Skip to content
MarketHOT
中文
← Latest news

GS MORTGAGE SECURITIES CORP II (0001004158) (Filer)

SEC · EDGAR 财务披露 · November 3, 2026 at 4:52 PM ET

    FILED PURSUANT TO RULE 424(h)
    REGISTRATION FILE NO.: 333-286173-05
     

The information in this preliminary prospectus is not complete and may be changed. This preliminary prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any jurisdiction where the offer or sale is not permitted. 

This preliminary prospectus, dated November 2, 2026, may be amended or completed prior to time of sale

PROSPECTUS

$701,604,000 (Approximate)

Benchmark 2026-B44 Mortgage Trust

(Central Index Key Number 0002160315)

as Issuing Entity

GS Mortgage Securities Corporation II

(Central Index Key Number 0001004158)

as Depositor

Goldman Sachs Mortgage Company

(Central Index Key Number 0001541502)

Citi Real Estate Funding Inc.

(Central Index Key Number 0001701238)

National Cooperative Bank, N.A.

(Central Index Key Number 0001577313)

German American Capital Corporation

(Central Index Key Number 0001541294)

UBS AG New York Branch

(Central Index Key Number 0001685185)

JPMorgan Chase Bank, National Association

(Central Index Key Number 0000835271)

Starwood Mortgage Capital LLC

(Central Index Key Number 0001548405)

Bank of Montreal

(Central Index Key Number 0000927971)

Barclays Capital Real Estate Inc.

(Central Index Key Number 0001549574)

as Sponsors and Mortgage Loan Sellers

Commercial Mortgage Pass-Through Certificates, Series 2026-B44

GS Mortgage Securities Corporation II is offering certain classes of the Commercial Mortgage Pass-Through Certificates, Series 2026-B44 consisting of the certificate classes identified in the table below. The certificates being offered by this prospectus (and the non-offered Class X-D, Class X-F, Class X-G, Class D, Class E, Class F, Class G, Class J-RR, Class R and Class RR certificates) and the RR interest represent the ownership interests in the issuing entity, which will be a New York common law trust named Benchmark 2026-B44 Mortgage Trust. The assets of the issuing entity will primarily consist of a pool of fixed rate commercial mortgage loans, which are generally the sole source of payment on the certificates and the RR interest. Credit enhancement will be provided solely by certain classes of subordinate certificates that will be subordinate to certain classes of senior certificates as described under “Description of the Certificates—Subordination; Allocation of Realized Losses”. Each class of certificates and the RR interest will be entitled to receive monthly distributions of interest and/or principal on the 4th business day following the 11th day of each month (or if the 11th day is not a business day, the next business day), commencing in December 2026. The rated final distribution date for the offered certificates is the distribution date in November 2059.

Class

Approximate Initial
Certificate
Balance or
Notional Amount(1)

Approximate
Initial
Pass-Through
Rate

Pass-Through
Rate
Description

Assumed
Final
Distribution
Date(2)

Class A-1   $8,810,000   [__]% (3) February 2031
Class A-2   $9,642,000   [__]% (3) March 2031
Class A-3   $4,821,000   [__]% (3) July 2033
Class A-4      (4)   [__]% (3) (4)
Class A-5      (4)   [__]% (3) (4)
Class A-SB   $17,527,000   [__]% (3) February 2036
Class X-A   $543,427,000  (5) [__]% Variable IO(6) October 2036
Class X-B   $158,177,000  (5) [__]% Variable IO(6) November 2036
Class A-S   $100,923,000   [__]% (3) November 2036
Class B   $32,023,000   [__]% (3) November 2036
Class C   $25,231,000   [__]% (3) November 2036

(Footnotes to this table begin on page 3)

You should carefully consider the summary of risk factors and the risk factors beginning on page 67 and page 69, respectively, of this prospectus.

None of the certificates, the RR interest or the mortgage loans are insured or guaranteed by any governmental agency, instrumentality or private issuer or any other person or entity.

The certificates and the RR interest will represent interests in the issuing entity only. They will not represent interests in or obligations of the sponsors, depositor, any of their affiliates or any other entity.

The United States Securities and Exchange Commission and state regulators have not approved or disapproved of the offered certificates or passed upon the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense. GS Mortgage Securities Corporation II will not list the offered certificates on any securities exchange or on any automated quotation system of any securities association.

The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended, contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus).

The underwriters, Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., UBS Securities LLC, J.P. Morgan Securities LLC, BMO Capital Markets Corp., Barclays Capital Inc., Academy Securities, Inc. and Drexel Hamilton, LLC will purchase the offered certificates from GS Mortgage Securities Corporation II and will offer them to the public at negotiated prices, plus, in certain cases, accrued interest, determined at the time of sale. Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., J.P. Morgan Securities LLC and UBS Securities LLC are acting as co-lead managers and joint bookrunners in the following manner: Goldman Sachs & Co. LLC is acting as sole bookrunning manager with respect to approximately 46.7% of each class of offered certificates, Citigroup Global Markets Inc. is acting as sole bookrunning manager with respect to approximately 20.4% of each class of offered certificates, Deutsche Bank Securities Inc. is acting as sole bookrunning manager with respect to approximately 16.2% of each class of offered certificates, BMO Capital Markets Corp. is acting as sole bookrunning manager with respect to approximately 6.0% of each class of offered certificates, Barclays Capital Inc. is acting as sole bookrunning manager with respect to approximately 5.7% of each class of offered certificates, J.P. Morgan Securities LLC is acting as sole bookrunning manager with respect to approximately 5.0% of each class of offered certificates and UBS Securities LLC is acting as sole bookrunning manager with respect to approximately 0% of each class of offered certificates. Academy Securities, Inc. and Drexel Hamilton, LLC are acting as co-managers.

The underwriters expect to deliver the offered certificates to purchasers in book-entry form only through the facilities of The Depository Trust Company in the United States and Clearstream Banking, Luxembourg and Euroclear Bank, as operator of the Euroclear System, in Europe, against payment in New York, New York on or about November 20, 2026. We expect to receive from this offering approximately [__]% of the initial aggregate principal balance of the offered certificates, plus accrued interest from November 1, 2026, before deducting expenses payable by us.

Goldman Sachs & Co. LLC Deutsche Bank
Securities
BMO Capital
Markets
Barclays J.P. Morgan UBS Securities
LLC
Citigroup
Co-Lead Managers and Joint Bookrunners
Academy Securities Drexel Hamilton
Co-Manager Co-Manager
   

November [__], 2026

   

   

Summary of Certificates and VRR Interest

Class

Approximate
Initial Certificate Balance or Notional Amount(1)

Approximate Initial Credit Support(7)

Approximate Initial Pass-Through Rate

Pass-Through Rate Description

Assumed
Final Distribution Date(2)

Weighted Average Life (Years)(8)

Principal Window(8)

Offered Certificates
Class A-1   $8,810,000   30.000% [__]% (3) February 2031 2.29 12/26 – 02/31
Class A-2   $9,642,000   30.000% [__]% (3) March 2031 4.32 03/31 – 03/31
Class A-3   $4,821,000   30.000% [__]% (3) July 2033 6.65 07/33 – 07/33
Class A-4   (4)          30.000% [__]% (3) (4) (4) (4)
Class A-5   (4)          30.000% [__]% (3) (4) (4) (4)
Class A-SB   $17,527,000   30.000% [__]% (3) February 2036 6.93 02/31 – 02/36
Class X-A   $543,427,000  (5) NAP [__]% Variable IO(6) October 2036 NAP NAP
Class X-B   $158,177,000  (5) NAP [__]% Variable IO(6) November 2036 NAP NAP
Class A-S   $100,923,000   17.000% [__]% (3) November 2036 9.91 10/36 – 11/36
Class B   $32,023,000   12.875% [__]% (3) November 2036 9.99 11/36 – 11/36
Class C   $25,231,000   9.625% [__]% (3) November 2036 9.99 11/36 – 11/36
               
Non-Offered Certificates            
Class X-D   $20,378,000  (5) NAP [__]% Variable IO(6) November 2036 NAP NAP
Class X-F   $15,527,000  (5) NAP [__]% Variable IO(6) November 2036 NAP NAP
Class X-G(9)   $8,733,000  (5) NAP [__]% Variable IO(6) November 2036 NAP NAP
Class D   $12,615,000   8.000% [__]% (3) November 2036 9.99 11/36 – 11/36
Class E   $7,763,000   7.000% [__]% (3) November 2036 9.99 11/36 – 11/36
Class F   $15,527,000   5.000% [__]% (3) November 2036 9.99 11/36 – 11/36
Class G(9)   $8,733,000   3.875% [__]% (3) November 2036 9.99 11/36 – 11/36
Class J-RR(9)   $30,083,396   0.000% [__]% (3) November 2036 9.99 11/36 – 11/36
Class R(10)   NAP         NAP NAP NAP NAP NAP NAP
(1)Approximate, subject to a variance of plus or minus 5%. The notional amount of each class of the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates (collectively the “Class X certificates”) is subject to change depending upon the final pricing of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates (collectively, the “principal balance certificates” and, together with the Class X certificates, the “non-VRR certificates”), as follows: (1) if as a result of such pricing the pass-through rate of any class of principal balance certificates whose certificate balance comprises such notional amount is equal to the weighted average of the net mortgage rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), the certificate balance of such class of principal balance certificates may not be part of, and reduce accordingly, such notional amount of the related Class X certificates (or, if as a result of such pricing the pass-through rate of the related Class X certificates is equal to zero, such Class X certificates may not be issued on the closing date), and/or (2) if as a result of such pricing the pass-through rate of any class of principal balance certificates that does not comprise such notional amount of the related Class X certificates is less than the weighted average of the net mortgage rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), such class of principal balance certificates may become a part of, and increase accordingly, such notional amount of the related Class X certificates.
(2)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”.
(3)The pass-through rates of each class of principal balance certificates for each distribution date will generally be a per annum rate equal to one of (i) a fixed rate, (ii) the weighted average of the net mortgage interest rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, (iii) the lesser of a specified pass-through rate and the rate described in clause (ii), or (iv) the rate described in clause (ii) less a specified percentage.
(4)The exact initial certificate balances of the Class A-4 and Class A-5 certificates are unknown and will be determined based on the final pricing of those classes of certificates. However, the respective initial certificate balances, assumed final distribution dates, weighted average lives and principal windows of the Class A-4 and Class A-5 certificates are expected to be within the applicable ranges reflected in the following chart. The initial aggregate certificate balance of the Class A-4 and Class A-5 certificates is expected to be approximately $502,627,000, subject to a variance of plus or minus 5%.

Class

Expected Range of Initial Certificate Balance

Expected Range of Assumed Final Distribution Date

Expected Range of Weighted Average Life (Years)

Expected Range of Principal Window

Class A-4 $0 – $241,000,000 NAP – August 2036 NAP – 9.59 NAP / 02/36 – 08/36
Class A-5 $261,627,000 – $502,627,000 October 2036 9.86 – 9.73 08/36 – 10/36 / 02/36 – 10/36
 3 
(5)The Class X certificates will not have certificate balances and will not be entitled to receive distributions of principal. Interest will accrue on each of the Class X certificates at its respective pass-through rate based upon its respective notional amount. The notional amount of each Class of the Class X certificates will be equal to the aggregate certificate balances of the related class(es) of certificates (the “related Class X class”) indicated below:

Class

Related Class X Class(es)

Class X-A Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates
Class X-B Class A-S, Class B and Class C certificates
Class X-D Class D and Class E certificates
Class X-F Class F certificates
Class X-G Class G certificates
(6)The pass-through rate of each Class of the Class X certificates for any distribution date will equal the excess, if any, of (i) the weighted average of the net mortgage interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, over (ii) the pass-through rate (or the weighted average of the pass-through rates, if applicable) of the related Class X class(es) for that distribution date. See “Description of the Certificates—Distributions—Pass-Through Rates”.
(7)The initial credit support percentages set forth for the certificates are approximate and, for the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, are represented in the aggregate. The approximate initial credit support percentages shown in the table above do not take into account the VRR interest. However, losses incurred on the mortgage loans will be allocated between the VRR interest and the principal balance certificates, pro rata in accordance with their respective outstanding balances. See “Credit Risk Retention” and “Description of the Certificates”.
(8)The weighted average life and period during which distributions of principal would be received as set forth in the foregoing table with respect to each class of certificates having a certificate balance are based on the assumptions set forth under “Yield, Prepayment and Maturity Considerations—Weighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans or whole loans and that there are no extensions or forbearances of maturity dates of the mortgage loans or whole loans.
(9)The initial certificate balance of each of the Class G and Class J-RR certificates and the initial notional amount of the Class X-G certificates are subject to change based on final pricing of all certificates and the final determination of the amounts of the Class J-RR certificates (the “HRR Certificates”) that will be retained by the retaining third-party purchasers as described under “Credit Risk Retention” to satisfy the U.S. risk retention requirements of Goldman Sachs Mortgage Company, as retaining sponsor. For more information regarding the methodology and key inputs and assumptions used to determine the sizing of the HRR Certificates, see “Credit Risk Retention”.
(10)The Class R certificates will not have a certificate balance, notional amount, pass-through rate, rating or rated final distribution date. The Class R certificates will represent the residual interests in each of two (2) separate real estate mortgage investment conduits (each, a “REMIC”), as further described in this prospectus. The Class R certificates will not be entitled to distributions of principal or interest.

VRR Interest Summary

   Non-Offered Eligible Vertical Interests(1)

Approximate Initial VRR
Interest Balance(2)

Approximate Initial VRR Interest Rate

VRR Interest Rate Description

Assumed Final Distribution Date(3)

Weighted Average
Life (Yrs.)(4)

Principal Window(4)

RR Interest $22,893,453 [__]% (5) November 2036 9.56 12/26 – 11/36
Class RR certificates $5,865,363 [__]% (5) November 2036 9.56 12/26 – 11/36
(1)Each of the Class RR certificates and the RR interest will constitute an “eligible vertical interest” (as such term is defined in the Credit Risk Retention Rules) (the Class RR certificates and the RR interest collectively, the “VRR Interest”) and is expected to be acquired and retained by the applicable sponsors (or their “majority-owned affiliates”) as such term is defined in the Credit Risk Retention Rules as described under “Credit Risk Retention”. The VRR interest represents the right to receive approximately 3.57% of all amounts collected on the mortgage loans (net of all expenses of the issuing entity) that are available for distribution to the certificates (other than the Class R certificates) and the RR interest on each distribution date, as further described under “Credit Risk Retention”. The owner of the RR interest is referred to in this prospectus as the “RR interest owner” and the RR interest owner and the holder of the Class RR certificates are referred to collectively in this prospectus as the “VRR interest owners”.
(2)The initial aggregate VRR interest balance is subject to change depending on the final pricing of all non-VRR certificates and the final determination of the HRR Certificates that will be retained by the retaining third-party purchasers and the final determination of the VRR interest that will be retained as described under “Credit Risk Retention” to satisfy the U.S. risk retention requirements of Goldman Sachs Mortgage Company, as retaining sponsor. If the initial VRR interest balance is reduced, the initial certificate balance of each class of principal balance certificates (and correspondingly, the initial notional amount of each class of Class X certificates) will be increased on a pro rata basis (based on the initial certificate balance set forth in the table above) in an aggregate amount equal to such reduction in the initial VRR interest balance. If the initial VRR interest balance is increased, the initial certificate balance of each class of principal balance certificates (and correspondingly, the initial notional amount of each class of Class X certificates) will be decreased on a pro rata basis (based on the initial certificate balance set forth in the table above) in an aggregate amount equal to such increase in the initial VRR interest balance. For a further description, see “Credit Risk Retention”.
(3)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”.
(4)The weighted average life and period during which distributions of principal would be received as set forth in the foregoing table with respect to the VRR interest are based on the assumptions set forth under “Yield and Maturity Considerations—Weighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans or whole loans and that there are no extensions or forbearances of maturity dates of the mortgage loans or whole loans.
 4 
(5)Although it does not have a specified pass-through rate (other than for tax reporting purposes), the effective interest rate for the RR interest and the Class RR certificates will be a per annum rate equal to the weighted average of the net mortgage interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs.

The Class X-D, Class X-F, Class X-G, Class D, Class E, Class F, Class G, Class J-RR, Class R and Class RR certificates and the RR interest are not offered by this prospectus. Any information in this prospectus concerning such non-offered certificates or the RR interest is presented solely to enhance your understanding of the offered certificates.

 5 

TABLE OF CONTENTS

Summary of Certificates and VRR Interest 3
Important Notice Regarding the Offered Certificates 15
Important Notice About Information Presented in This Prospectus 16
Summary of Terms 27
Summary of Risk Factors 67
Risks Relating to the Mortgage Loans 67
Risks Relating to Conflicts of Interest 68
Other Risks Relating to the Certificates 68
Risk Factors 69
Special Risks 69
Cyberattacks or Other Security Breaches Could Have a Material Adverse Effect on the Business of the Transaction Parties 69
Risks Relating to the Mortgage Loans 70
Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed 70
Risks of Commercial and Multifamily Lending Generally 70
Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases 72
Retail Properties Have Special Risks 76
Multifamily Properties Have Special Risks 79
Office Properties Have Special Risks 82
Industrial Properties Have Special Risks 84
Self Storage Properties Have Special Risks 85
Hospitality Properties Have Special Risks 86
Mixed Use Properties Have Special Risks 89
Parking Properties Have Special Risks 89
Healthcare-Related Properties Have Special Risks 89
Risks Relating to Affiliation with a Franchise or Hotel Management Company 90
Residential Cooperative Properties Have Special Risks 91
Condominium and Other Shared Interest Ownership May Limit Use and Improvements 96
Operation of a Mortgaged Property Depends on the Property Manager’s Performance 98
Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses 98
Climate Change May Directly or Indirectly Have an Adverse Effect on the Mortgage Pool 99
Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses 100
Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties 101
Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses 102
Risks Related to Zoning Non-Compliance and Use Restrictions 104
Risks Relating to Inspections of Properties 105
Risks Relating to Costs of Compliance with Applicable Laws and Regulations 106
Insurance May Not Be Available or Adequate 106
Inadequacy of Title Insurers May Adversely Affect Distributions on Your Certificates 109
Terrorism Insurance May Not Be Available for All Mortgaged Properties 109
Risks Associated with Blanket Insurance Policies or Self-Insurance 110
Condemnation of a Mortgaged Property May Adversely Affect Distributions on Certificates 110
 6 
Limited Information Causes Uncertainty 111
Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions 111
Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment 112
The Mortgage Loans Have Not Been Reviewed or Re-Underwritten by Us; Some Mortgage Loans May Not Have Complied With Another Originator’s Underwriting Criteria 113
Static Pool Data Would Not Be Indicative of the Performance of this Pool 114
Appraisals May Not Reflect Current or Future Market Value of Each Property 114
The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property 117
The Borrower’s Form of Entity May Cause Special Risks 117
A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans 120
Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions 120
Other Financings or Ability To Incur Other Indebtedness Entails Risk 121
Tenancies-in-Common May Hinder Recovery 123
Risks Relating to Enforceability of Cross-Collateralization 123
Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions 124
Risks Associated with One Action Rules 124
State Law Limitations on Assignments of Leases and Rents May Entail Risks 124
Various Other Laws Could Affect the Exercise of Lender’s Rights 125
The Absence of Lockboxes Entails Risks That Could Adversely Affect Distributions on Your Certificates 125
Borrower May Be Unable To Repay Remaining Principal Balance on Maturity Date; Longer Amortization Schedules and Interest-Only Provisions Increase Risk 126
Risks Related to Ground Leases and Other Leasehold Interests 127
Increases in Real Estate Taxes May Reduce Available Funds 129
Collective Bargaining Activity May Disrupt Operations, Increase Labor Costs or Interfere with Business Strategies 129
State and Local Mortgage Recording Taxes May Apply Upon a Foreclosure or Deed-in-Lieu of Foreclosure and Reduce Net Proceeds 130
Risks Relating to Conflicts of Interest 130
Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests 130
The Servicing of the Servicing Shift Whole Loans Will Shift to Other Servicers 132
Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests 132
Potential Conflicts of Interest of the Master Servicers and the Special Servicers 135
Potential Conflicts of Interest of the Operating Advisor 138
Potential Conflicts of Interest of the Asset Representations Reviewer 139
Potential Conflicts of Interest of the Directing Holder and the Companion Loan Holders 139
Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans 142
Conflicts of Interest May Occur as a Result of the Rights of the Applicable Directing Holder  
 7 
To Terminate the Special Servicer of the Applicable Whole Loan 143
Other Potential Conflicts of Interest May Affect Your Investment 143
Other Risks Relating to the Certificates 144
The Certificates Are Limited Obligations 144
The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline 144
EU SR Rules and UK Securitization Framework 145
Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded 148
Your Yield May Be Affected by Defaults, Prepayments and Other Factors 150
Subordination of the Subordinated Certificates Will Affect the Timing of Distributions and the Application of Losses on the Subordinated Certificates 154
Payments Allocated to the VRR Interest or the Non-VRR Certificates Will Not Be Available to the Non-VRR Certificates or the VRR Interest, Respectively 155
Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment 155
Risks Relating to Modifications of the Mortgage Loans 160
The Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan 161
Risks Relating to Interest on Advances and Special Servicing Compensation 162
Bankruptcy of a Servicer May Adversely Affect Collections on the Mortgage Loans and the Ability to Replace the Servicer 162
Risks Relating to a Bankruptcy of an Originator, a Sponsor or the Depositor, or a Receivership or Conservatorship of Goldman Sachs Bank USA, National Cooperative Bank, N.A. or JPMorgan Chase Bank, National Association 163
The Requirement of the Special Servicer to Obtain FIRREA-Compliant Appraisals May Result in an Increased Cost to the Issuing Entity 164
Realization on the Mortgage Loans That Are Part of a Serviced Whole Loan May Be Adversely Affected by the Rights of the Holder of the Related Serviced Companion Loan 165
Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment 165
General Risk Factors 167
Combination or “Layering” of Multiple Risks May Significantly Increase Risk of Loss 167
The Certificates May Not Be a Suitable Investment for You 167
The Volatile Economy, Credit Crisis and Downturn in the Real Estate Market Have Adversely Affected and May Continue To Adversely Affect the Value of CMBS 167
Other Events May Affect the Value and Liquidity of Your Investment 168
Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity of the Offered Certificates 169
The Master Servicer, any Sub-Servicer, the Special Servicer, the Trustee, the  
 8 
Certificate Administrator or the Custodian May Have Difficulty Performing Under the Pooling and Servicing Agreement or a Related Sub-Servicing Agreement 170
Book-Entry Securities May Delay Receipt of Payment and Reports and Limit Liquidity and Your Ability to Pledge Certificates 171
Book-Entry Registration Will Mean You Will Not Be Recognized as a Holder of Record 171
Description of the Mortgage Pool 171
General 171
Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans 173
Certain Calculations and Definitions 173
Definitions 174
Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives 182
Mortgage Pool Characteristics 185
Overview 185
Property Types 187
Mortgage Loan Concentrations 194
Multi-Property Mortgage Loans and Related Borrower Mortgage Loans 194
Geographic Concentrations 196
Mortgaged Properties With Limited Prior Operating History 197
Tenancies-in-Common or Diversified Ownership 197
Condominium Interests and Other Shared Interests 198
Residential Cooperatives 199
Fee & Leasehold Estates; Ground Leases 199
Environmental Considerations 201
Redevelopment, Renovation and Expansion 205
Assessments of Property Value and Condition 206
Appraisals 206
Engineering Reports 206
Zoning and Building Code Compliance and Condemnation 207
Litigation and Other Considerations 207
Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings 211
Loan Purpose 211
Default History, Bankruptcy Issues and Other Proceedings 211
Tenant Issues 214
Tenant Concentrations 214
Lease Expirations and Terminations 215
Purchase Options and Rights of First Refusal 223
Affiliated Leases 224
Insurance Considerations 225
Use Restrictions 226
Appraised Value 227
Non-Recourse Carveout Limitations 228
Real Estate and Other Tax Considerations 229
Delinquency Information 230
Certain Terms of the Mortgage Loans 230
Amortization of Principal 230
Due Dates; Mortgage Rates; Calculations of Interest 230
Single Purpose Entity Covenants 231
Prepayment Protections and Certain Involuntary Prepayments 232
“Due-On-Sale” and “Due-On-Encumbrance” Provisions 234
Defeasance; Collateral Substitution 235
Partial Releases 236
Escrows 238
Mortgaged Property Accounts 239
Exceptions to Underwriting Guidelines 239
Additional Indebtedness 240
General 240
Whole Loans 240
Mezzanine Indebtedness 241
Other Secured Indebtedness 243
Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A. 243
Preferred Equity 247
Other Unsecured Indebtedness 247
The Whole Loans 247
General 247
The Serviced Pari Passu Whole Loans 253
The Non-Serviced Pari Passu Whole Loans 255
 9 
Additional Information 258
Transaction Parties 259
The Sponsors and Mortgage Loan Sellers 259
Goldman Sachs Mortgage Company 259
Citi Real Estate Funding Inc. 269
National Cooperative Bank, N.A. 278
German American Capital Corporation 286
UBS AG New York Branch 294
JPMorgan Chase Bank, National Association 301
Starwood Mortgage Capital LLC 311
Bank of Montreal 320
Barclays Capital Real Estate Inc. 329
Compensation of the Sponsors 335
The Depositor 335
The Issuing Entity 336
The Trustee and Certificate Administrator 337
The Master Servicers 340
Midland Loan Services, a Division of PNC Bank, National Association 340
National Cooperative Bank, N.A. 344
The Special Servicers 348
CWCapital Asset Management LLC 348
National Cooperative Bank, N.A. 351
The Affiliated Special Servicer 355
The Operating Advisor and Asset Representations Reviewer 359
Credit Risk Retention 361
General 361
Qualifying CRE Loans 362
The VRR Interest 362
General 362
VRR Available Funds 362
Priority of Distributions on the VRR Interest 363
Allocation of VRR Realized Losses 364
Yield Maintenance Charges and Prepayment Premiums 364
Material Terms 364
HRR Certificates 365
General 365
Retaining Third-Party Purchasers 366
Determination of Amount of Required Horizontal Credit Risk Retention 367
Material Terms 374
Hedging, Transfer and Financing Restrictions 374
Operating Advisor 375
Representations and Warranties 375
Description of the Certificates 380
General 380
Distributions 382
Method, Timing and Amount 382
Available Funds 383
Priority of Distributions 384
Pass-Through Rates 388
Interest Distribution Amount 389
Principal Distribution Amount 390
Certain Calculations with Respect to Individual Mortgage Loans 391
Application Priority of Mortgage Loan Collections or Whole Loan Collections 392
Allocation of Yield Maintenance Charges and Prepayment Premiums 395
Assumed Final Distribution Date; Rated Final Distribution Date 397
Prepayment Interest Shortfalls 397
Subordination; Allocation of Realized Losses 399
Reports to Certificateholders and the RR Interest Owner; Certain Available Information 401
Certificate Administrator Reports 401
Information Available Electronically 407
Voting Rights 412
Delivery, Form, Transfer and Denomination 412
Book-Entry Registration 412
Definitive Certificates 415
Certificateholder Communication 416
Access to Certificateholders’ Names and Addresses 416
Requests to Communicate 416
List of Certificateholders 417
Description of the Mortgage Loan Purchase Agreements 417
General 417
Dispute Resolution Provisions 426
Asset Review Obligations 426
Pooling and Servicing Agreement 427
General 427
Assignment of the Mortgage Loans 427
Servicing Standard 428
Subservicing 429
Advances 430
P&I Advances 430
Property Protection Advances 431
Nonrecoverable Advances 432
Recovery of Advances 433
Accounts 435
 10 
Withdrawals from the Collection Account 437
Servicing and Other Compensation and Payment of Expenses 439
General 439
Master Servicing Compensation 444
Special Servicing Compensation 446
Disclosable Special Servicer Fees 451
Certificate Administrator and Trustee Compensation 452
Operating Advisor Compensation 452
Asset Representations Reviewer Compensation 453
CREFC® Intellectual Property Royalty License Fee 454
Appraisal Reduction Amounts 454
Maintenance of Insurance 461
Modifications, Waivers and Amendments 464
Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions 468
Inspections 470
Collection of Operating Information 471
Special Servicing Transfer Event 471
Asset Status Report 473
Realization Upon Mortgage Loans 477
Sale of Defaulted Loans and REO Properties 479
The Directing Holder 482
General 482
Major Decisions 484
Asset Status Report 488
Replacement of a Special Servicer 488
Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event 488
Servicing Override 490
Rights of Holders of Companion Loans 491
Limitation on Liability of Directing Holder 491
The Operating Advisor 492
General 492
Duties of the Operating Advisor In General 493
Annual Report 494
Additional Duties of the Operating Advisor While an Operating Advisor Consultation Event Has Occurred and is Continuing 495
Recommendation of the Replacement of the Special Servicer 496
Eligibility of Operating Advisor 496
Other Obligations of Operating Advisor 497
Delegation of Operating Advisor’s Duties 498
Termination of the Operating Advisor With Cause 498
Rights Upon Operating Advisor Termination Event 499
Waiver of Operating Advisor Termination Event 499
Termination of the Operating Advisor Without Cause 500
Resignation of the Operating Advisor 500
Operating Advisor Compensation 500
The Asset Representations Reviewer 501
Asset Review 501
Eligibility of Asset Representations Reviewer 505
Other Obligations of Asset Representations Reviewer 506
Delegation of Asset Representations Reviewer’s Duties 507
Assignment of Asset Representations Reviewer’s Rights and Obligations 507
Asset Representations Reviewer Termination Events 507
Rights Upon Asset Representations Reviewer Termination Event 508
Termination of the Asset Representations Reviewer Without Cause 508
Resignation of Asset Representations Reviewer 509
Asset Representations Reviewer Compensation 509
Limitation on Liability of the Risk Retention Consultation Parties 509
Replacement of the Special Servicer Without Cause 510
Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote 512
Termination of Master Servicer and Special Servicer for Cause 513
Servicer Termination Events 513
Rights Upon Servicer Termination Event 515
 11 
Waiver of Servicer Termination Event 516
Resignation of the Master Servicer or Special Servicer 516
Resignation of the Master Servicer, Trustee, Certificate Administrator, Operating Advisor or Asset Representations Reviewer Upon Prohibited Risk Retention Affiliation 517
Limitation on Liability; Indemnification 517
Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA 520
Dispute Resolution Provisions 520
Certificateholder’s Rights When a Repurchase Request is Initially Delivered by a Certificateholder 520
Repurchase Request Delivered by a Party to the PSA 521
Resolution of a Repurchase Request 521
Mediation and Arbitration Provisions 524
Servicing of the Non-Serviced Mortgage Loans 525
General 525
Rating Agency Confirmations 528
Evidence as to Compliance 530
Limitation on Rights of Certificateholders and the RR Interest Owner to Institute a Proceeding 531
Termination; Retirement of Certificates 531
Amendment 533
Resignation and Removal of the Trustee and the Certificate Administrator 535
Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction 537
Certain Legal Aspects of Mortgage Loans 537
New York 537
General 538
Types of Mortgage Instruments 538
Leases and Rents 538
Personalty 539
Foreclosure 539
General 539
Foreclosure Procedures Vary from State to State 539
Judicial Foreclosure 539
Equitable and Other Limitations on Enforceability of Certain Provisions 539
Nonjudicial Foreclosure/Power of Sale 540
Public Sale 540
Rights of Redemption 541
Anti-Deficiency Legislation 542
Leasehold Considerations 542
Cooperative Shares 542
Bankruptcy Laws 543
Environmental Considerations 549
General 549
Superlien Laws 549
CERCLA 549
Certain Other Federal and State Laws 550
Additional Considerations 550
Due-on-Sale and Due-on-Encumbrance Provisions 551
Subordinate Financing 551
Default Interest and Limitations on Prepayments 551
Applicability of Usury Laws 551
Americans with Disabilities Act 552
Servicemembers Civil Relief Act 552
Anti-Money Laundering, Economic Sanctions and Bribery 553
Potential Forfeiture of Assets 553
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 553
Pending Legal Proceedings Involving Transaction Parties 556
Use of Proceeds 556
Yield, Prepayment and Maturity Considerations 556
Yield Considerations 556
General 556
Rate and Timing of Principal Payments 556
Losses and Shortfalls 558
Certain Relevant Factors Affecting Loan Payments and Defaults 558
Delay in Payment of Distributions 559
Yield on the Certificates with Notional Amounts 559
Weighted Average Life 560
Pre-Tax Yield to Maturity Tables 566
Material Federal Income Tax Considerations 570
General 570
Qualification as a REMIC 570
Status of Offered Certificates 572
Taxation of Regular Interests 573
 12 
General 573
Original Issue Discount 573
Acquisition Premium 575
Market Discount 575
Premium 576
Election To Treat All Interest Under the Constant Yield Method 576
Treatment of Losses 577
Yield Maintenance Charges and Prepayment Premiums 577
Sale or Exchange of Regular Interests 578
Taxes That May Be Imposed on a REMIC 578
Prohibited Transactions 578
Contributions to a REMIC After the Startup Day 579
Net Income from Foreclosure Property 579
REMIC Partnership Representative 579
Taxation of Certain Foreign Investors 580
FATCA 581
Backup Withholding 581
Information Reporting 581
3.8% Medicare Tax on “Net Investment Income” 581
Reporting Requirements 581
Certain State and Local and Foreign Tax Considerations 582
Method of Distribution (Conflicts of Interest) 583
Incorporation of Certain Information by Reference 586
Where You Can Find More Information 586
Financial Information 586
Certain ERISA Considerations 587
General 587
Plan Asset Regulations 587
Administrative Exemptions 588
Insurance Company General Accounts 590
Legal Investment 591
Legal Matters 591
Ratings 592
Index of Defined Terms 594
ANNEX A-1 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
ANNEX A-2 MORTGAGE POOL INFORMATION
ANNEX A-3 DESCRIPTION OF THE TOP 15 MORTGAGE LOANS
ANNEX B FORM OF DISTRIBUTION DATE STATEMENT
ANNEX C FORM OF OPERATING ADVISOR ANNUAL REPORT
ANNEX D-1 GOLDMAN SACHS MORTGAGE COMPANY AND STARWOOD MORTGAGE CAPITAL LLC REPRESENTATIONS AND WARRANTIES
ANNEX D-2 EXCEPTIONS TO GOLDMAN SACHS MORTGAGE COMPANY REPRESENTATIONS AND WARRANTIES
ANNEX D-3 EXCEPTIONS TO STARWOOD MORTGAGE CAPITAL LLC REPRESENTATIONS AND WARRANTIES
ANNEX E-1 CITI REAL ESTATE FUNDING INC., GERMAN AMERICAN CAPITAL CORPORATION, UBS AG NEW YORK BRANCH, BANK OF MONTREAL AND BARCLAYS CAPITAL REAL ESTATE INC. REPRESENTATIONS AND WARRANTIES
ANNEX E-2 EXCEPTIONS TO CITI REAL ESTATE FUNDING INC. REPRESENTATIONS AND WARRANTIES
ANNEX E-3 EXCEPTIONS TO GERMAN AMERICAN CAPITAL CORPORATION REPRESENTATIONS AND WARRANTIES
ANNEX E-4 EXCEPTIONS TO UBS AG NEW YORK BRANCH REPRESENTATIONS AND WARRANTIES
ANNEX E-5 EXCEPTIONS TO BANK OF MONTREAL REPRESENTATIONS AND WARRANTIES
ANNEX E-6 EXCEPTIONS TO BARCLAYS CAPITAL REAL ESTATE INC. REPRESENTATIONS AND WARRANTIES
ANNEX F-1 NATIONAL COOPERATIVE BANK, N.A. REPRESENTATIONS AND WARRANTIES
ANNEX F-2 EXCEPTIONS TO NATIONAL COOPERATIVE BANK, N.A. REPRESENTATIONS AND WARRANTIES
ANNEX G-1 JPMORGAN CHASE BANK, NATIONAL ASSOCIATION REPRESENTATIONS AND WARRANTIES
 13 
ANNEX G-2 EXCEPTIONS TO JPMORGAN CHASE BANK, NATIONAL ASSOCIATION
ANNEX H CLASS A-SB SCHEDULED PRINCIPAL BALANCE SCHEDULE
ANNEX I ASSUMED PRINCIPAL PAYMENT SCHEDULE FOR THE ONE DAG WHOLE LOAN
 14 

Important Notice Regarding the Offered Certificates

WE HAVE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION A REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED, WITH RESPECT TO THE CERTIFICATES OFFERED IN THIS PROSPECTUS. HOWEVER, THIS PROSPECTUS DOES NOT CONTAIN ALL OF THE INFORMATION CONTAINED IN OUR REGISTRATION STATEMENT. FOR FURTHER INFORMATION REGARDING THE DOCUMENTS REFERRED TO IN THIS PROSPECTUS, YOU SHOULD REFER TO OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT. OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT CAN BE OBTAINED ELECTRONICALLY THROUGH THE SEC’S INTERNET WEBSITE AT HTTP://WWW.SEC.GOV.

THIS PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED.

THE INFORMATION IN THIS PROSPECTUS IS PRELIMINARY AND MAY BE SUPPLEMENTED OR AMENDED PRIOR TO THE TIME OF SALE.

IN ADDITION, THE OFFERED CERTIFICATES REFERRED TO IN THIS PROSPECTUS, AND THE ASSET POOL BACKING THEM, ARE SUBJECT TO MODIFICATION OR REVISION (INCLUDING THE POSSIBILITY THAT ONE OR MORE CLASSES OF OFFERED CERTIFICATES MAY BE SPLIT, COMBINED OR ELIMINATED) AT ANY TIME PRIOR TO ISSUANCE, 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 RESPECTIVE EMPLOYEES MAY FROM TIME TO TIME HAVE A LONG OR SHORT POSITION IN ANY CONTRACT OR CERTIFICATE DISCUSSED IN THESE MATERIALS.

THE INFORMATION CONTAINED IN THIS PROSPECTUS SUPERSEDES ANY PREVIOUS SUCH INFORMATION DELIVERED TO ANY PROSPECTIVE INVESTOR AND MAY BE SUPERSEDED BY INFORMATION DELIVERED TO SUCH PROSPECTIVE INVESTOR PRIOR TO THE TIME OF SALE.

THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE MORTGAGE LOAN SELLERS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CERTIFICATE ADMINISTRATOR, THE DIRECTING HOLDER, THE RISK RETENTION CONSULTATION PARTIES, THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

THERE IS CURRENTLY NO SECONDARY MARKET FOR THE OFFERED CERTIFICATES. WE CANNOT ASSURE YOU THAT A SECONDARY MARKET WILL DEVELOP OR, IF A SECONDARY MARKET DOES DEVELOP, THAT IT WILL PROVIDE HOLDERS OF THE OFFERED CERTIFICATES WITH LIQUIDITY OF INVESTMENT OR THAT IT WILL CONTINUE FOR THE TERM OF THE OFFERED CERTIFICATES. THE UNDERWRITERS CURRENTLY INTEND TO MAKE A MARKET IN THE OFFERED CERTIFICATES BUT ARE UNDER NO OBLIGATION TO DO SO. THE ABILITY OF THE UNDERWRITERS TO MAKE A MARKET IN THE OFFERED CERTIFICATES MAY BE IMPACTED BY CHANGES IN ANY REGULATORY REQUIREMENTS APPLICABLE TO THE MARKETING, HOLDING AND SELLING OF, AND ISSUING QUOTATIONS WITH RESPECT TO, THE OFFERED CERTIFICATES OR CMBS GENERALLY. ACCORDINGLY, PURCHASERS MUST BE PREPARED TO BEAR THE RISKS OF THEIR INVESTMENTS FOR AN INDEFINITE PERIOD. SEE “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—THE CERTIFICATES MAY HAVE LIMITED LIQUIDITY AND THE MARKET VALUE OF THE CERTIFICATES MAY DECLINE”.

 15 

Important Notice About Information Presented in This Prospectus

You should rely only on the information contained in this prospectus. We have not authorized anyone to provide you with information that is different from that contained in this prospectus. The information contained in this prospectus is accurate only as of the date of this prospectus.

This prospectus begins with several introductory sections describing the offered certificates and the issuing entity in abbreviated form:

●“Summary of Certificates and VRR Interest”, which sets forth important statistical information relating to the certificates;
●“Summary of Terms”, which gives a brief introduction of the key features of the certificates and a description of the mortgage loans; and
●“Summary of Risk Factors” and “Risk Factors”, which describe risks that apply to the certificates.

This prospectus includes cross references to sections in this prospectus where you can find further related discussions. The table of contents in this prospectus identifies the pages where these sections are located.

Certain capitalized terms are defined and used in this prospectus to assist you in understanding the terms of the offered certificates and this offering. The capitalized terms used in this prospectus are defined on the pages indicated under the caption “Index of Defined Terms”.

All annexes and schedules attached to this prospectus are a part of this prospectus.

In this prospectus:

●the terms “depositor”, “we”, “us” and “our” refer to GS Mortgage Securities Corporation II.
●references to “lender” or “mortgage lender” with respect to a mortgage loan generally should be construed to mean, from and after the date of initial issuance of the offered certificates, the trustee on behalf of the issuing entity as the holder of record title to the mortgage loans or the master servicer or special servicer, as applicable, with respect to the obligations and rights of the lender as described under “Pooling and Servicing Agreement”.
●unless otherwise specified, (i) references to a mortgaged property (or portfolio of mortgaged properties) by name refer to such mortgaged property (or portfolio of mortgaged properties) so identified on Annex A-1, (ii) references to a mortgage loan by name refer to such mortgage loan secured by the related mortgaged property (or portfolio of mortgaged properties) so identified on Annex A-1, (iii) any parenthetical with a percent next to a mortgaged property name (or portfolio of mortgaged properties name) indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of the related mortgage loan (or, if applicable, the allocated loan amount with respect to such mortgaged property) represents of the aggregate outstanding principal balance of the pool of mortgage loans as of the cut-off date for this securitization, and (iv) any parenthetical with a percent next to a mortgage loan name or a group of mortgage loans indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of such mortgage loan or the aggregate outstanding principal balance of such group of mortgage loans, as applicable, represents of the aggregate outstanding principal balance of the pool of mortgage loans as of the cut-off date for this securitization.
●unless otherwise specified, references to the “master servicer” or the “special servicer” in this prospectus, refer to the applicable master servicer or the applicable special servicer that acts as the master servicer or special servicer for such serviced mortgage loan or serviced whole loan, as applicable, as identified in this prospectus.
 16 

Until ninety days after the date of this prospectus, all dealers that buy, sell or trade the offered certificates, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

This prospectus is not an offer to sell or a solicitation of an offer to buy these securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted.

NOTICE TO INVESTORS: EUROPEAN ECONOMIC AREA

PROHIBITION ON SALES TO EU RETAIL INVESTORS

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, ANY EU RETAIL INVESTOR IN THE EUROPEAN ECONOMIC AREA (THE “EEA”). FOR THESE PURPOSES: (A) THE EXPRESSION “EU RETAIL INVESTOR” MEANS A PERSON WHO IS ONE OR MORE OF THE FOLLOWING: (I) A RETAIL CLIENT AS DEFINED IN POINT (11) OF ARTICLE 4(1) OF DIRECTIVE 2014/65/EU (AS AMENDED, “MIFID II”); (II) A CUSTOMER WITHIN THE MEANING OF DIRECTIVE (EU) 2016/97 (AS AMENDED), WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT, AS DEFINED IN POINT (10) OF ARTICLE 4(1) OF MIFID II; OR (III) NOT A QUALIFIED INVESTOR (AN “EU QUALIFIED INVESTOR”) AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129 (AS AMENDED, THE “PROSPECTUS REGULATION”); AND (B) THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES SO AS TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE FOR THE OFFERED CERTIFICATES. CONSEQUENTLY, NO KEY INFORMATION DOCUMENT REQUIRED BY REGULATION (EU) NO 1286/2014 (AS AMENDED, THE “PRIIPS REGULATION” ) FOR OFFERING OR SELLING THE OFFERED CERTIFICATES, OR OTHERWISE MAKING THEM AVAILABLE, TO EU RETAIL INVESTORS IN THE EEA HAS BEEN PREPARED; AND THEREFORE OFFERING OR SELLING THE OFFERED CERTIFICATES, OR OTHERWISE MAKING THEM AVAILABLE, TO ANY EU RETAIL INVESTOR IN THE EEA MAY BE UNLAWFUL UNDER THE PRIIPS REGULATION.

OTHER EEA OFFERING RESTRICTIONS

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE PROSPECTUS REGULATION. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE EEA WILL BE MADE ONLY TO EU QUALIFIED INVESTORS. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER OF OFFERED CERTIFICATES IN THE EEA MAY ONLY DO SO WITH RESPECT TO EU QUALIFIED INVESTORS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR THE UNDERWRITERS HAVE AUTHORIZED, NOR DO ANY OF THEM AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE EEA OTHER THAN TO EU QUALIFIED INVESTORS.

MIFID II PRODUCT GOVERNANCE

ANY DISTRIBUTOR SUBJECT TO MIFID II THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING APPROPRIATE DISTRIBUTION CHANNELS. FOR THE PURPOSES OF THE MIFID II PRODUCT GOVERNANCE RULES UNDER COMMISSION DELEGATED DIRECTIVE (EU) 2017/593 (AS AMENDED, THE “DELEGATED DIRECTIVE”). NONE OF THE ISSUING ENTITY, THE DEPOSITOR (EXCEPT AS REGARDS ITSELF OR AGENTS ACTING ON ITS BEHALF, TO THE EXTENT RELEVANT) OR ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE DELEGATED DIRECTIVE.

 17 

NOTICE TO INVESTORS: UNITED KINGDOM

PROHIBITION ON SALES TO UK RETAIL INVESTORS

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD, DISTRIBUTED OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD, DISTRIBUTED OR OTHERWISE MADE AVAILABLE TO, ANY UK RETAIL INVESTOR IN THE UNITED KINGDOM (THE “UK”). FOR THESE PURPOSES: (A) THE EXPRESSION “UK RETAIL INVESTOR” MEANS A PERSON WHO IS ONE OR BOTH OF THE FOLLOWING: (I) NOT A PROFESSIONAL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2(1) OF REGULATION (EU) NO 600/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUROPEAN UNION (WITHDRAWAL) ACT 2018 (AS AMENDED) AND AS AMENDED; OR (II) NOT A QUALIFIED INVESTOR (A “UK QUALIFIED INVESTOR”), AS DEFINED IN PARAGRAPH 15 OF SCHEDULE 1 TO THE PUBLIC OFFERS AND ADMISSIONS TO TRADING REGULATIONS 2024 (AS AMENDED, THE “POATRS”); AND (B) THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES SO AS TO ENABLE AN INVESTOR TO DECIDE TO BUY OR SUBSCRIBE FOR THE OFFERED CERTIFICATES. CONSEQUENTLY, NO DISCLOSURE DOCUMENT REQUIRED BY THE PRODUCT DISCLOSURE SOURCEBOOK (AS AMENDED, “DISC”) OF THE HANDBOOK OF RULES AND GUIDANCE ADOPTED BY THE UK’S FINANCIAL CONDUCT AUTHORITY (AS AMENDED, THE “FCA HANDBOOK”) FOR OFFERING, SELLING OR DISTRIBUTING THE OFFERED CERTIFICATES, OR OTHERWISE MAKING THEM AVAILABLE, TO UK RETAIL INVESTORS IN THE UK HAS BEEN PREPARED; AND THEREFORE OFFERING, SELLING OR DISTRIBUTING THE OFFERED CERTIFICATES, OR OTHERWISE MAKING THEM AVAILABLE, TO ANY UK RETAIL INVESTOR IN THE UK MAY BE UNLAWFUL UNDER DISC AND THE CONSUMER COMPOSITE INVESTMENTS (DESIGNATED ACTIVITIES) REGULATIONS 2024 (AS AMENDED).

OTHER UK OFFERING RESTRICTIONS

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE POATRS OR THE PROSPECTUS RULES: ADMISSION TO TRADING ON A REGULATED MARKET SOURCEBOOK OF THE FCA HANDBOOK. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE UK WILL BE MADE ONLY TO UK QUALIFIED INVESTORS. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER OF OFFERED CERTIFICATES IN THE UK MAY ONLY DO SO WITH RESPECT TO UK QUALIFIED INVESTORS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR THE UNDERWRITERS HAVE AUTHORIZED, NOR DO ANY OF THEM AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE UK OTHER THAN TO UK QUALIFIED INVESTORS.

UK MIFIR PRODUCT GOVERNANCE

ANY DISTRIBUTOR SUBJECT TO THE PRODUCT INTERVENTION AND PRODUCT GOVERNANCE SOURCEBOOK OF THE FCA HANDBOOK (AS AMENDED, THE “UK MIFIR PRODUCT GOVERNANCE RULES”) THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING APPROPRIATE DISTRIBUTION CHANNELS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR (EXCEPT AS REGARDS ITSELF OR AGENTS ACTING ON ITS BEHALF, TO THE EXTENT RELEVANT) ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE UK MIFIR PRODUCT GOVERNANCE RULES.

OTHER UK REGULATORY RESTRICTIONS

THE ISSUING ENTITY MAY CONSTITUTE A “COLLECTIVE INVESTMENT SCHEME” AS DEFINED BY SECTION 235 OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (AS AMENDED, THE “FSMA”) THAT IS NOT A “RECOGNISED COLLECTIVE INVESTMENT SCHEME” FOR THE PURPOSES OF THE FSMA AND THAT HAS NOT BEEN AUTHORIZED, REGULATED OR

 18 

OTHERWISE RECOGNIZED OR APPROVED. AS AN UNREGULATED SCHEME, THE OFFERED CERTIFICATES CANNOT BE MARKETED IN THE UK TO THE GENERAL PUBLIC, EXCEPT IN ACCORDANCE WITH THE FSMA.

THE COMMUNICATION OF THIS PROSPECTUS (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UK, (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) OF THE FINANCIAL PROMOTION ORDER, OR (IV) ARE PERSONS TO WHOM THIS PROSPECTUS MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED (ALL SUCH PERSONS TOGETHER BEING REFERRED TO AS “FPO PERSONS”); AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UK, (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12B OF THE CONDUCT OF BUSINESS SOURCEBOOK OF THE FCA HANDBOOK (ALL SUCH PERSONS, TOGETHER WITH THE FPO PERSONS, THE “RELEVANT PERSONS”).

THIS PROSPECTUS MUST NOT BE ACTED ON OR RELIED ON BY PERSONS WHO ARE NOT RELEVANT PERSONS. ANY INVESTMENT OR INVESTMENT ACTIVITY TO WHICH THIS PROSPECTUS RELATES, INCLUDING THE OFFERED CERTIFICATES, IS AVAILABLE ONLY TO RELEVANT PERSONS AND WILL BE ENGAGED IN ONLY WITH RELEVANT PERSONS.

POTENTIAL INVESTORS IN THE UK ARE ADVISED THAT ALL, OR MOST, OF THE PROTECTIONS AFFORDED BY THE UK REGULATORY SYSTEM WILL NOT APPLY TO AN INVESTMENT IN THE OFFERED CERTIFICATES AND THAT COMPENSATION WILL NOT BE AVAILABLE UNDER THE UK FINANCIAL SERVICES COMPENSATION SCHEME.

EEA AND UK SELLING RESTRICTIONS

EACH UNDERWRITER HAS REPRESENTED AND AGREED THAT:

(a)   IT HAS NOT OFFERED, SOLD OR OTHERWISE MADE AVAILABLE, AND WILL NOT OFFER, SELL OR OTHERWISE MAKE AVAILABLE, ANY OFFERED CERTIFICATES TO ANY EU RETAIL INVESTOR IN THE EUROPEAN ECONOMIC AREA. FOR THE PURPOSES OF THIS PROVISION:

(i)           THE EXPRESSION “EU RETAIL INVESTOR” MEANS A PERSON WHO IS ONE OR MORE OF THE FOLLOWING: (1) A RETAIL CLIENT, AS DEFINED IN POINT (11) OF ARTICLE 4(1) OF DIRECTIVE 2014/65/EU (AS AMENDED, “MIFID II”); (2) A CUSTOMER WITHIN THE MEANING OF DIRECTIVE (EU) 2016/97 (AS AMENDED) WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT, AS DEFINED IN POINT (10) OF ARTICLE 4(1) OF MIFID II; OR (3) NOT A QUALIFIED INVESTOR, AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129 (AS AMENDED); AND

 19 

(ii)        THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES TO BE OFFERED SO AS TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE FOR THE OFFERED CERTIFICATES;

(b)   IT HAS NOT OFFERED, SOLD, DISTRIBUTED OR OTHERWISE MADE AVAILABLE, AND WILL NOT OFFER, SELL, DISTRIBUTE OR OTHERWISE MAKE AVAILABLE ANY OFFERED CERTIFICATES TO ANY UK RETAIL INVESTOR IN THE UK. FOR THE PURPOSES OF THIS PROVISION:

(i)           THE EXPRESSION “UK RETAIL INVESTOR” MEANS A PERSON WHO IS ONE OR BOTH OF THE FOLLOWING: (1) NOT A PROFESSIONAL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2(1) OF REGULATION (EU) NO 600/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUROPEAN UNION (WITHDRAWAL) ACT 2018 (AS AMENDED) AND AS AMENDED; OR (2) NOT A QUALIFIED INVESTOR, AS DEFINED IN PARAGRAPH 15 OF SCHEDULE 1 TO THE PUBLIC OFFERS AND ADMISSIONS TO TRADING REGULATIONS 2024 (AS AMENDED); AND

(ii)        THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES TO BE OFFERED SO AS TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE FOR THE OFFERED CERTIFICATES.

(c)   IT HAS ONLY COMMUNICATED OR CAUSED TO BE COMMUNICATED, AND WILL ONLY COMMUNICATE OR CAUSE TO BE COMMUNICATED AN INVITATION OR INDUCEMENT TO ENGAGE IN INVESTMENT ACTIVITY (WITHIN THE MEANING OF SECTION 21 OF THE FSMA) RECEIVED BY IT IN CONNECTION WITH THE ISSUE OR SALE OF THE OFFERED CERTIFICATES IN CIRCUMSTANCES IN WHICH SECTION 21(1) OF THE FSMA DOES NOT APPLY TO THE ISSUING ENTITY OR THE DEPOSITOR; AND

(d)   IT HAS COMPLIED AND WILL COMPLY WITH ALL APPLICABLE PROVISIONS OF THE FSMA WITH RESPECT TO ANYTHING DONE BY IT IN RELATION TO THE OFFERED CERTIFICATES IN, FROM OR OTHERWISE INVOLVING THE UK.

EU SR RULES AND UK SECURITIZATION FRAMEWORK

NONE OF THE SPONSORS, THE DEPOSITOR, THE ISSUING ENTITY, THE UNDERWRITERS OR ANY OTHER PARTY TO THE TRANSACTION INTENDS TO RETAIN A MATERIAL NET ECONOMIC INTEREST IN THE SECURITIZATION TRANSACTION CONSTITUTED BY THE ISSUE OF THE CERTIFICATES, OR TAKE ANY OTHER ACTION, IN A MANNER PRESCRIBED BY (A) EUROPEAN UNION REGULATION 2017/2402 (THE “EU SECURITIZATION REGULATION”) OR (B) THE SECURITISATION REGULATIONS 2024 (SI 2024/102) OF THE UK, AS AMENDED FROM TIME TO TIME, THE SECURITISATION SOURCEBOOK OF THE HANDBOOK OF RULES AND GUIDANCE ADOPTED BY THE UK FINANCIAL CONDUCT AUTHORITY (“SECN”) AND THE SECURITISATION PART OF THE RULEBOOK OF PUBLISHED POLICY OF THE PRUDENTIAL REGULATION AUTHORITY OF THE BANK OF ENGLAND (THE “PRASR”), TOGETHER WITH THE RELEVANT PROVISIONS OF THE UK FINANCIAL SERVICES AND MARKETS ACT 2000 (TOGETHER, THE “UK SECURITIZATION FRAMEWORK”). IN PARTICULAR, NO SUCH PARTY WILL TAKE ANY ACTION THAT MAY BE REQUIRED BY ANY PARTICULAR INVESTOR OR CERTIFICATEHOLDER FOR THE PURPOSES OF ITS COMPLIANCE WITH ANY REQUIREMENT OF THE EU SECURITIZATION REGULATION OR THE UK SECURITIZATION FRAMEWORK. FURTHERMORE, THE ARRANGEMENTS DESCRIBED UNDER “CREDIT RISK RETENTION” HAVE NOT BEEN STRUCTURED WITH THE OBJECTIVE OF ENSURING COMPLIANCE BY ANY PERSON WITH ANY REQUIREMENTS OF THE EU SECURITIZATION REGULATION OR THE UK SECURITIZATION FRAMEWORK.

 20 

NONE OF THE SPONSORS, THE DEPOSITOR, THE ISSUING ENTITY, THE UNDERWRITERS OR THEIR RESPECTIVE AFFILIATES OR ANY OTHER PERSON INTENDS TO RETAIN A MATERIAL NET ECONOMIC INTEREST IN THE SECURITIZATION CONSTITUTED BY THE ISSUE OF THE CERTIFICATES AND THE CREATION OF THE RR INTEREST, OR TO TAKE ANY OTHER ACTION IN RESPECT OF SUCH SECURITIZATION, IN A MANNER PRESCRIBED OR CONTEMPLATED BY THE EU SR RULES (AS DEFINED BELOW) OR THE UK SECURITIZATION FRAMEWORK (AS DEFINED BELOW). IN PARTICULAR, NO SUCH PERSON UNDERTAKES TO TAKE ANY ACTION THAT MAY BE REQUIRED BY ANY PROSPECTIVE INVESTOR OR CERTIFICATEHOLDER FOR THE PURPOSES OF ITS COMPLIANCE WITH ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK. IN ADDITION, THE ARRANGEMENTS DESCRIBED UNDER “CREDIT RISK RETENTION” IN THIS PROSPECTUS HAVE NOT BEEN STRUCTURED WITH THE OBJECTIVE OF ENSURING OR FACILITATING COMPLIANCE BY ANY PERSON WITH ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK.

CONSEQUENTLY, THE OFFERED CERTIFICATES MAY NOT BE A SUITABLE INVESTMENT FOR ANY PERSON THAT IS NOW OR MAY IN THE FUTURE BE SUBJECT TO ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK.

SEE “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—EU SR RULES AND UK SECURITIZATION FRAMEWORK”.

PEOPLE’S REPUBLIC OF CHINA

THE OFFERED CERTIFICATES WILL NOT BE OFFERED OR SOLD IN THE PEOPLE’S REPUBLIC OF CHINA (EXCLUDING HONG KONG, MACAU AND TAIWAN, THE “PRC”) AS PART OF THE INITIAL DISTRIBUTION OF THE OFFERED CERTIFICATES BUT MAY BE AVAILABLE FOR PURCHASE BY INVESTORS RESIDENT IN THE PRC FROM OUTSIDE THE PRC.

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES IN THE PRC TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE THE OFFER OR SOLICITATION IN THE PRC.

THE DEPOSITOR DOES NOT REPRESENT THAT THIS PROSPECTUS MAY BE LAWFULLY DISTRIBUTED, OR THAT ANY OFFERED CERTIFICATES MAY BE LAWFULLY OFFERED, IN COMPLIANCE WITH ANY APPLICABLE REGISTRATION OR OTHER REQUIREMENTS IN THE PRC, OR PURSUANT TO AN EXEMPTION AVAILABLE THEREUNDER, OR ASSUME ANY RESPONSIBILITY FOR FACILITATING ANY SUCH DISTRIBUTION OR OFFERING. IN PARTICULAR, NO ACTION HAS BEEN TAKEN BY THE DEPOSITOR WHICH WOULD PERMIT AN OFFERING OF ANY OFFERED CERTIFICATES OR THE DISTRIBUTION OF THIS PROSPECTUS IN THE PRC.

ACCORDINGLY, THE OFFERED CERTIFICATES ARE NOT BEING OFFERED OR SOLD WITHIN THE PRC BY MEANS OF THIS PROSPECTUS OR ANY OTHER DOCUMENT. NEITHER THIS PROSPECTUS NOR ANY ADVERTISEMENT OR OTHER OFFERING MATERIAL MAY BE DISTRIBUTED OR PUBLISHED IN THE PRC, EXCEPT UNDER CIRCUMSTANCES THAT WILL RESULT IN COMPLIANCE WITH ANY APPLICABLE LAWS AND REGULATIONS.

 21 

HONG KONG

NO PERSON HAS ISSUED OR DISTRIBUTED OR HAD IN ITS POSSESSION FOR THE PURPOSES OF ISSUE OR DISTRIBUTION, OR WILL ISSUE OR DISTRIBUTE OR HAVE IN ITS POSSESSION FOR THE PURPOSES OF ISSUE OR DISTRIBUTION, WHETHER IN HONG KONG OR ELSEWHERE, ANY ADVERTISEMENT, INVITATION OR DOCUMENT RELATING TO THE OFFERED CERTIFICATES, WHICH IS DIRECTED AT, OR THE CONTENTS OF WHICH ARE LIKELY TO BE ACCESSED OR READ BY, THE PUBLIC OF HONG KONG (EXCEPT IF PERMITTED TO DO SO UNDER THE SECURITIES LAWS OF HONG KONG) OTHER THAN WITH RESPECT TO OFFERED CERTIFICATES WHICH ARE OR ARE INTENDED TO BE DISPOSED OF (A) ONLY TO PERSONS OUTSIDE HONG KONG OR (B) ONLY TO “PROFESSIONAL INVESTORS” WITHIN THE MEANING OF THE SECURITIES AND FUTURES ORDINANCE (CAP. 571 OF THE LAWS OF HONG KONG) (THE “SFO”) AND ANY RULES OR REGULATIONS MADE UNDER THE SFO.

THE OFFERED CERTIFICATES (IF THEY ARE NOT A “STRUCTURED PRODUCT” AS DEFINED IN THE SECURITIES AND FUTURES ORDINANCE (CAP. 571 OF THE LAWS OF HONG KONG)) HAVE NOT BEEN OFFERED OR SOLD AND WILL NOT BE OFFERED OR SOLD, BY MEANS OF ANY DOCUMENT, OTHER THAN (A) TO “PROFESSIONAL INVESTORS” AS DEFINED IN THE SFO AND ANY RULES OR REGULATIONS MADE UNDER THE SFO, OR (B) IN OTHER CIRCUMSTANCES WHICH DO NOT RESULT IN THE DOCUMENT CONSTITUTING A “PROSPECTUS” AS DEFINED IN THE COMPANIES (WINDING UP AND MISCELLANEOUS PROVISIONS) ORDINANCE (CAP. 32 OF THE LAWS OF HONG KONG) OR WHICH DO NOT CONSTITUTE AN OFFER TO THE PUBLIC WITHIN THE MEANING OF THE COMPANIES ORDINANCE (CAP. 622 OF THE LAWS OF HONG KONG). FURTHER, THE CONTENTS OF THIS PROSPECTUS HAVE NOT BEEN REVIEWED OR APPROVED BY THE SECURITIES AND FUTURES COMMISSION OF HONG KONG OR ANY OTHER REGULATORY AUTHORITY IN HONG KONG. YOU ARE ADVISED TO EXERCISE CAUTION IN RELATION TO THE OFFERING CONTEMPLATED IN THIS PROSPECTUS.

W A R N I N G

IF YOU ARE IN ANY DOUBT ABOUT ANY OF THE CONTENTS OF THIS PROSPECTUS, YOU SHOULD OBTAIN INDEPENDENT PROFESSIONAL ADVICE.

SINGAPORE

NEITHER THIS PROSPECTUS NOR ANY OTHER DOCUMENT OR MATERIAL IN CONNECTION WITH ANY OFFER OF THE OFFERED CERTIFICATES HAS BEEN OR WILL BE LODGED OR REGISTERED AS A PROSPECTUS WITH THE MONETARY AUTHORITY OF SINGAPORE (“MAS”) UNDER THE SECURITIES AND FUTURES ACT (CAP. 289) OF SINGAPORE (THE “SFA”). ACCORDINGLY, MAS ASSUMES NO RESPONSIBILITY FOR THE CONTENTS OF THIS PROSPECTUS. THIS PROSPECTUS IS NOT A PROSPECTUS AS DEFINED IN THE SFA AND STATUTORY LIABILITY UNDER THE SFA IN RELATION TO THE CONTENTS OF PROSPECTUSES WOULD NOT APPLY. PROSPECTIVE INVESTORS SHOULD CONSIDER CAREFULLY WHETHER THE INVESTMENT IS SUITABLE FOR IT.

THIS PROSPECTUS AND ANY OTHER DOCUMENTS OR MATERIALS IN CONNECTION WITH THE OFFER OR SALE, OR INVITATION FOR SUBSCRIPTION OR PURCHASE, OF THE OFFERED CERTIFICATES MAY NOT BE DIRECTLY OR INDIRECTLY ISSUED, CIRCULATED OR DISTRIBUTED, NOR MAY THE OFFERED CERTIFICATES BE OFFERED OR SOLD, OR BE MADE THE SUBJECT OF AN INVITATION FOR SUBSCRIPTION OR PURCHASE, WHETHER DIRECTLY OR INDIRECTLY, TO PERSONS IN SINGAPORE OTHER THAN TO AN INSTITUTIONAL INVESTOR (AS DEFINED IN SECTION 4A(1)(C) OF THE SFA) (“INSTITUTIONAL INVESTOR”) PURSUANT TO SECTION 304 OF THE SFA.

 22 

UNLESS SUCH OFFERED CERTIFICATES ARE OF THE SAME CLASS AS OTHER OFFERED CERTIFICATES OF THE ISSUING ENTITY THAT ARE LISTED FOR QUOTATION ON AN APPROVED EXCHANGE (AS DEFINED IN SECTION 2(1) OF THE SFA) (“APPROVED EXCHANGE”) AND IN RESPECT OF WHICH ANY OFFER, INFORMATION, STATEMENT, INTRODUCTORY DOCUMENT, SHAREHOLDERS’ CIRCULAR FOR A REVERSE TAKE-OVER DOCUMENT ISSUED FOR THE PURPOSES OF A TRUST SCHEME OR ANY OTHER SIMILAR DOCUMENT APPROVED BY AN APPROVED EXCHANGE WAS ISSUED IN CONNECTION WITH AN OFFER OR THE LISTING FOR QUOTATION OF THOSE OFFERED CERTIFICATES, ANY SUBSEQUENT OFFERS IN SINGAPORE OF OFFERED CERTIFICATES ACQUIRED PURSUANT TO AN INITIAL OFFER MADE HEREUNDER MAY ONLY BE MADE, PURSUANT TO THE REQUIREMENTS OF SECTION 304A, TO PERSONS WHO ARE INSTITUTIONAL INVESTORS.

AS THE OFFERED CERTIFICATES ARE ONLY OFFERED TO PERSONS IN SINGAPORE WHO QUALIFY AS AN INSTITUTIONAL INVESTOR, THE ISSUING ENTITY IS NOT REQUIRED TO DETERMINE THE CLASSIFICATION OF THE OFFERED CERTIFICATES PURSUANT TO SECTION 309B OF THE SFA.

NOTHING SET OUT IN THIS NOTICE SHALL BE CONSTRUED AS LEGAL ADVICE AND EACH PROSPECTIVE INVESTOR SHOULD CONSULT ITS OWN LEGAL COUNSEL. THIS NOTICE IS FURTHER SUBJECT TO THE PROVISIONS OF THE SFA AND ITS REGULATIONS AS THE SAME MAY BE AMENDED OR CONSOLIDATED FROM TIME TO TIME AND DOES NOT PURPORT TO BE EXHAUSTIVE IN ANY RESPECT.

THE REPUBLIC OF KOREA

THIS PROSPECTUS IS NOT, AND UNDER NO CIRCUMSTANCES IS THIS PROSPECTUS TO BE CONSTRUED AS, A PUBLIC OFFERING OF SECURITIES IN KOREA. NEITHER THE ISSUER NOR ANY OF ITS AGENTS MAKE ANY REPRESENTATION WITH RESPECT TO THE ELIGIBILITY OF ANY RECIPIENTS OF THIS PROSPECTUS TO ACQUIRE THE OFFERED CERTIFICATES UNDER THE LAWS OF KOREA, INCLUDING, BUT WITHOUT LIMITATION, THE FOREIGN EXCHANGE TRANSACTION LAW AND REGULATIONS THEREUNDER (THE “FETL”). THE OFFERED CERTIFICATES HAVE NOT BEEN REGISTERED WITH THE FINANCIAL SERVICES COMMISSION OF KOREA FOR PUBLIC OFFERING IN KOREA, AND NONE OF THE OFFERED CERTIFICATES MAY BE OFFERED, SOLD OR DELIVERED, DIRECTLY OR INDIRECTLY, OR OFFERED OR SOLD TO ANY PERSON FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY IN KOREA OR TO ANY RESIDENT OF KOREA EXCEPT PURSUANT TO THE FINANCIAL INVESTMENT SERVICES AND CAPITAL MARKETS ACT AND THE DECREES AND REGULATIONS THEREUNDER, THE FETL AND ANY OTHER APPLICABLE LAWS, REGULATIONS AND MINISTERIAL GUIDELINES IN KOREA. WITHOUT PREJUDICE TO THE FOREGOING, THE NUMBER OF OFFERED CERTIFICATES OFFERED IN KOREA OR TO A RESIDENT OF KOREA SHALL BE LESS THAN FIFTY AND FOR A PERIOD OF ONE YEAR FROM THE ISSUE DATE OF THE OFFERED CERTIFICATES, NONE OF THE OFFERED CERTIFICATES MAY BE DIVIDED RESULTING IN AN INCREASED NUMBER OF OFFERED CERTIFICATES. FURTHERMORE, THE OFFERED CERTIFICATES MAY NOT BE RESOLD TO KOREAN RESIDENTS UNLESS THE PURCHASER OF THE OFFERED CERTIFICATES COMPLIES WITH ALL APPLICABLE REGULATORY REQUIREMENTS (INCLUDING, BUT NOT LIMITED TO, GOVERNMENT REPORTING APPROVAL REQUIREMENTS UNDER THE FETL AND ITS SUBORDINATE DECREES AND REGULATIONS) IN CONNECTION WITH THE PURCHASE OF THE OFFERED CERTIFICATES.

JAPAN

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH UNDERWRITER HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT,

 23 

DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS PROSPECTUS MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN.

JAPANESE RETENTION REQUIREMENT

The JAPANESE Financial Services Agency published a risk retention rule as part of the regulatory capital regulation of certain categories of Japanese investors seeking to invest in securitization transactions (the “JRR RULE”). The JRR Rule mandates an “indirect” compliance requirement, meaning that certain categories of Japanese investors will be required to apply higher risk weighting to securitization exposures they hold unless the relevant originator commits to hold a retention interest in the securities issued in the securitization transaction equal to at least 5% of the exposure of the total underlying assets in the securitization transaction (the “JAPANESE RETENTION REQUIREMENT”), or such investors determine that the underlying assets were not “inappropriately originated.” In the absence of such a determination by such investors that such underlying assets were not “inappropriately originated”, the Japanese Retention Requirement would apply to an investment by such investors in such securities.

No party to the transaction described in this Prospectus has committed to hold a risk retention interest in compliance with the Japanese Retention Requirement, and we make no representation as to whether the transaction described in this prospectus would otherwise comply with the JRR Rule.

NOTICE TO RESIDENTS OF CANADA

THE OFFERED CERTIFICATES MAY BE SOLD IN CANADA ONLY TO PURCHASERS PURCHASING, OR DEEMED TO BE PURCHASING, AS PRINCIPAL THAT ARE ACCREDITED INVESTORS, AS DEFINED IN NATIONAL INSTRUMENT 45-106 PROSPECTUS EXEMPTIONS OR SUBSECTION 73.3(1) OF THE SECURITIES ACT (ONTARIO), AND ARE PERMITTED CLIENTS, AS DEFINED IN NATIONAL INSTRUMENT 31-103 REGISTRATION REQUIREMENTS, EXEMPTIONS AND ONGOING REGISTRANT OBLIGATIONS. ANY RESALE OF THE OFFERED CERTIFICATES MUST BE MADE IN ACCORDANCE WITH AN EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE PROSPECTUS REQUIREMENTS OF APPLICABLE SECURITIES LAWS.

SECURITIES LEGISLATION IN CERTAIN PROVINCES OR TERRITORIES OF CANADA MAY PROVIDE A PURCHASER WITH REMEDIES FOR RESCISSION OR DAMAGES IF THIS PROSPECTUS (INCLUDING ANY AMENDMENT THERETO) CONTAINS A MISREPRESENTATION, PROVIDED THAT THE REMEDIES FOR RESCISSION OR DAMAGES ARE EXERCISED BY THE PURCHASER WITHIN THE TIME LIMIT PRESCRIBED BY THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY. THE PURCHASER SHOULD REFER TO ANY APPLICABLE PROVISIONS OF THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY FOR PARTICULARS OF THESE RIGHTS OR CONSULT WITH A LEGAL ADVISOR.

PURSUANT TO SECTION 3A.3 OF NATIONAL INSTRUMENT 33-105 UNDERWRITING CONFLICTS (“NI 33-105”), THE UNDERWRITERS ARE NOT REQUIRED TO COMPLY WITH THE DISCLOSURE REQUIREMENTS OF NI 33-105 REGARDING UNDERWRITER CONFLICTS OF INTEREST IN CONNECTION WITH THIS OFFERING.

 24 

MEXICO

THIS PROSPECTUS HAS NOT BEEN REVIEWED NOR APPROVED BY THE MEXICAN NATIONAL BANKING AND SECURITIES COMMISSION (COMISIÓN NACIONAL BANCARIA Y DE VALORES, OR THE “CNBV”). THIS OFFERING DOES NOT CONSTITUTE A PUBLIC OFFERING IN MEXICO AND THIS PROSPECTUS MAY NOT BE PUBLICLY DISTRIBUTED IN MEXICO.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED WITH THE MEXICAN NATIONAL SECURITIES REGISTRY (REGISTRO NACIONAL DE VALORES, OR “RNV”) MAINTAINED BY THE CNBV, AND MAY NOT BE OFFERED PUBLICLY IN MEXICO EXCEPT TO MEXICAN INSTITUTIONAL AND QUALIFIED INVESTORS PURSUANT TO THE PRIVATE PLACEMENT EXCEPTIONS SET FORTH IN THE MEXICAN SECURITIES MARKET LAW (LEY DEL MERCADO DE VALORES). THIS PROSPECTUS DOES NOT CONSTITUTE OR IMPLY ANY CERTIFICATION AS TO THE INVESTMENT QUALITY OF THE OFFERED CERTIFICATES, OUR SOLVENCY, LIQUIDITY OR CREDIT QUALITY OR THE ACCURACY OR COMPLETENESS OF THE INFORMATION SET FORTH HEREIN. THE INFORMATION CONTAINED IN THIS PROSPECTUS IS EXCLUSIVELY OUR RESPONSIBILITY AND HAS NOT BEEN REVIEWED OR AUTHORIZED BY THE CNBV. THE ACQUISITION OF THE OFFERED CERTIFICATES BY AN INVESTOR WHO IS A RESIDENT OF MEXICO WILL BE MADE UNDER SUCH INVESTOR’S OWN RESPONSIBILITY.

 25 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 26 

Summary of Terms

This summary highlights selected information from this prospectus. It does not contain all of the information you need to consider in making your investment decision. To understand all of the terms of the offering of the offered certificates, read this entire document carefully.

Relevant Parties

DepositorGS Mortgage Securities Corporation II, a Delaware corporation. The depositor’s address is 200 West Street, New York, New York 10282 and its telephone number is (212) 902-1000. See “Transaction Parties—The Depositor”.
Issuing Entity Benchmark 2026-B44 Mortgage Trust, a New York common law trust, to be established on the closing date under the pooling and servicing agreement. For more detailed information, see “Transaction Parties—The Issuing Entity”.
SponsorsThe sponsors of this transaction are:
●Goldman Sachs Mortgage Company, a New York limited partnership;
●Citi Real Estate Funding Inc., a New York corporation
●National Cooperative Bank, N.A., a national banking association;
●German American Capital Corporation, a Maryland corporation;
●UBS AG New York Branch, an Office of the Comptroller of the Currency regulated branch of a foreign bank;
●JPMorgan Chase Bank, National Association, a national banking association organized under the laws of the United States of America;
●Starwood Mortgage Capital LLC, a Delaware limited liability company;
●Bank of Montreal, a Canadian chartered bank; and
●Barclays Capital Real Estate Inc., a Delaware corporation.

The sponsors are sometimes also referred to in this prospectus as the “mortgage loan sellers”.

Goldman Sachs Mortgage Company is an affiliate of each of the depositor and Goldman Sachs & Co. LLC, one of the underwriters and an initial purchaser of certain of the non-offered certificates, and Goldman Sachs Bank USA, an originator. Citi Real Estate Funding Inc. is an affiliate of Citigroup Global Markets Inc., one of the underwriters and an initial purchaser of certain of the non-offered certificates. German American Capital Corporation is an affiliate of Deutsche Bank Securities Inc., one

 27 

of the underwriters and an initial purchaser of certain of the non-offered certificates. UBS AG New York Branch is an affiliate of UBS Securities LLC, one of the underwriters and an initial purchaser of certain of the non-offered certificates. JPMorgan Chase Bank, National Association is an affiliate of J.P. Morgan Securities LLC, one of the underwriters and an initial purchaser of certain of the non-offered certificates. Bank of Montreal is an affiliate of BMO Capital Markets Corp., one of the underwriters and an initial purchaser of certain of the non-offered certificates. Barclays Capital Real Estate Inc. is an affiliate of Barclays Capital Inc., one of the underwriters and an initial purchaser of certain of the non-offered certificates. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

The sponsors originated, co-originated or acquired (or, on or prior to the closing date, will acquire) and will transfer to the depositor the mortgage loans set forth in the following chart:

  Sellers of the Mortgage Loans
 

Sponsor(1)

Number of Mortgage Loans

Aggregate Principal Balance of Mortgage Loans

Approx. % of Initial Pool Balance

  Goldman Sachs Mortgage Company   5 $52,330,547 6.5 %
  Citi Real Estate Funding Inc.   7 161,697,000 20.1  
  National Cooperative Bank, N.A. 35 145,341,426 18.1  
  German American Capital Corporation   5 106,350,000 13.2  
  UBS AG New York Branch   1 64,958,592 8.1  
  JPMorgan Chase Bank, National Association   1 40,100,000 5.0  
  Starwood Mortgage Capital LLC   3 37,200,000 4.6  
  Bank of Montreal   1 22,500,000 2.8  
  Barclays Capital Real Estate Inc.   2 14,436,648 1.8  
  Goldman Sachs Mortgage Company / German American Capital Corporation(2)   1 80,000,000 9.9  
  Barclays Capital Real Estate Inc. / Goldman Sachs Mortgage Company(3)   1 52,170,000 6.5  
  Bank of Montreal / Citi Real Estate Funding Inc.(4)

  1

28,000,000

3.5

  Total

63

$805,084,212

100.0

%

(1)Each mortgage loan was originated by its respective mortgage loan seller or its affiliate, except those certain mortgage loans that were acquired from unaffiliated third-party originators or are part of larger whole loan structures that were co-originated by the applicable mortgage loan seller or its affiliate with one or more other lenders. See “Description of the Mortgage Pool—Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans” below.
(2)Goldman Sachs Mortgage Company and German American Capital Corporation are co-sponsors with respect to the Colorado Mills mortgage loan (9.9%). The Colorado Mills mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and German American Capital Corporation and is evidenced by five (5) promissory notes: (i) note A-1 and note A-2, with an aggregate outstanding principal balance of $56,000,000 as of the cut-off date, as to which Goldman Sachs Mortgage Company is acting as mortgage loan seller, and (ii) note A-5, note A-6 and note A-7, with an aggregate outstanding principal balance of $24,000,000 as of the cut-off date, as to which German American Capital Corporation is acting as mortgage loan seller.
 28 
(3)Barclays Capital Real Estate Inc. and Goldman Sachs Mortgage Company are co-sponsors with respect to the OKC Outlets mortgage loan (6.5%). The OKC Outlets mortgage loan is part of a whole loan that was co-originated by Barclays Capital Real Estate Inc. and Goldman Sachs Bank USA and is evidenced by two (2) promissory notes: (i) note A-1, with an outstanding principal balance of $31,300,000 as of the cut-off date, as to which Barclays Capital Real Estate Inc. is acting as mortgage loan seller, and (ii) note A-2, with an outstanding principal balance of $20,870,000 as of the cut-off date, as to which Goldman Sachs Mortgage Company is acting as mortgage loan seller.
(4)Bank of Montreal and Citi Real Estate Funding Inc. are co-sponsors with respect to the Arizona Mills mortgage loan (3.5%). The Arizona Mills mortgage loan is part of a whole loan that was co-originated by Bank of Montreal and Citi Real Estate Funding Inc. and is evidenced by three (3) promissory notes: (i) note A-3 and note A-4-1, with an aggregate outstanding principal balance of $25,500,000 as of the cut-off date, as to which Bank of Montreal is acting as mortgage loan seller, and (ii) note A-6-2, with an outstanding principal balance of $2,500,000 as of the cut-off date, as to which Citi Real Estate Funding Inc. is acting as mortgage loan seller.

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

Master Servicers Midland Loan Services, a Division of PNC Bank, National Association, a national banking association, is expected to act as the master servicer with respect to twenty-eight (28) mortgage loans (81.9%). National Cooperative Bank, N.A. will act as the master servicer with respect to thirty-five (35) mortgage loans (namely, those mortgage loans that are secured by residential cooperative properties and are expected to be sold to the depositor by National Cooperative Bank, N.A.) (18.1%). Each master servicer will be responsible for the master servicing and administration of the applicable mortgage loans and any related companion loans pursuant to the pooling and servicing agreement (other than any mortgage loan and companion loan identified in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below that is part of a whole loan and serviced under the servicing agreement indicated in that table and any servicing shift mortgage loan on and after the related servicing shift securitization date). The principal servicing office of Midland Loan Services, a Division of PNC Bank, National Association is located at 10851 Mastin Street, Building 82, Suite 300, Overland Park, Kansas 66210. The principal servicing offices of National Cooperative Bank, N.A. are located at 2011 Crystal Drive, Suite 800, Arlington, VA 22202. See “Transaction Parties—The Master Servicers” and “Pooling and Servicing Agreement”.
 29 

Prior to its respective servicing shift securitization date, each servicing shift whole loan will be serviced by the master servicer under the pooling and servicing agreement. From and after its respective servicing shift securitization date, the related servicing shift whole loan will be serviced under, and by the master servicer designated in, the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The master servicer of each non-serviced mortgage loan is set forth in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Special Servicers CWCapital Asset Management LLC, a Delaware limited liability company, is expected to act as the special servicer with respect to twenty-eight (28) mortgage loans (81.9%). National Cooperative Bank, N.A. will act as the special servicer with respect to thirty-five (35) of the mortgage loans (18.1%) (namely, those mortgage loans that are secured by residential cooperative properties and are expected to be sold to the depositor by National Cooperative Bank, N.A.). Each of CWCapital Asset Management LLC and National Cooperative Bank, N.A. will each act as special servicer with respect to the applicable mortgage loans (other than any excluded special servicer loan and any servicing shift mortgage loan on and after the related servicing shift securitization date) and any related companion loans other than with respect to any non-serviced whole loan set forth in the table titled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below. The special servicer will be primarily responsible for (i) making decisions and performing certain servicing functions with respect to such mortgage loans and any related companion loans as to which a special servicing transfer event (such as a default or an imminent default) has occurred and (ii) generally, reviewing, evaluating, processing and/or providing or withholding consent as to major decisions relating to such mortgage loans and any related companion loans for which a special servicing transfer event has not occurred, in each case pursuant to the pooling and servicing agreement for this transaction. The principal servicing office of CWCapital Asset Management LLC is located at 900 19th Street NW, 8th Floor, Washington, D.C. 20006. The principal servicing offices of National Cooperative Bank, N.A. are located at 2011 Crystal Drive, Suite 800, Arlington, VA 22202. See “Transaction Parties—The Special Servicers” and “Pooling and Servicing Agreement”.
 30 

Prior to its respective servicing shift securitization date, each servicing shift whole loan, if necessary, will be specially serviced by the special servicer under the pooling and servicing agreement. From and after its respective servicing shift securitization date, the related servicing shift whole loan will be specially serviced, if necessary, under, and by the special servicer designated in, the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

If the special servicer obtains knowledge that it is a borrower party with respect to any mortgage loan (other than a non-serviced mortgage loan) or serviced whole loan (such mortgage loan or serviced whole loan, referred to in this prospectus as an “excluded special servicer loan”), the special servicer will be required to resign as special servicer of that excluded special servicer loan and will be replaced as discussed under “Pooling and Servicing Agreement—Replacement of the Special Servicer Without Cause”. For the avoidance of doubt, with respect to a mortgage loan secured by a residential cooperative property, a person will not be considered a borrower party solely by reason of such person holding one or more cooperative unit loans that are secured by direct equity interests in the related borrower or owning one or more residential cooperative units comprising the related mortgaged property as a result of any foreclosure, transfer in lieu of foreclosure or other exercise of remedies with respect to any such unit loan(s).

CWCapital Asset Management LLC is expected to be appointed as the special servicer with respect to the mortgage loans (other than the mortgage loans sold to the depositor by National Cooperative Bank, N.A. and any applicable excluded special servicer loan) by CMBS 4 Sub 17, LLC, or its affiliate, which is expected to purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates and may purchase additional classes of certificates and, on the closing date, is expected to appoint itself to be the initial directing holder. CMBS 4 Sub 17, LLC is also expected to consent to the appointment of National Cooperative Bank, N.A. as special servicer with respect to the mortgage loans secured by residential cooperative properties that are expected to be sold to the depositor by National Cooperative Bank, N.A., and may replace National Cooperative Bank, N.A. in such capacity pursuant to the terms of the pooling and servicing agreement. See “Pooling and Servicing Agreement—The Directing Holder” and “Credit Risk Retention”.

CWCapital Asset Management LLC, or its affiliate, assisted CMBS 4 Sub 17, LLC (or its affiliate) with due diligence relating to the mortgage loans to be included in the mortgage pool.

 31 

The special servicer of each non-serviced mortgage loan is set forth in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Affiliated Special Servicer LNR Partners, LLC, a Florida limited liability company, is the special servicer with respect to the NOVA Retail 2-Pack whole loan and is an affiliate of Starwood Mortgage Capital LLC, a sponsor, an originator and a mortgage loan seller. The principal servicing office of LNR Partners, LLC is located at 2340 Collins Avenue, Suite 700, Miami Beach, Florida 33139, and its telephone number is (305)-695-5600. See “Transaction Parties—The Affiliated Special Servicer”.
TrusteeComputershare Trust Company, National Association, a national banking association, will act as trustee. The corporate trust office of the trustee is located at 9062 Old Annapolis Road, Columbia, Maryland 21045. Following the transfer of the mortgage loans to the issuing entity, the trustee, on behalf of the issuing entity, will become the mortgagee of record for each mortgage loan (other than any non-serviced mortgage loan) and any related companion loans. See “Transaction Parties—The Trustee and Certificate Administrator” and “Pooling and Servicing Agreement”.

The initial mortgagee of record with respect to each servicing shift mortgage loan will be the trustee under the pooling and servicing agreement. From and after its respective servicing shift securitization date, the mortgagee of record with respect to the related servicing shift mortgage loan will be the trustee designated in the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans”.

With respect to each non-serviced mortgage loan, the entity set forth in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below, in its capacity as trustee under the pooling and servicing agreement for the indicated transaction, is the mortgagee of record for that non-serviced mortgage loan and any related companion loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Certificate Administrator Computershare Trust Company, National Association, a national banking association, will act as certificate administrator. The certificate administrator will also be required to act as custodian, certificate registrar, REMIC administrator, 17g-5 information provider and authenticating agent. The corporate trust offices of Computershare Trust Company, National Association, in its capacity as certificate administrator, are located at 9062 Old Annapolis Road, Columbia, Maryland 21045, and for certificate transfer services, Computershare Trust Company, National Association, 1505 Energy Park Drive, St. Paul, Minnesota 55108. See “Transaction Parties—The Trustee and Certificate Administrator” and “Pooling and Servicing Agreement”.
 32 

The custodian with respect to each servicing shift mortgage loan will initially be the certificate administrator, in its capacity as custodian under the pooling and servicing agreement. From and after the related servicing shift securitization date, the custodian of the mortgage file (other than the promissory note evidencing the related servicing shift mortgage loan) will be the custodian under the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The custodian with respect to each non-serviced mortgage loan will be the entity set forth in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below, the custodian under the pooling and servicing agreement for the indicated transaction. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Operating Advisor Park Bridge Lender Services LLC, a New York limited liability company and an indirect wholly owned subsidiary of Park Bridge Financial LLC, will be the operating advisor. The operating advisor will have certain review and reporting responsibilities with respect to the performance of the special servicer, and in certain circumstances may recommend to the certificateholders that the special servicer be replaced. The operating advisor will generally have no obligations or consultation rights as operating advisor under the pooling and servicing agreement for this transaction with respect to any non-serviced mortgage loan or any related REO property. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Operating Advisor”.
Asset Representations Reviewer Park Bridge Lender Services LLC, a New York limited liability company and an indirect wholly owned subsidiary of Park Bridge Financial LLC, will also be serving as the asset representations reviewer. The asset representations reviewer will be required to review certain delinquent mortgage loans after a specified delinquency threshold has been exceeded and receipt of notification from the certificate administrator that the required percentage of voting rights have voted to direct a review of such delinquent mortgage loans.

See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Asset Representations Reviewer”.

 33 
Directing Holder The directing holder will have certain consent and consultation rights in certain circumstances with respect to the mortgage loans (other than any non-serviced mortgage loan and any applicable excluded loan), as further described in this prospectus. The directing holder (other than with respect to any servicing shift whole loan, any non-serviced mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded loan) will generally be the controlling class certificateholder (or its representative, the “controlling class representative”) selected by a majority of the controlling class certificateholders (by certificate balance, as certified by the certificate registrar from time to time as provided for in the pooling and servicing agreement). See “Pooling and Servicing Agreement—The Directing Holder”. However, in certain circumstances there may be no directing holder even if there is a controlling class, and in other circumstances there will be no controlling class.

The controlling class will be the most subordinate class of the Class J-RR certificates then-outstanding that has an aggregate certificate balance, as notionally reduced by any cumulative appraisal reductions allocable to such class, at least equal to 25% of the initial certificate balance of that class. No class of certificates, other than as described above, will be eligible to act as the controlling class or appoint a controlling class representative.

On the Closing Date, it is expected that (a) CMBS 4 Sub 17, LLC or its affiliate is expected to purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates and may purchase additional certificates, (b) TH Holdco 1 (Cayman), L.P. or its affiliate is expected to purchase 25% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates and may purchase additional certificates and (c) CMBS 4 Sub 17, LLC will appoint itself as the initial controlling class representative. Therefore, CMBS 4 Sub 17, LLC is expected to be the initial directing holder with respect to each mortgage loan (other than any non-serviced mortgage loan, any servicing shift mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded loan) and any related serviced companion loans.

With respect to the serviced AB whole loan, the directing holder will be, for so long as no related control appraisal period is continuing, the holder of the related subordinate companion loan. Following a control appraisal period with respect to the serviced AB whole loan and for so long as a control termination event with respect to the controlling class representative has not otherwise occurred, the directing holder for the serviced AB whole loan will be the controlling class representative.

 34 

With respect to each of the servicing shift whole loans, the holder of the related companion loan identified in the related co-lender agreement as the controlling note will be the directing holder with respect to the related servicing shift whole loan. From and after the date such controlling note is included in a securitization transaction (a “servicing shift securitization date”), the directing holder of the related servicing shift whole loan is expected to be the directing holder (or its equivalent) under the related servicing shift pooling and servicing agreement, and will be entitled to certain consent and consultation rights with respect to such servicing shift whole loan, which are substantially similar to, but not necessarily identical to, those of the controlling class representative under the pooling and servicing agreement for this securitization. The controlling class representative of this securitization will only have limited consultation rights with respect to certain servicing matters or mortgage loan modifications affecting the servicing shift mortgage loans. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans”.

With respect to the controlling class representative, an “excluded loan” is a mortgage loan or whole loan with respect to which the controlling class representative or the holder of the majority of the controlling class certificates (by certificate balance) is a borrower, a manager of a mortgaged property, the holder of a mezzanine loan that has accelerated the related mezzanine loan or commenced foreclosure or enforcement proceedings against the equity collateral pledged to secure the related mezzanine loan (subject to certain exceptions), or any borrower party affiliate thereof.

Each entity identified in the table titled “Non-Serviced Whole Loans” under “The Mortgage Pool—Whole Loans” below is the initial directing holder (or the equivalent) under the pooling and servicing agreement for the indicated transaction and will have certain consent and consultation rights with respect to the related non-serviced whole loan, which are substantially similar, but not identical, to those of the controlling class representative under the pooling and servicing agreement for this securitization, subject to similar appraisal mechanics. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Risk Retention Consultation Parties The risk retention consultation parties will be (i) a party selected by Goldman Sachs Bank USA and (ii) a party selected by Citi Real Estate Funding Inc., in each case, as an owner of the VRR interest. Each risk retention consultation party will have certain non-binding consultation rights in certain circumstances (i) for so long as no consultation termination event is continuing, with respect to any specially serviced loan (other than the servicing shift mortgage loans, any non-serviced mortgage loan and any applicable excluded loan), and (ii) during the continuance of a consultation termination event, with respect to any mortgage loan (other than the servicing shift whole loans, any non-serviced mortgage loan and any applicable excluded loan), as further
 35 

described in this prospectus. Each of Goldman Sachs Mortgage Company (or an affiliate) and Citi Real Estate Funding Inc. (or an affiliate) is expected to be appointed as an initial risk retention consultation party and are collectively referred to as the “risk retention consultation parties”.

With respect to a risk retention consultation party, an “excluded loan” is a mortgage loan or whole loan with respect to which such risk retention consultation party or the person entitled to appoint such risk retention consultation party is a borrower, a mortgagor, a manager of a mortgaged property, the holder of a mezzanine loan that has accelerated the related mezzanine loan or commenced foreclosure or enforcement proceedings against the equity collateral pledged to secure the related mezzanine loan, or any borrower party affiliate thereof.

Certain Affiliations and

RelationshipsThe originators, the sponsors, the underwriters, and the parties to the pooling and servicing agreement have various roles in this transaction as well as certain relationships with parties to this transaction and certain of their affiliates. These roles and other potential relationships may give rise to conflicts of interest as further described in this prospectus under “Risk Factors—Risks Relating to Conflicts of Interest” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Relevant Dates and Periods

Cut-off Date With respect to each mortgage loan and whole loan, the related due date in November 2026 for that mortgage loan or whole loan (or, in the case of any mortgage loan or whole loan that has its first due date after November 2026, the date that would have been its due date in November 2026 under the terms of that mortgage loan or whole loan if a monthly payment were scheduled to be due in that month).
Closing Date On or about November 20, 2026.
Distribution Date The fourth (4th) business day following each determination date. The first distribution date will be in December 2026.
Determination Date The eleventh (11th) day of each month or, if the eleventh (11th) day is not a business day, then the business day immediately following such eleventh (11th) day.
Record Date With respect to any distribution date, the last business day of the month preceding the month in which that distribution date occurs.
Interest Accrual Period The interest accrual period for each class of offered certificates for each distribution date will be the calendar month immediately preceding the month in which that distribution date occurs. Interest on the offered certificates will be calculated assuming that each month has 30 days and each year has 360 days.
 36 
Collection Period For any mortgage loan to be held by the issuing entity and any distribution date, the period commencing on the day immediately following the due date for such mortgage loan in the month preceding the month in which that distribution date occurs and ending on and including the due date for such mortgage loan in the month in which that distribution date occurs. However, in the event that the last day of a collection period (or applicable grace period) is not a business day, any periodic payments received with respect to the mortgage loans relating to that collection period on the business day immediately following that last day will be deemed to have been received during that collection period and not during any other collection period.

Assumed Final Distribution Date;

   Rated Final Distribution Date The assumed final distribution dates set forth below for each class of offered certificates have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”:
  Class A-1 February 2031
  Class A-2 March 2031
  Class A-3 July 2033
  Class A-4 NAP – August 2036(1)
  Class A-5 October 2036
  Class A-SB February 2036
  Class X-A October 2036
  Class X-B November 2036
  Class A-S November 2036
  Class B November 2036
  Class C November 2036
(1)The range of Assumed Final Distribution Dates is based on the initial certificate balance of the Class A-4 certificates ranging from $0 to $241,000,000.

The rated final distribution date for the offered certificates will be the distribution date in November 2059.

Transaction Overview

On the closing date, each sponsor will sell its respective mortgage loans to the depositor, which will in turn deposit the mortgage loans into the issuing entity, a common law trust created on the closing date. The issuing entity will be formed by a pooling and servicing agreement to be entered into among the depositor, the master servicers, the special servicers, the certificate administrator, the trustee, the operating advisor and the asset representations reviewer.

 37 

The transfers of the mortgage loans from the sponsors to the depositor and from the depositor to the issuing entity in exchange for the offered certificates are illustrated below:

The foregoing illustration does not take into account the sale of any non-offered certificates or the RR interest.

Offered Certificates

GeneralWe are offering the following classes of commercial mortgage pass-through certificates as part of Series 2026-B44:
●Class A-1
●Class A-2
●Class A-3
●Class A-4
●Class A-5
●Class A-SB
●Class X-A
●Class X-B
●Class A-S
●Class B
●Class C
 38 

The certificates of this Series will consist of the above classes and the following classes that are not being offered by this prospectus: Class X-D, Class X-F, Class X-G, Class D, Class E, Class F, Class G, Class J-RR, Class RR and Class R (collectively, the “non-offered certificates”). In addition, the RR interest, an uncertificated interest, is not being offered by this prospectus. The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates are collectively referred to as the “non-VRR certificates”.

Certificate Balances and

   Notional Amounts Your certificates will have the approximate aggregate initial certificate balance or notional amount set forth below, subject to a variance of plus or minus 5%:
  Class A-1 $8,810,000
  Class A-2 $9,642,000
  Class A-3 $4,821,000
  Class A-4 $0 - $241,000,000(1)
  Class A-5 $261,627,000 -
$502,627,000(1)
  Class A-SB $17,527,000(2)
  Class X-A $543,427,000(3)
  Class X-B $158,177,000(3)
  Class A-S $100,923,000
  Class B $32,023,000
  Class C $25,231,000
(1)The exact initial certificate balances of the Class A-4 and Class A-5 certificates are unknown and will be determined based on the final pricing of those classes of certificates. However, the respective initial certificate balances of the Class A-4 and Class A-5 certificates are expected to be within the applicable ranges reflected in the chart above. The initial aggregate certificate balance of the Class A-4 and Class A-5 certificates is expected to be approximately $502,627,000, subject to a variance of plus or minus 5%.
(2)The Class A-SB certificates have a certain priority with respect to reducing the certificate balance of those certificates to their scheduled principal balance, as described in this prospectus.
(3)Notional amount. The notional amount of each class of the Class X certificates is subject to change depending upon the final pricing of the principal balance certificates, as follows: (1) if as a result of such pricing the pass-through rate of any class of principal balance certificates whose certificate balance comprises such notional amount is equal to the weighted average of the net mortgage rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), the certificate balance of such class of principal balance certificates may not be part of, and reduce accordingly, such notional amount of the related Class X certificates (or, if as a result of such pricing the pass-through rate of the related Class X certificates is equal to zero, such Class X certificates may not be issued on the closing date), and/or (2) if as a result of such pricing the pass-through rate of any class of principal balance certificates that does not comprise such notional amount of the related Class X certificates is less than the weighted average of the net mortgage rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), such class of principal balance certificates may become a part of, and increase accordingly, such notional amount of the related Class X certificates.
 39 

Pass-Through Rates

A. Offered Certificates Your certificates will accrue interest at an annual rate called a pass-through rate. The initial approximate pass-through rate is set forth below for each class of offered certificates:
  Class A-1 [__]%(1)
  Class A-2 [__]%(1)
  Class A-3 [__]%(1)
  Class A-4 [__]%(1)
  Class A-5 [__]%(1)
  Class A-SB [__]%(1)
  Class X-A [__]%(2)
  Class X-B [__]%(2)
  Class A-S [__]%(1)
  Class B [__]%(1)
  Class C [__]%(1)
(1)The pass-through rates of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B and Class C certificates for each distribution date will each generally be a per annum rate equal to one of (i) a fixed rate, (ii) the weighted average of the net mortgage interest rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, (iii) a rate equal to the lesser of a specified pass-through rate and the rate described in clause (ii), or (iv) the rate described in clause (ii) less a specified percentage.
(2)The pass-through rate of the Class X-A certificates for each distribution date will equal the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, over (b) the weighted average of the pass-through rates of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates for that distribution date, weighted on the basis of their respective certificate balances immediately prior to that distribution date. The pass-through rate of the Class X-B certificates for any distribution date will equal the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, over (b) the weighted average of the pass-through rates of the Class A-S, Class B and Class C certificates for that distribution date, weighted on the basis of their respective certificate balances immediately prior to that distribution date.

B. Interest Rate Calculation

ConventionInterest on the offered certificates at their applicable pass-through rates will be calculated based on a 360-day year consisting of twelve 30-day months, or a “30/360 basis”.

For purposes of calculating the pass-through rates on the Class X-A and Class X-B certificates and any other class of offered certificates that has a pass-through rate limited by, equal to or based on the weighted average net mortgage interest rate (which calculation does not include any companion loan interest rate), the mortgage loan interest rates will not reflect any default interest rate, any loan term modifications agreed to by the special servicer or any modifications resulting from a borrower’s bankruptcy or insolvency.

 40 

For purposes of calculating the pass-through rates on the offered certificates, the interest rate for each mortgage loan that accrues interest based on the actual number of days in each month and assuming a 360-day year, or an “actual/360 basis”, will be recalculated, if necessary, so that the amount of interest that would accrue at that recalculated rate in the applicable month, calculated on a 30/360 basis, will equal the amount of interest that is required to be paid on that mortgage loan in that month, subject to certain adjustments as described in “Description of the Certificates—Distributions—Pass-Through Rates” and“—Interest Distribution Amount”.

C. Servicing and

     Administration Fees The master servicer and the special servicer are entitled to a servicing fee and a special servicing fee, respectively, from the interest payments on each mortgage loan (other than any non-serviced mortgage loan with respect to the special servicing fee only), any serviced companion loan and any related REO loans and (a) with respect to the servicing fee, if unpaid after final recovery on the related mortgage loan, out of general collections with respect to the other mortgage loans and (b) with respect to the special servicing fees, if the related mortgage loan interest payments (or other collections in respect of the related mortgage loan or mortgaged property) are insufficient, then from general collections on all mortgage loans. The servicing fee for each distribution date, including the master servicing fee and the portion of the servicing fee payable to any primary servicer or subservicer, is calculated on the outstanding principal amount of each mortgage loan (including any non-serviced mortgage loan) and any related serviced companion loans at the servicing fee rate equal to (1) other than with respect to any mortgage loan sold to the depositor by National Cooperative Bank, N.A., a per annum rate of 0.00250% and (2) with respect to each mortgage loan sold to the depositor by National Cooperative Bank, N.A., a master servicing fee rate equal to 0.08000% per annum and a primary servicing fee rate equal to 0.00000% per annum.

The principal compensation to be paid to the special servicer in respect of its special servicing activities will be the special servicing fee, the workout fee and the liquidation fee.

The special servicing fee for each distribution date is calculated based on the outstanding principal amount of each mortgage loan (other than any non-serviced mortgage loan) and any related serviced companion loans as to which a special servicing transfer event has occurred (including any related REO loans), on a loan-by-loan basis at the special servicing fee rate equal to the greater of 0.25% and the per annum rate that would result in a special servicing fee for the related month of $3,500 (other than with respect to any Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A.) or $2,500 with respect to any Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. The special servicer will not be entitled to a special servicing fee with respect to any non-serviced mortgage loan.

 41 

The workout fee will generally be payable with respect to each specially serviced loan (other than a non-serviced whole loan) which has become a “corrected loan” (which will occur (i) with respect to a specially serviced loan as to which there has been a payment default, when the borrower has brought the mortgage loan current and thereafter made three (3) consecutive full and timely monthly payments, including pursuant to any workout and (ii) with respect to any other specially serviced loan, when the related default is cured or the other circumstances pursuant to which it became a specially serviced loan cease to exist in the judgment of the special servicer in accordance with the Servicing Standard). The workout fee will be payable out of each collection (other than penalty charges) of interest and principal (including scheduled payments, prepayments, balloon payments and payments at maturity) received on the related corrected loan for so long as it remains a corrected mortgage loan, in an amount equal to the lesser of (1) 1.00% of each such collection of interest and principal (or such higher rate as would result in a workout fee equal to $25,000) and (2) such lower rate as would result in a workout fee of $1,000,000.

A liquidation fee will generally be payable with respect to each specially serviced loan and any related REO property as to which the special servicer obtains a full, partial or discounted payoff from the related borrower and, except as otherwise described in this prospectus, with respect to any specially serviced loan or REO property as to which the special servicer receives any liquidation proceeds or insurance and condemnation proceeds. The liquidation fee for each specially serviced loan and any related REO property will be payable from the related payment or proceeds in an amount equal to the lesser of (1) 1.00% of such payment or proceeds and (2) such lower rate as would result in a liquidation fee of $1,000,000; provided, however, that, except as described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, no liquidation fee will be less than $25,000.

Any primary servicing fees or sub-servicing fees with respect to each mortgage loan (other than any non-serviced mortgage loan) and any related serviced companion loans will be paid by the master servicer out of the servicing fee described above.

The master servicer and the special servicer are also entitled to additional fees and amounts, including income on the amounts held in certain accounts and certain permitted investments, liquidation fees and workout fees. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”.

 42 

The certificate administrator/trustee fee for each distribution date is calculated on the outstanding principal amount of each mortgage loan and each REO loan (including any non-serviced mortgage loan) at a per annum rate equal to 0.01227%.

The operating advisor will be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan and each REO loan (including any non-serviced mortgage loan, but not any companion loan) at a per annum rate equal to 0.00208%. The operating advisor will also be entitled under certain circumstances to a consulting fee.

As compensation for the performance of its routine duties, the asset representations reviewer will be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan and REO loan (including any non-serviced mortgage loan, but not any companion loan) at a per annum rate equal to 0.00031%. Upon the completion of any asset review with respect to each delinquent loan, the asset representations reviewer will be entitled to a per loan fee in an amount described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Asset Representations Reviewer Compensation”.

Each party to the pooling and servicing agreement will also be entitled to be reimbursed by the issuing entity for costs, expenses and liabilities borne by them in certain circumstances. Fees and expenses payable by the issuing entity to any party to the pooling and servicing agreement are generally payable prior to any distributions to certificateholders and the RR interest owner.

Additionally, with respect to each distribution date, an amount equal to the product of 0.00050% per annum multiplied by the outstanding principal amount of each mortgage loan and any REO loan will be payable to Commercial Real Estate Finance Council® as a license fee for use of its name and trademarks, including an investor reporting package. This fee will be payable prior to any distributions to certificateholders and the RR interest owner.

Payment of the fees and reimbursement of the costs and expenses described above will generally have priority over the distribution of amounts payable to the certificateholders and the RR interest owner. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses” and “—Limitation on Liability; Indemnification”.

 43 

With respect to each non-serviced mortgage loan set forth in the following table, the related master servicer and/or sub-servicer under the related pooling and servicing agreement governing the servicing of that mortgage loan will be entitled to a primary servicing fee (which includes any subservicing fee) at a rate equal to a per annum rate set forth in the following table, and the related special servicer under the related pooling and servicing agreement will be entitled to a special servicing fee at a rate equal to the per annum rate set forth below. In addition, each party to the related pooling and servicing agreement governing the servicing of the related non-serviced whole loan will be entitled to receive other fees and reimbursements with respect to the related non-serviced mortgage loan in amounts, from sources, and at frequencies, that are similar, but not necessarily identical, to those described above and, in certain cases (for example, with respect to unreimbursed special servicing fees and property protection advances with respect to the related non-serviced whole loan), such amounts will be reimbursable from general collections on the mortgage loans to the extent not recoverable from the related non-serviced whole loan and to the extent allocable to the related non-serviced mortgage loan pursuant to the related co-lender agreement. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

  NON-SERVICED MORTGAGE LOANS(1)(2)
 

Non-Serviced Mortgage Loan

Primary Servicing Fee Rate and Sub-Servicing Fee Rate

Special Servicing Fee Rate(3)

  One Dag 0.00125% 0.25%
  Arizona Mills 0.00125% 0.25%
  400 Arcola Road 0.00125% 0.25%
  The Pointe at Polaris 0.00125% 0.25%
  The Ritz Tower 0.00125% 0.25%
  NOVA Retail 2-Pack. 0.00125% 0.25%
  Pismo Beach and Queenstown Premium Outlets 0.00125% 0.25%
(1)Does not reflect any servicing shift mortgage loan, each of which is part of a split loan structure comprised of the related mortgage loan and one or more pari passu companion loans that may be included in one or more future securitizations. After the securitization of the related controlling pari passu companion loan, the related mortgage loan will also be a non-serviced mortgage loan, and the related servicing shift master servicer and related servicing shift special servicer under the related servicing shift pooling and servicing agreement will be entitled to a primary servicing fee and special servicing fee, respectively, as will be set forth in such related servicing shift pooling and servicing agreement. For the avoidance of doubt, as of the closing date there will be no servicing shift mortgage loans related to the issuing entity.
(2)The fees related to the whole loans listed in the above chart relate to securitization transactions that have either closed or are expected to close on or prior to the closing date, and, in certain instances are based on publicly available information.
(3)In the case of certain mortgage loans, the Special Servicing Fee Rate will be subject to a cap or floor amount.
 44 

Distributions

A. Allocation Between the Non-
VRR

   Certificates and the VRR Interest On each distribution date, the aggregate amount available for distributions to holders of the non-VRR certificates and the VRR interest owners on each distribution date (net of specified expenses of the issuing entity, including fees payable to, and costs and expenses reimbursable to, the master servicer, the special servicer, the certificate administrator, the trustee, the operating advisor and the asset representations reviewer) will be allocated to (a) the VRR interest, in an amount equal to the product of such amount multiplied by approximately 3.57% and (b) the non-VRR certificates, in an amount equal to the product of such amount multiplied by the difference between 100% and the percentage referenced in clause (a), in each case such percentages being referred to in this prospectus as their respective “percentage allocation entitlement”.
B.Amount and Order of

Distributions on the

CertificatesOn each distribution date, funds available for distribution to the holders of the non-VRR certificates, net of any yield maintenance charges and prepayment premiums, will be distributed in the following amounts and order of priority (in each case, to the extent of remaining available funds allocated to the non-VRR certificates):

First, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates, in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those classes;

Second, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, to the extent of funds available for distribution of principal, in reduction of the then-outstanding certificate balances of those classes, in the following priority:

(A)to the Class A-SB certificates until their certificate balance has been reduced to the Class A-SB scheduled principal balance set forth on Annex H to this prospectus for the relevant distribution date;
(B)to the Class A-1 certificates until their certificate balance has been reduced to zero, all remaining funds available for distribution of principal after the distributions pursuant to clause (A) above;
(C)to the Class A-2 certificates until their certificate balance has been reduced to zero, all remaining funds available for distribution of principal after the distributions pursuant to clauses (A) and (B) above;
 45 
(D)to the Class A-3 certificates until their certificate balance has been reduced to zero, all remaining funds available for distribution of principal after the distributions pursuant to clauses (A) through (C) above;
(E)to the Class A-4 certificates until their certificate balance has been reduced to zero, all remaining funds available for distribution of principal after the distributions pursuant to clauses (A) through (D) above;
(F)to the Class A-5 certificates until their certificate balance has been reduced to zero, all remaining funds available for distribution of principal after the distributions pursuant to clauses (A) through (E) above; and
(G)to the Class A-SB certificates until their certificate balance has been reduced to zero, without regard to the Class A-SB scheduled principal balance, all remaining funds available for distribution of principal after the distributions pursuant to clauses (A) through (F) above.

However, if the certificate balances of each class of principal balance certificates other than the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates have been reduced to zero, funds available for distributions of principal will be distributed to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, pro rata, based on their respective certificate balances and without regard to the Class A-SB scheduled principal balance.

Third, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, first (i) up to an amount equal to, and pro rata based upon, the aggregate unreimbursed realized losses previously allocated to each such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth above at the pass-through rate for such class compounded monthly from the date the related realized loss was allocated to such class until the date such realized loss is reimbursed;

Fourth, to the Class A-S certificates as follows: (a) to interest on the Class A-S certificates in the amount of their interest entitlement; (b) to the extent of funds available for distributions of principal remaining after distributions in respect of principal to each class with a higher priority (in this case, the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates), to the Class A-S certificates until their certificate balance has been reduced to zero; and (c) to reimburse the Class A-S certificates first (i) up to an amount equal to the aggregate unreimbursed realized losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth above at the pass-through rate for such class compounded monthly from the date the related realized loss was allocated to such class until the date such realized loss is reimbursed;

 46 

Fifth, to the Class B certificates as follows: (a) to interest on the Class B certificates in the amount of its interest entitlement; (b) to the extent of funds available for distributions of principal remaining after distributions in respect of principal to each class with a higher priority (in this case, the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB and Class A-S certificates), to the Class B certificates until their certificate balance has been reduced to zero; and (c) to reimburse the Class B certificates first (i) up to an amount equal to the aggregate unreimbursed realized losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth above at the pass-through rate for such class compounded monthly from the date the related realized loss was allocated to such class until the date such realized loss is reimbursed;

Sixth, to the Class C certificates as follows: (a) to interest on the Class C certificates in the amount of its interest entitlement; (b) to the extent of funds available for distributions of principal remaining after distributions in respect of principal to each class with a higher priority (in this case, the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S and Class B certificates), to the Class C certificates until their certificate balance has been reduced to zero; and (c) to reimburse the Class C certificates first (i) up to an amount equal to the aggregate unreimbursed realized losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth above at the pass-through rate for such class compounded monthly from the date the related realized loss was allocated to such class until the date such realized loss is reimbursed; and

Seventh, to the non-offered certificates (other than the Class X-D, Class X-F, Class X-G and Class RR certificates), in the amounts and order of priority described in “Description of the Certificates—Distributions—Priority of Distributions”.

For more detailed information regarding distributions on the certificates, see “Description of the Certificates—Distributions—Priority of Distributions”.

C. Interest and Principal

EntitlementsA description of the interest entitlement of each class of non-VRR certificates and the VRR interest can be found in “Description of the Certificates—Distributions—Interest Distribution Amount” and “Credit Risk Retention—The VRR Interest”, respectively. As described in those sections, there are circumstances in which your interest entitlement for a distribution date could be less than one full month’s interest at the pass-through rate on your certificate’s balance or notional amount.
 47 

A description of the amount of principal required to be distributed to each class of non-VRR certificates entitled to principal and the VRR interest on a particular distribution date can be found in “Description of the Certificates—Distributions—Principal Distribution Amount” and “Credit Risk Retention—The VRR Interest”, respectively.

D. Yield Maintenance Charges,

     Prepayment Premiums Yield maintenance charges and prepayment premiums with respect to the mortgage loans will be allocated to the VRR interest, on the one hand, and to the non-VRR certificates, on the other hand, in accordance with their respective percentage allocation entitlement. Yield maintenance charges and prepayment premiums with respect to the mortgage loans allocated to the non-VRR certificates will be further allocated as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”.

For an explanation of the calculation of yield maintenance charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

E. Subordination, Allocation of

     Losses and Certain Expenses The following chart describes the manner in which the payment rights of certain classes of non-VRR certificates will be senior or subordinate, as the case may be, to the payment rights of other classes of non-VRR certificates. The chart also shows the allocation between the VRR interest and the non-VRR certificates and the corresponding entitlement to receive principal and interest on any distribution date in descending order (beginning with the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates). Among the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates, payment rights of certain classes will be as more particularly described in “Description of the Certificates—Distributions” in this prospectus. It also shows the manner in which mortgage loan losses are allocated between the VRR interest and the non-VRR certificates and the manner in which the certificate allocations are further allocated in ascending order (beginning with certain non-VRR certificates that are not being offered by this prospectus). Principal losses on the mortgage loans allocated to a class of certificates will reduce the related certificate balance of that class. Principal losses on the mortgage loans allocated to the VRR interest will reduce the VRR interest balance. Although no principal payments or mortgage loan losses will be allocated to the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G or Class R certificates, principal payments or mortgage loan losses will reduce the notional amount of the Class X-A certificates (to the extent such principal payments or mortgage loan losses are allocated to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 or Class A-SB certificates), the Class X-B certificates (to the extent such principal payments or mortgage loan losses are allocated to the Class A-S, Class B or Class C certificates), the Class X-D
 48 

certificates (to the extent such principal payments or mortgage loan losses are allocated to the Class D and Class E certificates), the Class X-F certificates (to the extent such principal payments or mortgage loan losses are allocated to the Class F certificates), and the Class X-G certificates (to the extent such principal payments or mortgage loan losses are allocated to the Class G certificates), and, therefore, the amount of interest they accrue.

 
*Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates are interest-only certificates, and the Class X-D, Class X-F and Class X-G certificates are not offered by this prospectus.
**Other than the Class X-D, Class X-F, Class X-G, Class R and Class RR certificates.

Other than the subordination of certain classes of certificates, as described above, no other form of credit enhancement will be available for the benefit of the holders of the offered certificates. The right to payment of owners of the VRR interest will be pro rata and pari passu with the right to payment of holders of the non-VRR certificates (as a collective whole), and, as described above, any losses incurred on the mortgage loans will be allocated between the VRR interest and the non-VRR certificates pro rata in accordance with their respective percentage allocation entitlement.

Principal losses and principal payments, if any, on mortgage loans that are allocated to a class of non-VRR certificates (other than the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class R certificates) will reduce the certificate balance of that class of certificates. Principal losses and principal payments, if any, on mortgage loans that are allocated to the VRR interest will reduce the VRR interest balance.

 49 

The notional amount of the Class X-A certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates. The notional amount of the Class X-B certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class A-S, Class B and Class C certificates. The notional amount of the Class X-D certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class D and Class E certificates. The notional amount of the Class X-F certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class F certificates. The notional amount of the Class X-G certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class G certificates.

To the extent funds are available on a subsequent distribution date for distribution on your offered certificates, you will be reimbursed for any losses allocated to your offered certificates with interest at the pass-through rate on those offered certificates in accordance with the distribution priorities.

See “Description of the Certificates—Subordination; Allocation of Realized Losses” and “Credit Risk Retention—The VRR Interest” for more detailed information regarding the subordination provisions applicable to the non-VRR certificates and the VRR interest and the allocation of losses to the non-VRR certificates and the VRR interest.

F. Shortfalls in Available Funds Shortfalls will reduce the aggregate available funds and will correspondingly reduce the amount allocated to the VRR interest and the non-VRR certificates. The reduction in amounts available for distribution to such non-VRR certificates will reduce distributions to the classes of non-VRR certificates with the lowest payment priorities:
●shortfalls resulting from the payment of special servicing fees and other additional compensation that the special servicer is entitled to receive;
●shortfalls resulting from interest on advances made by the master servicer, the special servicer or the trustee (to the extent not covered by late payment charges or default interest paid by the related borrower);
●shortfalls resulting from the application of appraisal reductions to reduce interest advances;
●shortfalls resulting from extraordinary expenses of the issuing entity including indemnification payments payable to the parties to the pooling and servicing agreement;
 50 
●shortfalls resulting from a modification of a mortgage loan’s interest rate or principal balance; and
●shortfalls resulting from other unanticipated or default-related expenses of the issuing entity.

In addition, prepayment interest shortfalls on the mortgage loans that are not covered by certain compensating interest payments made by the master servicer will be allocated between the VRR interest, on the one hand, and the non-VRR certificates, on the other hand, in accordance with their respective percentage allocation entitlement. The prepayment interest shortfalls allocated to the non-VRR certificates are required to be further allocated among those classes of non-VRR certificates, on a pro rata basis, to reduce the amount of interest payable on each such class of certificates to the extent described in this prospectus. See “Description of the Certificates—Distributions—Priority of Distributions”.

With respect to a whole loan that is comprised of a mortgage loan, in some cases, one or more pari passu companion loans and, in some cases, one or more subordinate companion loans, shortfalls in available funds resulting from any of the foregoing will result first in a reduction in amounts distributable in accordance with the related co-lender agreement in respect of the related subordinate companion loan(s), if any, and then, result in a reduction in amounts distributable in accordance with the related co-lender agreement in respect of the related mortgage loan (and any pari passu companion loans, on a pro rata basis), which allocations to the related mortgage loan will in turn reduce distributions in respect of the certificates as described above. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans—Co-Lender Agreement”, “—The Non-Serviced Pari Passu Whole Loans—Co-Lender Agreement” and “Yield, Prepayment and Maturity Considerations—Yield Considerations—Losses and Shortfalls”.

Advances

A. P&I Advances The master servicer is required to advance a delinquent periodic payment on each mortgage loan, including any non-serviced mortgage loan or REO loan (other than any portion of an REO loan related to a companion loan), unless the master servicer, the trustee or the special servicer determines that the advance would be non-recoverable. Neither the master servicer nor the trustee will be required to advance balloon payments due at maturity in excess of the regular periodic payment, interest in excess of a mortgage loan’s regular interest rate, default interest, late payment charges, prepayment premiums or yield maintenance charges.
 51 

The amount of the interest portion of any advance will be subject to reduction to the extent that an appraisal reduction of the related mortgage loan has occurred (and with respect to any mortgage loan that is part of a whole loan, to the extent such appraisal reduction amount is allocated to the related mortgage loan). There may be other circumstances in which the master servicer will not be required to advance a full month of principal and/or interest. If the master servicer fails to make a required advance, the trustee will be required to make the advance, unless the trustee determines that the advance would be non-recoverable. If an interest advance is made by the master servicer, the master servicer will not advance the portion of interest that constitutes its servicing fee, but will advance the portion of interest that constitutes the monthly fees payable to the certificate administrator, the trustee, the operating advisor and the asset representations reviewer and the CREFC® license fee.

Neither of the master servicer nor the trustee will make, or be permitted to make, any principal or interest advance with respect to any companion loan. The special servicer is under no obligation to, and will not make, any principal or interest advance with respect to any mortgage loan or companion loan.

See “Pooling and Servicing Agreement—Advances”.

B. Property Protection Advances The master servicer may be required to make advances with respect to mortgage loans and related companion loans that it is required to service to pay delinquent real estate taxes, assessments and hazard insurance premiums and similar expenses necessary to:
●protect and maintain (and in the case of REO properties, lease and manage) the related mortgaged property;
●maintain the lien on the related mortgaged property; and/or
●enforce the related mortgage loan documents.

The special servicer will have no obligation to make any property protection advances (although it may elect to make them in an emergency circumstance). If the special servicer makes a property protection advance, the master servicer will be required to reimburse the special servicer for that advance (unless the master servicer determines that the advance would be nonrecoverable in which case it will be reimbursed out of the collection account) and the master servicer will be deemed to have made that advance as of the date made by the special servicer.

If the master servicer fails to make a required advance of this type, the trustee will be required to make this advance. None of the master servicer, the special servicer or the trustee is required to advance amounts determined by such party to be nonrecoverable.

 52 

None of the master servicer, special servicer or trustee will make or be permitted to make any advance of this type in connection with the exercise of any cure rights or purchase rights granted to the holder of any subordinate companion loan under the related co-lender agreement.

See “Pooling and Servicing Agreement—Advances”.

With respect to any non-serviced mortgage loan, the master servicer (and the trustee, as applicable) under the pooling and servicing agreement governing the servicing of that non-serviced whole loan will be required to make similar advances with respect to delinquent real estate taxes, assessments and hazard insurance premiums as described above.

C. Interest on Advances The master servicer, the special servicer and the trustee, as applicable, will be entitled to interest on the above described advances at the “Prime Rate” (and solely with respect to the master servicer and the special servicer, subject to a floor rate of 2.0%), compounded annually, as published in The Wall Street Journal, as described in this prospectus. Interest accrued on outstanding advances may result in reductions in amounts otherwise payable on the certificates. Neither the master servicer nor the trustee will be entitled to interest on advances made with respect to principal and interest due on a mortgage loan until the related due date has passed and any grace period for late payments applicable to the mortgage loan has expired. See “Pooling and Servicing Agreement—Advances”.

With respect to a non-serviced mortgage loan, the applicable makers of advances under the related pooling and servicing agreement governing the servicing of such non-serviced whole loan will similarly be entitled to interest on advances, and any accrued and unpaid interest on property protection advances made in respect of such non-serviced mortgage loan may be reimbursed from general collections on the other mortgage loans included in the issuing entity to the extent not recoverable from such non-serviced whole loan and to the extent allocable to the related non-serviced mortgage loan in accordance with the related co-lender agreement.

  The Mortgage Pool
The Mortgage Pool The issuing entity’s primary assets will be sixty-three (63) fixed rate commercial mortgage loans, each evidenced by one or more promissory notes secured by first mortgages, deeds of trust, deeds to secure debt or similar security instruments on the fee, sub-leasehold and/or leasehold estate of the related borrower in seventy-nine (79) commercial, multifamily and/or residential cooperative properties. See “Description of the Mortgage Pool—Additional Indebtedness”.

The aggregate principal balance of the mortgage loans as of the cut-off date will be approximately $805,084,212.

 53 

In this prospectus, unless otherwise specified, (i) references to a mortgaged property (or portfolio of mortgaged properties) by name refer to such mortgaged property (or portfolio of mortgaged properties) so identified on Annex A-1, (ii) references to a mortgage loan by name refer to such mortgage loan secured by the related mortgaged property (or portfolio of mortgaged properties) so identified on Annex A-1, (iii) any parenthetical with a percent next to a mortgaged property name (or portfolio of mortgaged properties name) indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of the related mortgage loan (or, if applicable, the allocated loan amount with respect to such mortgaged property) represents of the aggregate outstanding principal balance of the pool of mortgage loans as of the cut-off date for this securitization, and (iv) any parenthetical with a percent next to a mortgage loan name or a group of mortgage loans indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of such mortgage loan or the aggregate outstanding principal balance of such group of mortgage loans, as applicable, represents of the aggregate outstanding principal balance of the pool of mortgage loans as of the cut-off date for this securitization.

  Whole Loans

Unless otherwise expressly stated in this prospectus, the term “mortgage loan” refers to each of the sixty-three (63) commercial mortgage loans to be held by the issuing entity. Of the mortgage loans, each of the mortgage loans in the table below is part of a larger whole loan, each of which is comprised of the related mortgage loan and/or one or more loans that are pari passu in right of payment to the related mortgage loan (each referred to in this prospectus as a “pari passu companion loan”) and/or are subordinate in right of payment to the related mortgage loan (if any) (each referred to in this prospectus as a “subordinate companion loan”, and together with the pari passu companion loans, the “companion loans”). The companion loans, together with their related mortgage loan, are each referred to in this prospectus as a “whole loan”.

 54 

Whole Loan Summary

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

% of Initial Pool Balance

Aggregate Pari Passu Companion Loan Cut-off Date Balance

Aggregate Subordinate Companion Loan Cut-off Date Balance

Mortgage Loan Cut-off Date LTV Ratio(1)(2)

Whole Loan Cut-off Date LTV Ratio(1)(3)

Mortgage Loan Underwritten NCF DSCR(2)

Whole Loan Underwritten NCF DSCR(3)

Colorado Mills $80,000,000 9.9% $13,000,000 N/A 41.3% 41.3% 2.90x 2.90x
The Falls $50,000,000 6.2% $80,000,000 N/A 62.1% 62.1% 1.83x 1.83x
One Dag $40,100,000 5.0% $134,900,000 N/A 60.5% 60.5% 1.59x 1.59x
Arizona Mills $28,000,000 3.5% $107,000,000 N/A 40.2% 40.2% 2.98x 2.98x
The Pointe at Polaris $15,500,000 1.9% $25,000,000 N/A 65.6% 65.6% 1.80x 1.80x
The Ritz Tower $15,000,000 1.9% $23,000,000 N/A 24.8% 24.8% 3.47x 3.47x
400 Arcola Road $10,000,000 1.2% $140,000,000 N/A 64.7% 64.7% 1.28x 1.28x
NOVA Retail 2-Pack $8,000,000 1.0% $157,000,000 N/A 70.3% 70.3% 1.39x 1.39x
Pismo Beach and Queenstown Premium Outlets $5,000,000 0.6% $70,000,000 N/A 59.2% 59.2% 2.26x 2.26x
(1)With respect to certain of the mortgage loans identified above, the Cut-off Date LTV Ratios have been calculated using “as-stabilized”, “portfolio premium” or similar hypothetical values, as described under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions”.
(2)Calculated including the related pari passu companion loans but excluding any related subordinate companion loan(s), any related mezzanine loan(s) and any other subordinate indebtedness.
(3)Calculated including the related pari passu companion loans and any related subordinate companion loan(s) but excluding any related mezzanine loan(s) and any other subordinate indebtedness.

The Colorado Mills whole loan and The Falls whole loan will be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. Each such whole loan, as well as each servicing shift whole loan prior to the related servicing shift securitization date, is referred to in this prospectus as a “serviced whole loan”, and (i) any related companion loan is referred to in this prospectus as a “serviced companion loan”, (ii) any related pari passu companion loan is referred to in this prospectus as a “serviced pari passu companion loan”, and (iii) any related subordinate companion loan is sometimes referred to in this prospectus as a “serviced subordinate companion loan”. Any serviced whole loan that includes a serviced subordinate companion loan is referred to in this prospectus as a “serviced AB whole loan” and the related mortgage loan a “serviced AB mortgage loan”.

Each servicing shift whole loan (each, a “servicing shift whole loan”) will initially be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related controlling companion loan is securitized (the “servicing shift securitization date”), it is anticipated that each servicing shift whole loan will be serviced under, and by the master servicer designated in, the related pooling and servicing agreement entered into in connection with such securitization (each, a “servicing shift pooling and servicing agreement”).

As of the closing date, there will be no servicing shift whole loans related to the issuing entity. Accordingly, all references in this prospectus to any servicing shift whole loan, servicing shift mortgage loan and any related terms should be disregarded.

 55 

The whole loans identified in the table below will not be serviced under the pooling and servicing agreement and instead are each being serviced under a separate servicing agreement identified below relating to a related companion loan. Each of the whole loans identified in the table below, as well as each servicing shift whole loan on and after the related servicing shift securitization date, is referred to in this prospectus as a “non-serviced whole loan”. The related mortgage loans are each referred to as a “non-serviced mortgage loan” and any related companion loans are each referred to in this prospectus as a “non-serviced companion loan” or collectively as the “non-serviced companion loans”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Non-Serviced Whole Loans(1)

Mortgage Loan Name

Transaction/ Pooling and Servicing Agreement(2)

% of Initial Pool Balance

Master Servicer

Special Servicer

Trustee

Certificate Administrator and Custodian

Initial Directing Party

Operating Advisor

Asset Representations Reviewer

One Dag BANK 2026-BNK52 5.0% Trimont LLC CWCapital Asset Management LLC Deutsche Bank National Trust Company Computershare Trust Company, National Association BREDS V Securities DPV II L.L.C. Park Bridge Lender Services LLC Park Bridge Lender Services LLC
Arizona Mills BMO 2026-C15 3.5% KeyBank National Association Rialto Capital Advisors, LLC Wilmington Savings Fund Society, FSB Citibank, N.A. RREF V – D AIV RR H, LLC Park Bridge Lender Services LLC Park Bridge Lender Services LLC
The Pointe at Polaris BMO 2026-C15 1.9% KeyBank National Association Rialto Capital Advisors, LLC Wilmington Savings Fund Society, FSB Citibank, N.A. RREF V – D AIV RR H, LLC Park Bridge Lender Services LLC Park Bridge Lender Services LLC
The Ritz Tower. BMO 2026-C15 1.9% KeyBank National Association Rialto Capital Advisors, LLC Wilmington Savings Fund Society, FSB Citibank, N.A. RREF V – D AIV RR H, LLC Park Bridge Lender Services LLC Park Bridge Lender Services LLC
400 Arcola Road. Benchmark 2026-V21 1.2% KeyBank National Association Torchlight Loan Services, LLC Computershare Trust Company, National Association Computershare Trust Company, National Association Torchlight Debt Fund VIII Holdings (US), LLC BellOak, LLC BellOak, LLC
NOVA Retail 2-Pack WFCM 2026-C66 1.0% Trimont LLC(3) LNR Partners, LLC Deutsche Bank National Trust Company Computershare Trust Company, National Association CMBS 4 Sub 14, LLC BellOak, LLC BellOak, LLC
Pismo Beach and Queenstown Premium Outlets MSBAM 2026-C36 0.6% Trimont LLC Argentic Services Company LP Deutsche Bank National Trust Company Computershare Trust Company, National Association Argentic Securities Income USA 2 LLC Park Bridge Lender Services LLC Park Bridge Lender Services LLC
(1)Does not reflect any servicing shift mortgage loan. With respect to each servicing shift mortgage loan, on and after the related servicing shift securitization date, each servicing shift mortgage loan will also be a non-serviced mortgage loan and the related whole loan will be a non-serviced whole loan. As of the closing date, there are no servicing shift mortgage loans related to the issuing entity.
(2)The identification of a “Transaction/Pooling and Servicing Agreement” above indicates that we have identified a securitization trust that has closed or priced or as to which a preliminary prospectus or final prospectus has printed, or otherwise based on publicly available information, and that has included, or is expected to include, the related controlling note for such whole loan.
(3)Midland Loan Services, a Division of PNC Bank, National Association acts as primary servicer of the NOVA Retail 2-Pack whole loan.

For further information regarding the whole loans, see “Description of the Mortgage Pool—The Whole Loans”, and for information regarding the servicing of the non-serviced whole loans, see “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 56 
  Mortgage Loan Characteristics

The following table sets forth certain anticipated characteristics of the mortgage loans as of the cut-off date (unless otherwise indicated). Except as specifically provided in this prospectus, various information presented in this prospectus (including loan-to-value ratios, debt service coverage ratios, debt yields and cut-off date balances per net rentable square foot, room, bed or unit, as applicable) with respect to any mortgage loan with a pari passu companion loan or subordinate companion loan is calculated including the principal balance and debt service payment of the related pari passu companion loan(s), but is calculated excluding the principal balance and debt service payment of any related subordinate companion loan(s) (or any other subordinate debt encumbering the related mortgaged property or any related mezzanine debt or preferred equity). However, unless specifically indicated, for the purpose of numerical and statistical information with respect to the composition of the mortgage pool contained in this prospectus (including any tables, charts and information set forth on Annex A-1, Annex A-2 and Annex A-3), no subordinate companion loan is reflected in this prospectus.

The sum of the numerical data in any column may not equal the indicated total due to rounding. Unless otherwise indicated, all figures and percentages presented in this “Summary of Terms” are calculated as described under “Description of the Mortgage Pool—Additional Information” and, unless otherwise indicated, such figures and percentages are approximate and, in each case, represent the indicated figure or percentage of the aggregate principal balance of the pool of mortgage loans as of the cut-off date. The principal balance of each mortgage loan as of the cut-off date assumes (or, in the case of each mortgage loan with a due date prior to the date of this prospectus, reflects) the timely receipt of principal scheduled to be paid on or before the cut-off date and no defaults, delinquencies or prepayments on, or modifications of, any mortgage loan on or prior to the cut-off date. Whenever percentages and other information in this prospectus are presented on the mortgaged property level rather than the mortgage loan level, the information for mortgage loans secured by more than one mortgaged property is based on allocated loan amounts as stated on Annex A-1.

 57 

The mortgage loans will have the following approximate characteristics as of the cut-off date:

  Cut-off Date Mortgage Loan Characteristics
   

All Mortgage Loans

  Initial Pool Balance(1) $805,084,212
  Number of Mortgage Loans 63
  Number of Mortgaged Properties 79
  Range of Cut-off Date Balances $1,079,275 - $80,000,000
  Average Cut-off Date Balance $12,779,114
  Range of Mortgage Rates(2) 6.07400% to 7.38000%
  Weighted Average Mortgage Rate(2) 6.80528%
  Range of original terms to maturity 60 to 120 months
  Weighted average original term to maturity 119 months
  Range of remaining terms to maturity 52 to 120 months
  Weighted average remaining term to maturity 117 months
  Range of original amortization terms(3)(4) 240 to 480 months
  Weighted average original amortization term(3)(4) 376 months
  Range of remaining amortization terms(3)(4) 238 to 479 months
  Weighted average remaining amortization term(3)(4) 374 months
  Range of Cut-off Date LTV Ratios(2)(5)(6) 2.5% to 70.3%
  Weighted average Cut-off Date LTV Ratio(2)(5)(6) 47.7%
  Range of Maturity Date LTV Ratios(2)(6)(7) 2.1% to 70.3%
  Weighted average Maturity Date LTV Ratio(2)(6)(7) 46.3%
  Range of UW NCF DSCR(2)(4)(6)(8) 1.28x to 25.17x
  Weighted average UW NCF DSCR(2)(4)(6)(8) 2.85x
  Range of UW NOI Debt Yield(2)(6)(9) 8.9% to 195.6%
  Weighted average UW NOI Debt Yield(2)(6)(9) 21.3%
  Percentage of Initial Pool Balance consisting of:  
  Interest-Only 64.3%
  Full-Term Amortizing Balloon 25.7%
  Interest-Only, then Amortizing Balloon 9.9%
(1)Subject to a variance of plus or minus 5%.
(2)With respect to each mortgage loan that is part of a whole loan, such mortgage loan and the related pari passu companion loan, if any (but not any related subordinate companion loan) are included for the purposes of calculating the Mortgage Rate, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield unless otherwise expressly stated. Other than as specifically noted, the Mortgage Rate, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield information for each mortgage loan is presented in this prospectus without regard to any other indebtedness (whether or not secured by the related mortgaged property, ownership interests in the related borrower or otherwise) that currently exists or that may be incurred by the related borrower or its owners in the future, in order to present statistics for the related mortgage loan without combination with the other indebtedness.
(3)Does not include mortgage loans that pay interest-only until their maturity dates.
(4)Includes one (1) mortgage loan (5.0%), which amortizes based on the non-standard amortization schedule attached to this prospectus as Annex I. Annual debt service for the UW NCF DSCR was calculated based on the sum of the first 12 principal and interest payments on the One Dag mortgage loan commencing on July 6, 2031, as described under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions”.
(5)The Cut-off Date LTV Ratio for each mortgage loan is generally calculated utilizing the “as-is” appraised value; provided that (a) such loan-to-value ratios may be calculated based on (i) “as-stabilized” or similar values for a mortgaged property in certain cases where the completion of certain hypothetical conditions or other events at the mortgaged property are assumed and/or where reserves have been established at origination to satisfy the applicable condition or event that is expected to occur, or (ii) the cut-off date balance net of a related earnout or holdback reserve, or (b) the “as-is” appraised value for a portfolio of mortgaged properties may include a premium relating to the valuation of the portfolio of mortgaged properties as a whole rather than as the sum of individually valued mortgaged properties, in each case as further described in the definitions of “Cut-off Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”. The
 58 

weighted average Cut-off Date LTV Ratio for the mortgage pool without making any adjustments is 47.9%.

(6)For mortgage loans secured by residential cooperative properties, debt service coverage ratios and debt yield information are calculated using the projected net operating income and the projected net cash flow reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the cut-off date assuming such mortgaged property is operated as a rental property. The loan-to-value ratio information for mortgage loans secured by residential cooperative properties (other than The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan) is based upon the appraised value of the residential cooperative property reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the cut-off date determined as if such residential cooperative property is operated as a residential cooperative and, in general, such value equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (generally applying a discount for cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for market rate units as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (ii) the amount of the underlying debt encumbering such residential cooperative property. The loan-to-value ratio information for The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan (collectively 2.7%) is based upon the value of the related residential cooperative property determined as if such mortgaged property were operated as a multifamily rental property. See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” and “—Certain Calculations and Definitions—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.
(7)The Maturity Date LTV Ratio for each mortgage loan is generally calculated utilizing the “as-is” appraised value; provided that (a) such loan-to-value ratios may be calculated based on (i) “as-stabilized” or similar values for a mortgaged property in certain cases where the completion of certain hypothetical conditions or other events at the mortgaged property are assumed and/or where reserves have been established at origination to satisfy the applicable condition or event that is expected to occur, or (ii) the maturity/ARD balance net of a related earnout or holdback reserve, or (b) the “as-is” appraised value for a portfolio of mortgaged properties may include a premium relating to the valuation of the portfolio of mortgaged properties as a whole rather than as the sum of individually valued mortgaged properties, in each case as further described in the definitions of “Maturity Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”. The weighted average Maturity Date LTV Ratio for the mortgage pool without making such adjustments is 46.4%.
(8)The UW NCF DSCR is generally calculated using the average of the principal and interest payments for the first twelve payment periods of the mortgage loan following the cut-off date; provided that (i) in the case of a mortgage loan that provides for interest-only payments through maturity, such items are calculated based on the interest payments scheduled to be due on the first due date following the cut-off date and the 11 due dates thereafter for such mortgage loan, (ii) in the case of a mortgage loan that provides for an initial interest-only period that ends prior to maturity and provides for scheduled amortization payments thereafter, such items are calculated based on the monthly payment of principal and interest payable immediately following the expiration of the interest-only period and (iii) with respect to any mortgage loan structured with an earnout or economic holdback reserve, the UW NCF DSCR for such mortgage loan may be calculated based on the annual debt service that would be in effect for such mortgage loan assuming that the related cut-off date balance(s) are net of the related economic holdback reserve. See the definition of “UW NCF DSCR” under “Description of the Mortgage Pool—Certain Calculations and Definitions”.
(9)The Debt Yield on Underwritten NOI for each mortgage loan is generally the related mortgaged property’s Underwritten NOI divided by the cut-off date balance of such mortgage loan; provided that with respect to any mortgage loan with an earnout or economic holdback reserve, the Debt Yield on Underwritten NOI for such mortgage loan may be calculated based on the related cut-off date balance(s) net of the related earnout or economic holdback reserve. See the definitions of “Debt Yield on Underwritten NOI” under “Description of the Mortgage Pool—Certain Calculations and Definitions”.

All of the mortgage loans accrue interest on an actual/360 basis.

For further information regarding the mortgage loans, see “Description of the Mortgage Pool”.

 59 
Modified and Refinanced Loans As of the cut-off date, none of the mortgage loans were modified due to a delinquency.

Three (3) of the mortgage loans (8.1%) (i) were refinancings in whole or in part of prior loans (or refinancings of bridge loans that in turn refinanced prior loans) that were secured by, or mezzanine loans that were secured by interests in the owner of, the related mortgaged property, which prior loan was in default at the time of refinancing and/or otherwise involved a discounted pay-off, maturity extension, short sale or other restructuring or (ii) provided acquisition financing for the related borrower’s purchase of the related mortgaged property at a foreclosure sale or after becoming an REO property, as described below:

With respect to the One Dag mortgage loan (5.0%), the mortgage loan was used to acquire the related mortgaged property that previously secured a commercial mortgage loan with respect to which the lenders forgave approximately $159 million, constituting approximately 44.5% of the then-remaining principal balance of the loan. The previous owner of the mortgaged property is the current property manager and is entitled to 20% promote interest (on all capital, including general partner capital) only if a 17.5% internal rate of return is realized by all capital (including the general partner capital).

With respect to the Parkway Realty Portfolio mortgage loan (2.3%), the mortgaged property previously secured multiple mortgage loans. The prior loans had maturities in July and August 2026 and entered maturity defaults prior to the origination of the current mortgage loan on October 8, 2026. Such prior loans were repaid in full upon the origination of the current mortgage loan.

With respect to the 172 Madison mortgage loan (0.8%), the related mortgaged property previously secured a loan made to an unrelated borrower that went into default in June 2024 and was subsequently sold to the related borrower as part of a foreclosure auction for $10.12 million in March 2026. In October 2026, proceeds from the mortgage loan were used to refinance the short-term acquisition financing provided to the borrower.

See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings”.

Loans Underwritten Based on

   Projections of Future Income With respect to twelve (12) mortgaged properties (11.5%), such mortgaged properties (i) were constructed, in a lease-up period or were the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history or the related mortgage loan seller did not take the operating history into account in the underwriting of the related mortgage loan, (ii) were acquired by the related borrower or any affiliate of the borrower within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial
 60 

information (or provided limited historical financial information) for such acquired mortgaged property, (iii) are single tenant properties subject to double-net, triple-net or absolute net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property, (iv) are secured by the borrower’s leased fee interest in land and the related mortgage loan was underwritten based on the triple net ground lease or (v) are subject to recently executed new leases.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Mortgaged Properties With Limited Prior Operating History”.

Certain Variances from

   Underwriting Standards Three (3) of the mortgage loans (2.8%) vary from the underwriting guidelines described under “Transaction Parties—The Sponsors and Mortgage Loan Sellers”. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes—Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes—Exceptions to CREFI’s Disclosed Underwriting Guidelines”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes—Exceptions”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes—Exceptions”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards—Exceptions”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes—Exceptions”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes—Exceptions to SMC’s Disclosed Underwriting Guidelines”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines—Exceptions to Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes—Exceptions”.
  Additional Aspects of Certificates
DenominationsThe offered certificates with certificate balances that are initially offered and sold to purchasers will be issued in minimum denominations of $10,000 and integral multiples of $1 in excess of $10,000. The offered certificates with notional amounts will be issued, maintained and transferred only in minimum denominations of authorized initial notional amounts of not less than $1,000,000 and in integral multiples of $1 in excess of $1,000,000.

Registration, Clearance and

SettlementEach class of offered certificates will initially be registered in the name of Cede & Co., as nominee of The Depository Trust Company, or DTC.

You may hold offered certificates through: (1) DTC in the United States; or (2) Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System. Transfers within

 61 

DTC, Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, will be made in accordance with the usual rules and operating procedures of those systems.

We may elect to terminate the book-entry system through DTC (with the consent of the DTC participants), Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, with respect to all or any portion of any class of the offered certificates.

See “Description of the Certificates—Delivery, Form, Transfer and Denomination—Book-Entry Registration”.

Credit Risk Retention For a discussion of the manner by which Goldman Sachs Mortgage Company, as retaining sponsor, intends to satisfy the credit risk retention requirements of the Credit Risk Retention Rules, see “Credit Risk Retention”.

None of the sponsors, the depositor, the underwriters, the issuing entity or their respective affiliates or any other party to the transaction intends to retain a material net economic interest in the securitization constituted by the issuance of the offered certificates, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU SR Rules or the UK Securitization Framework (as each such term is defined herein). In particular, no such person undertakes to take any action that may be required by any prospective investor or certificateholder for the purposes of its compliance with any requirement of the EU SR Rules or the UK Securitization Framework. In addition, the arrangements described under “Credit Risk Retention” have not been structured with the objective of ensuring or facilitating compliance by any person with any such requirement. Consequently, the certificates may not be suitable investment for any person that is now or may in the future be subject to any such requirement. See “Risk Factors—Other Risks Relating to the Certificates—EU SR Rules and UK Securitization Framework”.

Information Available to

Certificateholders and

   the RR Interest Owner On each distribution date, the certificate administrator will prepare and make available to each certificateholder of record and the RR interest owner a statement as to the distributions being made on that date. Additionally, under certain circumstances, certificateholders of record and the RR interest owner may be entitled to certain other information regarding the issuing entity. See “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”.
 62 
Deal Information/Analytics Certain information concerning the mortgage loans and the certificates may be available to subscribers through the following services:
●Bloomberg Financial Markets, L.P., Trepp, LLC, Intex Solutions, Inc., Moody’s Analytics, CMBS.com, Inc., BlackRock Financial Management, Inc., Markit Group Limited, RealINSIGHT, LSEG, Intercontinental Exchange | ICE Data Services, KBRA Analytics, LLC, DealX, Fintech Data LLC, d.b.a. CRED iQ, Green Street Advisors, LLC and redIQ LLC;
●The certificate administrator’s website initially located at www.ctslink.com; and
●The master servicer’s website initially located at www.pnc.com/midland (with respect to Midland Loan Services, a Division of PNC Bank, National Association) and www.ncb.coop (with respect to National Cooperative Bank, N.A.).
Optional Termination On any distribution date on which the aggregate principal balance of the pool of mortgage loans remaining in the issuing entity is less than 1.0% of the aggregate principal balance of the mortgage loans as of the cut-off date, certain entities specified in this prospectus will have the option to purchase all of the remaining mortgage loans (and all REO property acquired through exercise of remedies in respect of any mortgage loan) at the price specified in this prospectus.

The issuing entity may also be terminated in connection with a voluntary exchange of all the then-outstanding certificates (other than the Class R certificates) and the RR interest for the mortgage loans, and all REO property held by the issuing entity, provided that (i) the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D and Class E certificates are no longer outstanding, (ii) there is only one holder (or multiple holders acting unanimously) of the outstanding certificates (other than the Class R certificates) and the RR interest, and (iii) certain other conditions are satisfied as described under “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

 63 

Required Repurchases or
Substitutions of Mortgage

     Loans; Loss of Value Payment Under certain circumstances, the related mortgage loan seller may be obligated to (i) repurchase (without payment of any yield maintenance charge or prepayment premium) or substitute for an affected mortgage loan from the issuing entity or (ii) make a cash payment that would be deemed sufficient to compensate the issuing entity in the event of a document defect or a breach of a representation and warranty made by the related mortgage loan seller with respect to the mortgage loan in the mortgage loan purchase agreement that materially and adversely affects the value of the mortgage loan, the value of the related REO property or the interests of the trustee, any certificateholders or the RR interest owner in the mortgage loan or REO property or causes the mortgage loan to be other than a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Internal Revenue Code of 1986, as amended (the “Code”) (but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective loan to be treated as a “qualified mortgage”); provided that with respect to each of the Colorado Mills mortgage loan, OKC Outlets mortgage loan and the Arizona Mills mortgage loan, each related mortgage loan seller will be obligated to take the above remedial actions only with respect to the related promissory note sold by it to the depositor as if the note contributed by each mortgage loan seller and evidencing such mortgage loan were a separate mortgage loan. See “Description of the Mortgage Loan Purchase Agreements”.
Sale of Defaulted Loans Pursuant to the pooling and servicing agreement, under certain circumstances the special servicer is required to solicit offers for defaulted mortgage loans (other than non-serviced mortgage loans) or defaulted serviced whole loans (with respect to the serviced AB whole loan, subject to certain consent, cure and purchase rights exercisable by the holder(s) of the related subordinate companion loan) and/or related REO property and may accept the first (and, if multiple offers are received, the highest) cash offer from any person that constitutes a fair price for the defaulted mortgage loan (or defaulted serviced whole loan) and/or related REO property, determined as described in “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “—Sale of Defaulted Loans and REO Properties”, unless the special servicer determines, in accordance with the servicing standard, that rejection of such offer would be in the best interests of the certificateholders, the RR interest owner and any related companion loan holders (as a collective whole as if such certificateholders, the RR interest owner and such companion loan holders constituted a single lender and, with respect to a whole loan with a subordinate companion loan, taking into account the subordinate nature of such subordinate companion loan).
 64 

If a non-serviced mortgage loan with a related pari passu companion loan becomes a defaulted mortgage loan and the special servicer under the related pooling and servicing agreement for the related pari passu companion loan determines to sell such pari passu companion loan, then that special servicer will be required to sell such non-serviced mortgage loan together with the related pari passu companion loan and any related subordinate companion loans, in a manner similar to that described above. See “Description of the Mortgage Pool—The Whole Loans”.

Tax Status Elections will be made to treat designated portions of the issuing entity as two (2) separate REMICs (the “lower-tier REMIC” and the “upper-tier REMIC” and each, a “trust REMIC”) for federal income tax purposes.

Pertinent federal income tax consequences of an investment in the offered certificates include:

●Each class of offered certificates will constitute REMIC “regular interests”.
●The offered certificates will be treated as newly originated debt instruments for federal income tax purposes.
●You will be required to report income on your offered certificates using the accrual method of accounting.
●It is anticipated that the Class [__] certificates will be issued with original issue discount and that the Class [__] certificates will be issued at a premium for federal income tax purposes.

See “Material Federal Income Tax Considerations”.

Certain ERISA Considerations Subject to important considerations described under “Certain ERISA Considerations”, the offered certificates are eligible for purchase by persons investing assets of employee benefit plans or individual retirement accounts.
Legal Investment No class of the offered certificates will constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended. If your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, then you may be subject to restrictions on investment in the certificates. You should consult your own legal advisors for assistance in determining the suitability of and consequences to you of the purchase, ownership, and sale of the certificates.
 65 

The issuing entity will not be registered under the Investment Company Act of 1940, as amended. The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended contained in Section 3(c)(5) of the Investment Company Act of 1940, as amended, or Rule 3a-7 under the Investment Company Act of 1940, as amended, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus).

See “Legal Investment”.

RatingsThe offered certificates will not be issued unless each of the offered classes receives a credit rating from one or more of the nationally recognized statistical rating organizations engaged by the depositor to rate the offered certificates. The decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction, may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, unsolicited ratings on one or more classes of certificates after the date of this prospectus.

See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded” and “Ratings”.

 66 

Summary of Risk Factors

Investing in the certificates involves risks. Any of the risks set forth in this prospectus under the heading “Risk Factors” may have a material adverse effect on the cash flow on one or more mortgaged properties, the related borrowers’ ability to meet their respective payment obligations under the mortgage loans, and/or on your certificates. As a result, the market price of the certificates could decline significantly and you could lose a part or all of your investment. You should carefully consider all the information set forth in this prospectus and, in particular, evaluate the risks set forth in this prospectus under the heading “Risk Factors” before deciding to invest in the certificates. The following is a summary of some of the principal risks associated with an investment in the certificates:

Risks Relating to the Mortgage Loans

●Non-Recourse Loans: The mortgage loans (other than the residential cooperative loans sold to the trust by National Cooperative Bank, N.A., which are generally fully recourse to the related borrower) are non-recourse loans, and in the event of a default on a mortgage loan, recourse generally may only be had against the specific mortgaged property(ies) and other assets that have been pledged to secure the mortgage loan. Consequently, payment on the certificates is dependent primarily on the sufficiency of the net operating income or market value of the mortgaged properties, each of which may be volatile.
●Borrowers: Frequent and early occurrence of borrower delinquencies and defaults may adversely affect your investment. Bankruptcy proceedings involving borrowers, borrower organizational structures and additional debt incurred by a borrower or its sponsors may increase risk of loss. In addition, borrowers may be unable to refinance or repay their mortgage loans at the maturity date.
●Property Performance: Certificateholders and the RR interest owner are exposed to risks associated with the performance of the mortgaged properties, including location, competition, condition (including environmental conditions), maintenance, ownership, management, and litigation. Property values may decrease even when current operating income does not. The property type (e.g., retail, multifamily, office, industrial, self storage, hospitality, mixed use and industrial) may present additional risks.
●Loan Concentration: Certain of the mortgage loans represent significant concentrations of the mortgage pool as of the cut-off date. A default on one or more of such mortgage loans may have a disproportionate impact on the performance of the certificates.
●Property Type Concentration: Certain property types represent significant concentrations of the mortgaged properties securing the mortgage pool as of the cut-off date, based on allocated loan amounts. Adverse developments with respect to those property types or related industries may have a disproportionate impact on the performance of the certificates.
●Other Concentrations: Losses on loans to related borrowers or cross-collateralized and cross-defaulted loan groups, geographical concentration of the mortgaged properties, and concentration of tenants among the mortgaged properties, may disproportionately affect distributions on the offered certificates.
●Tenant Performance: The repayment of a commercial or multifamily mortgage loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Therefore, the performance of the mortgage loans will be highly dependent on the performance of tenants and tenant leases.
 67 
●Significant Tenants: Properties that are leased to a single tenant or a tenant that comprises a significant portion of the rental income are disproportionately susceptible to interruptions of cash flow in the event of a lease expiration or termination or a downturn in the tenant’s business.
●Underwritten Net Cash Flow: Underwritten net cash flow for the mortgaged properties could be based on incorrect or flawed assumptions.
●Appraisals: Appraisals may not reflect the current or future market value of the mortgaged properties.
●Inspections: Property inspections may not identify all conditions requiring repair or replacement.
●Insurance: The absence or inadequacy of terrorism, fire, flood, earthquake and other insurance may adversely affect payment on the certificates.
●Zoning: Changes in zoning laws may affect the ability to repair or restore a mortgaged property. Properties or structures considered to be “legal non-conforming” may not be able to be restored or rebuilt “as-is” following a casualty or loss.

Risks Relating to Conflicts of Interest

●Transaction Parties: Conflicts of interest may arise from the transaction parties’ relationships with each other or their economic interests in the transaction.
●Directing Holder and Companion Holders: Certain certificateholders and companion loan holders have control and/or consent rights regarding the servicing of the mortgage loans and related whole loans. Such rights include rights, subject to certain limitations, to remove and replace the special servicer without cause and/or to direct or recommend the special servicer or non-serviced special servicer to take actions that conflict with the interests of holders of certain classes of certificates. The right to remove and replace the special servicer may give the directing holder the ability to influence the special servicer’s servicing actions in a manner that may be more favorable to the directing holder relative to other certificateholders and the RR interest owner.

Other Risks Relating to the Certificates

●Limited Obligations: The certificates will only represent ownership interests in the issuing entity, and will not be guaranteed by the sponsors, the depositor or any other person. The issuing entity’s assets may be insufficient to repay the offered certificates in full.
●Uncertain Yields to Maturity: The offered certificates have uncertain yields to maturity. Prepayments on the underlying mortgage loans will affect the average lives of the certificates; and the rate and timing of prepayments may be highly unpredictable. Optional early termination of the issuing entity may also adversely impact your yield or may result in a loss.
●Rating Agency Feedback: Future events could adversely impact the credit ratings and value of your certificates.
●Limited Credit Support: Credit support provided by subordination of certain certificates is limited and may not be sufficient to prevent loss on the offered certificates.
 68 

Risk Factors

You should carefully consider the following risks before making an investment decision. In particular, distributions on your certificates will depend on payments received on, and other recoveries with respect to, the mortgage loans. Therefore, you should carefully consider the risk factors relating to the mortgage loans and the mortgaged properties.

If any of the following events or circumstances identified as risks actually occur or materialize, your investment could be materially and adversely affected. We note that additional risks and uncertainties not presently known to us may also impair your investment.

This prospectus also contains forward-looking statements that involve risks and uncertainties. Actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks described below and elsewhere in this prospectus.

Special Risks

Cyberattacks or Other Security Breaches Could Have a Material Adverse Effect on the Business of the Transaction Parties

In the normal course of business, the sponsors, the master servicer, the special servicer, the borrowers and the other transaction parties may collect, process and retain confidential or sensitive information regarding their customers (including mortgage loan borrowers and applicants). The sharing, use, disclosure and protection of this information is governed by the privacy and data security policies of such parties.  Moreover, there are federal, state and international laws regarding privacy and the storing, sharing, use, disclosure and protection of personally identifiable information and user data.  Although the transaction parties may devote significant resources and management focus to ensuring the integrity of their systems through information security and business continuity programs, their facilities and systems, and those of their third-party service providers, may be subject to external or internal security breaches, acts of vandalism, computer viruses, misplaced or lost data, programming or human errors, or other similar events. The access by unauthorized persons to, or the improper disclosure by the sponsors, the master servicer, the special servicer, the borrowers or any other transaction party of, confidential information regarding their customers or their own proprietary information, software, methodologies and business secrets could result in business disruptions, legal or regulatory proceedings, reputational damage, or other adverse consequences, any of which could materially adversely affect their financial condition or results of operations (including the servicing of the mortgage loans). Cybersecurity risks for organizations like the sponsors, the master servicer, the special servicer, the borrowers and the other transaction parties have increased recently in part because of new technologies, the use of the internet and telecommunications technologies (including mobile and other connected devices) to conduct financial and other business transactions, the increased sophistication and activities of organized crime, perpetrators of fraud, hackers, terrorists and others, and the evolving nature of these threats. For example, hackers recently have engaged in attacks against organizations that are designed to disrupt key business services. We cannot assure you that the sponsors, the master servicer, the special servicer, the borrowers or the other transaction parties will not suffer any such losses in the future.

Cyberattacks or other breaches, whether affecting the sponsors, the master servicer, the special servicer, the borrowers or other transaction parties, could result in heightened consumer concern and regulatory focus and increased costs, which could have a material adverse effect on the sponsors’, the master servicer’s, the special servicer’s, a borrower’s or another transaction party’s businesses. If the business of the sponsors or any of their affiliates is materially adversely affected by such events, the sponsors may not be able to fulfill their remedy obligations with respect to a mortgage loan.

 69 

Risks Relating to the Mortgage Loans

Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed

The mortgage loans are not insured or guaranteed by any person or entity, governmental or otherwise.

Investors should treat each mortgage loan as a non-recourse loan, except for residential cooperative loans sold to the trust by National Cooperative Bank, N.A., which are generally fully recourse to the related borrower and do not have separate guarantors for non-recourse carveouts. If a default occurs on a non-recourse loan, recourse generally may be had only against the specific mortgaged properties and other assets that have been pledged to secure the mortgage loan. Consequently, payment prior to maturity is dependent primarily on the sufficiency of the net operating income of the mortgaged property. Payment at maturity is primarily dependent upon the market value of the mortgaged property or the borrower’s ability to refinance or sell the mortgaged property.

Although the mortgage loans (except for residential cooperative loans sold to the trust by National Cooperative Bank, N.A., which are generally full recourse to the related borrower and do not have separate guarantors for non-recourse carveouts) generally are non-recourse in nature, certain mortgage loans contain non-recourse carveouts for liabilities such as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters. Certain mortgage loans set forth under “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” either do not contain non-recourse carveouts or contain material limitations to non-recourse carveouts. Often these obligations are guaranteed by an affiliate of the related borrower, although liability under any such guaranty may be capped or otherwise limited in amount or scope. Furthermore, the guarantor’s net worth and liquidity may be less (and in some cases, materially less) than amounts due under the related mortgage loan or the guarantor’s sole asset may be its interest in the related borrower. In addition, the related guarantees may expire upon certain events, including upon the lender taking title to the related mortgaged property or a mezzanine lender taking title to equity in the borrower, or in the case of guarantees for environmental items, upon payment in full of the related mortgage loan and provision of a clean environmental report. Furthermore, all residential cooperative mortgage loans do not have separate guarantors for non-recourse carveouts Certain mortgage loans may have the benefit of a general payment guaranty of a portion of the indebtedness under the mortgage loan. In addition, certain non-recourse carveout guarantors may not be United States citizens. We cannot assure you that the lender will be able to collect on a guaranty from non-US citizens as such individuals or entities may be beyond the jurisdiction of United States courts. In all cases, however, the mortgage loans should be considered to be non-recourse obligations because neither the depositor nor the sponsors make any representation or warranty as to the obligation or ability of any borrower or guarantor to pay any deficiencies between any foreclosure proceeds and the mortgage loan indebtedness. No mortgage loan will be insured or guaranteed by any government, governmental instrumentality, private insurer or (except as described above) other person or entity.

Risks of Commercial and Multifamily Lending Generally

The mortgage loans will be secured by various income producing commercial and multifamily properties. The repayment of a commercial or multifamily loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Even the liquidation value of a commercial property is determined, in substantial part, by the capitalization of the property’s ability to produce cash flow. However, net operating income can be volatile and may be insufficient to cover debt service on the loan at any given time.

 70 

The net operating incomes and property values of the mortgaged properties may be adversely affected by a large number of factors. Some of these factors relate to the properties themselves, such as:

●the age, design and construction quality of the properties;
●perceptions regarding the safety, convenience and attractiveness of the properties;
●the characteristics and desirability of the area where the property is located;
●the strength and nature of the local economy, including labor costs and quality, tax environment and quality of life for employees;
●the proximity and attractiveness of competing properties;
●the adequacy of the property’s management and maintenance;
●increases in interest rates, real estate taxes and operating expenses at the property and in relation to competing properties;
●an increase in the capital expenditures needed to maintain the properties or make improvements;
●a decline in the businesses operated by tenants or in their financial condition;
●an increase in vacancy rates; and
●a decline in rental rates as leases are renewed or entered into with new tenants.

Other factors are more general in nature, such as:

●national, regional or local economic conditions, including plant closings, military base closings, industry slowdowns, oil and/or gas drilling facility slowdowns or closings and unemployment rates;
●local real estate conditions, such as an oversupply of competing properties, retail space, office space, multifamily housing or hotel capacity;
●demographic factors;
●consumer confidence;
●political factors;
●environmental factors;
●seismic activity risk;
●consumer tastes and preferences;
●retroactive changes in building codes;
●changes or continued weakness in specific industry segments;
●location of certain mortgaged properties in less densely populated or less affluent areas; and
●the public perception of safety for customers and clients.
 71 

The volatility of net operating income will be influenced by many of the foregoing factors, as well as by:

●the length of tenant leases (including that in certain cases, all or substantially all of the tenants, or one or more sole, anchor or other major tenants, at a particular mortgaged property may have leases that expire or permit the tenant(s) to terminate its lease during the term of the loan);
●the quality and creditworthiness of tenants;
●tenant defaults;
●in the case of rental properties, the rate at which new rentals occur;
●with respect to residential cooperative loans, the discretion afforded to the cooperative board of directors to establish maintenance charges payable by tenant-shareholders; and
●the property’s “operating leverage”, which is generally the percentage of total property expenses in relation to revenue, the ratio of fixed operating expenses to those that vary with revenues, and the level of capital expenditures required to maintain the property and to retain or replace tenants.

A decline in the real estate market or in the financial condition of a major tenant will tend to have a more immediate effect on the net operating income of properties with relatively higher operating leverage or short-term revenue sources, such as short-term or month-to-month leases, and may lead to higher rates of delinquency or defaults.

Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases

General

Any tenant may, from time to time, experience a downturn in its business, which may weaken its financial condition and result in a reduction or failure to make rental payments when due. If tenants’ sales were to decline, percentage rents may decline and, further, tenants may be unable to pay their base rent or other occupancy costs. If a tenant defaults in its obligations to a property owner, that property owner may experience delays in enforcing its rights as lessor and may incur substantial costs and experience significant delays associated with protecting its investment, including costs incurred in renovating and reletting the property. Additionally, the income from, and market value of, the mortgaged properties leased to various tenants would be adversely affected if:

●space in the mortgaged properties could not be leased or re-leased or substantial re-leasing costs were required and/or the cost of performing landlord obligations under existing leases materially increased;
●leasing or re-leasing is restricted by exclusive rights of tenants to lease the mortgaged properties or other covenants not to lease space for certain uses or activities, or covenants limiting the types of tenants to which space may be leased;
●a significant tenant were to become a debtor in a bankruptcy case;
●rental payments could not be collected for any other reason; or
●a borrower fails to perform its obligations under a lease resulting in the related tenant having a right to terminate such lease.

Certain tenants currently may be in a rent abatement period. We cannot assure you that such tenants will be in a position to pay full rent when the abatement period expires. We cannot assure you that the net operating income contributed by the mortgaged properties will remain at its current or past levels.

 72 

A Tenant Concentration May Result in Increased Losses

Mortgaged properties that are owner-occupied or leased to a single tenant, or a tenant that makes up a significant portion of the rental income, also are more susceptible to interruptions of cash flow if that tenant’s business operations are negatively impacted or if such tenant fails to renew its lease. This is so because:

●the financial effect of the absence of rental income may be severe;
●more time may be required to re-lease the space; and
●substantial capital costs may be incurred to make the space appropriate for replacement tenants.

In the event of a default by that tenant, if the related lease expires prior to the mortgage loan maturity date and the related tenant fails to renew its lease or if such tenant exercises an early termination option, there would likely be an interruption of rental payments under the lease and, accordingly, insufficient funds available to the borrower to pay the debt service on the mortgage loan. In certain cases where the tenant owns the improvements on the mortgaged property, the related borrower may be required to purchase such improvements in connection with the exercise of its remedies.

With respect to certain of these mortgaged properties that are leased to a single tenant, the related leases may expire prior to, or soon after, the maturity dates of the mortgage loans or the related tenant may have the right to terminate the lease prior to the maturity date of the mortgage loan. If the current tenant does not renew its lease on comparable economic terms to the expired lease, if a single tenant terminates its lease or if a suitable replacement tenant does not enter into a new lease on similar economic terms, there could be a negative impact on the payments on the related mortgage loan.

A deterioration in the financial condition of a tenant, the failure of a tenant to renew its lease or the exercise by a tenant of an early termination right can be particularly significant if a mortgaged property is owner-occupied, leased to a single tenant, or if any tenant makes up a significant portion of the rental income at the mortgaged property.

Concentrations of particular tenants among the mortgaged properties or within a particular business or industry at one or multiple mortgaged properties increase the possibility that financial problems with such tenants or such business or industry sectors could affect the mortgage loans. In addition, the mortgage loans may be adversely affected if a tenant at the mortgaged property is highly specialized, or dependent on a single industry or only a few customers for its revenue. See “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” below, and “Description of the Mortgage Pool—Tenant Issues—Tenant Concentrations” for information on tenant concentrations in the mortgage pool.

Mortgaged Properties Leased to Multiple Tenants Also Have Risks

If a mortgaged property has multiple tenants, re-leasing expenditures may be more frequent than in the case of mortgaged properties with fewer tenants, thereby reducing the cash flow available for payments on the related mortgage loan. Multi-tenant mortgaged properties also may experience higher continuing vacancy rates and greater volatility in rental income and expenses. See Annex A-1 for tenant lease expiration dates for the five largest tenants at each mortgaged property.

Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks

If a mortgaged property is leased in whole or substantial part to the borrower under the mortgage loan or to an affiliate of the borrower, there may be conflicts. For instance, it is more likely a landlord will waive lease conditions for an affiliated tenant than it would for an unaffiliated tenant. We cannot assure you that the conflicts arising where a borrower is affiliated with a tenant at a mortgaged property will not adversely impact the value of the related mortgage loan.

 73 

In certain cases, an affiliated lessee may be a tenant under a master lease with the related borrower, under which the tenant is obligated to make rent payments but does not occupy any space at the mortgaged property. Master leases in these circumstances may be used to bring occupancy to a “stabilized” level with the intent of finding additional tenants to occupy some or all of the master leased space, but may not provide additional economic support for the mortgage loan. If a mortgaged property is leased in whole or substantial part to the borrower or to an affiliate of the borrower, a deterioration in the financial condition of the borrower or its affiliates could significantly affect the borrower’s ability to perform under the mortgage loan as it would directly interrupt the cash flow from the mortgaged property if the borrower’s or its affiliate’s financial condition worsens. We cannot assure you that any space leased by a borrower or an affiliate of the borrower will eventually be occupied by third-party tenants.

See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases” for information on properties leased in whole or in part to borrowers and their affiliates.

Tenant Bankruptcy Could Result in a Rejection of the Related Lease

The bankruptcy or insolvency of a major tenant or a number of smaller tenants, such as in retail properties, may have an adverse impact on the mortgaged properties affected and the income produced by such mortgaged properties. Under the federal bankruptcy code codified in Title 11 of the United States Code, as amended from time to time (“Bankruptcy Code”), a tenant has the option of assuming or rejecting or, subject to certain conditions, assuming and assigning to a third party, any unexpired lease. If the tenant rejects the lease, the landlord’s claim for breach of the lease would (absent collateral securing the claim) be treated as a general unsecured claim against the tenant and a lessor’s damages for lease rejection are generally subject to certain limitations. We cannot assure you that tenants of the mortgaged properties will continue making payments under their leases or that tenants will not file for bankruptcy protection in the future or, if any tenants do file, that they will continue to make rental payments in a timely manner. See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”. See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for information regarding bankruptcy issues with respect to certain mortgage loans.

In the case of certain mortgage loans included in the mortgage pool, it may be possible that the related master lease or lease to a borrower affiliate could be construed in a bankruptcy as a financing lease or other arrangement under which the related master or affiliated lessee (and/or its affiliates) would be deemed as effectively the owner of the related mortgaged property, rather than a tenant, which could result in potentially adverse consequences for the trust, as the holder of such mortgage loan, including treatment of the mortgage loan as an unsecured obligation, a potentially greater risk of an unfavorable plan of reorganization and competing claims of creditors of the related master or affiliated lessee and/or its affiliates.

Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure

In certain jurisdictions, if tenant leases are subordinated to the liens created by the mortgage but do not contain attornment provisions that require the tenant to subordinate the lease if the mortgagee agrees to enter into a non-disturbance agreement, the tenants may terminate their leases upon the transfer of the property to a foreclosing lender or purchaser at foreclosure. Accordingly, if a mortgaged property is located in such a jurisdiction and is leased to one or more desirable tenants under leases that are subordinate to the mortgage and do not contain attornment provisions, such mortgaged property could experience a further decline in value if such tenants’ leases were terminated. This is particularly likely if those tenants were paying above-market rents or could not be replaced. If a lease is not subordinate to a mortgage, the issuing entity will not possess the right to dispossess the tenant upon foreclosure of the mortgaged property (unless otherwise agreed to with the tenant). Also, if the lease contains provisions inconsistent with the mortgage (e.g., provisions relating to application of insurance proceeds or condemnation awards) or which could affect the enforcement of the lender’s rights (e.g., a right of first refusal to purchase the property), the provisions of the lease will take precedence over the provisions of the mortgage. Not all leases were reviewed to ascertain the existence of attornment or subordination provisions.

 74 

With respect to certain of the mortgage loans, the related borrower may have given to certain tenants or others an option to purchase, a right of first refusal and/or a right of first offer to purchase all or a portion of the mortgaged property in the event a sale is contemplated, and such right is not subordinate to the related mortgage. This may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure, or, upon foreclosure, this may affect the value and/or marketability of the related mortgaged property. See “Description of the Mortgage Pool—Tenant Issues—Purchase Options and Rights of First Refusal” for information regarding material purchase options and/or rights of first refusal, if any, with respect to mortgaged properties securing certain mortgage loans.

Early Lease Termination Options May Reduce Cash Flow

Leases often give tenants the right to terminate the related lease, abate or reduce the related rent, and/or exercise certain remedies against the related borrower for various reasons or upon various conditions, including:

●if the borrower for the applicable mortgaged property allows uses at the mortgaged property in violation of use restrictions in current tenant leases,
●if the borrower or any of its affiliates owns other properties within a certain radius of the mortgaged property and allows uses at those properties in violation of use restrictions,
●if the related borrower fails to provide a designated number of parking spaces,
●if there is construction at the related mortgaged property or an adjacent property (whether or not such adjacent property is owned or controlled by the borrower or any of its affiliates) that may interfere with visibility of, access to or a tenant’s use of the mortgaged property or otherwise violate the terms of a tenant’s lease,
●upon casualty or condemnation with respect to all or a portion of the mortgaged property that renders such mortgaged property unsuitable for a tenant’s use or if the borrower fails to rebuild such mortgaged property within a certain time,
●if a tenant’s use is not permitted by zoning or applicable law,
●if the tenant is unable to exercise an expansion right,
●if the landlord defaults on its obligations under the lease,
●if a landlord leases space at the mortgaged property or within a certain radius of the mortgaged property to a competitor,
●if the tenant fails to meet certain sales targets or other business objectives for a specified period of time,
●if significant tenants at the subject property go dark or terminate their leases, or if a specified percentage of the mortgaged property is unoccupied,
●if the landlord violates the tenant’s exclusive use rights for a specified period of time,
●if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations,
●in the case of government sponsored tenants, any time or for lack of appropriations,
 75 
●if an authorized retailer is no longer authorized by a parent or unaffiliated corporate entity, or
●if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations.

In certain cases, compliance or satisfaction of landlord covenants may be the responsibility of a third party affiliated with the borrower or, in the event that partial releases of the applicable mortgaged property are permitted, an unaffiliated or affiliated third party.

Any exercise of a termination right by a tenant at a mortgaged property could result in vacant space at the related mortgaged property, renegotiation of the lease with the related tenant or re-letting of the space. Any such vacated space may not be re-let. Furthermore, such foregoing termination and/or abatement rights may arise in the future or materially adversely affect the related borrower’s ability to meet its obligations under the related mortgage loan documents. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations” for information on material tenant lease expirations and early termination options.

Mortgaged Properties Leased to Not-for-Profit Tenants Also Have Risks

Certain mortgaged properties may have tenants that are charitable institutions that generally rely on contributions from individuals and government grants or other subsidies to pay rent on office space and other operating expenses. We cannot assure you that the rate, frequency and level of individual contributions or governmental grants and subsidies will continue with respect to any such institution. A reduction in contributions or grants may impact the ability of the related institution to pay rent, and we cannot assure you that the related borrower will be in a position to meet its obligations under the related mortgage loan documents if such tenant fails to pay its rent.

Mortgaged Properties Leased to Startup Companies Have Special Risks

Certain mortgaged properties may have tenants that are startup companies. Startup companies are new companies that are seeking to develop a scalable business model. Startup companies have heightened risks. Many startup companies do not generate positive cash flow, and may in fact experience significant negative cash flow. Startup companies that operate at a loss may experience rapid growth through venture capital investments; however, if the source of funding loses confidence in the business model, or is unwilling or unable to continue funding for other reasons, the startup company may be faced with significant losses and be without a source of funding to continue its business or pay its obligations. Furthermore, valuations based on venture capital investment may rapidly decline. Many startups may produce only a single product or service, and therefore face a binary risk of failure if such product or service does not find market acceptance, meets with competition or is otherwise unsuccessful. Further, startup companies may be run by founders who lack significant business or finance experience. Startup companies generally have a low success rate. Accordingly, mortgaged properties leased to startup companies face the risk the tenant may be unable to pay rent under its lease and may default on its lease.

Retail Properties Have Special Risks

The value of retail properties is significantly affected by the quality of the tenants as well as fundamental aspects of real estate, such as location and market demographics, as well as changes in shopping methods and choices. Some of the risks related to these matters are further described in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, and “—Changes in the Retail Sector, Such as Online Shopping and Other Uses of Technology, Could Affect the Business Models and Viability of Retailers”, “—The Performance of the Retail Properties is Subject to Conditions Affecting the Retail Sector” and “—Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants” below.

 76 

Rental payments from tenants of retail properties typically comprise the largest portion of the net operating income of those mortgaged properties. We cannot assure you that the net operating income contributed by the mortgaged retail properties or the rates of occupancy at the retail stores will remain at the levels specified in this prospectus or remain consistent with past performance. In addition, some or all of the rental payments from tenants may be tied to that tenant’s gross sales, so the success of that tenant’s business directly correlates to the value of the retail property. To the extent that a tenant changes the manner in which its gross sales are reported it could result in lower rent paid by that tenant. For example, if a tenant takes into account customer returns of merchandise purchased online and reduces the gross sales, this could result in lower gross sales relative to gross sales previously reported at that location even if the actual performance of the store remains unchanged.

Changes in the Retail Sector, Such as Online Shopping and Other Uses of Technology, Could Affect the Business Models and Viability of Retailers

Online shopping and the use of technology, such as smartphone shopping applications, to transact purchases or to aid purchasing decisions have increased in recent years and are expected to continue to increase in the future. This trend is affecting business models, sales and profitability of some retailers and could adversely affect the demand for retail real estate and occupancy at retail properties securing the mortgage loans. Any resulting decreases in rental revenue could have a material adverse effect on the value of retail properties securing the mortgage loans.

Some of these developments in the retail sector have led to retail companies, including several national retailers, filing for bankruptcy and/or voluntarily closing certain of their stores. Borrowers may be unable to re-lease such space or to re-lease it on comparable or more favorable terms. As a result, the bankruptcy or closure of a national tenant may adversely affect a retail borrower’s revenues. In addition, such closings may allow other tenants to modify their leases to terms that are less favorable for borrowers or to terminate their leases, also adversely impacting their revenues. See also “—Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants” below.

In addition to competition from online shopping, retail properties face competition from sources outside a specific geographical real estate market. For example, all of the following compete with more traditional retail properties for consumer dollars: factory outlet centers, discount shopping centers and clubs, catalogue retailers, home shopping networks, and telemarketing. Continued growth of these alternative retail outlets (which often have lower operating costs) could adversely affect the rents collectible at the retail properties included in the pool of mortgage loans, as well as the income from, and market value of, the mortgaged properties and the related borrower’s ability to refinance such property. Moreover, additional competing retail properties may be built in the areas where the retail properties are located.

We cannot assure you that these developments in the retail sector will not adversely affect the performance of retail properties securing the mortgage loans.

The Performance of the Retail Properties is Subject to Conditions Affecting the Retail Sector

Retail properties are also subject to conditions that could negatively affect the retail sector, such as increased unemployment, increased federal income and payroll taxes, increased health care costs, increased state and local taxes, increased real estate taxes, industry slowdowns, lack of availability of consumer credit, weak income growth, increased levels of consumer debt, poor housing market conditions, adverse weather conditions, natural disasters, plant closings, and other factors. Similarly, local real estate conditions, such as an oversupply of, or a reduction in demand for, retail space or retail goods, and the supply and creditworthiness of current and prospective tenants may negatively impact those retail properties.

In addition, the limited adaptability of certain shopping malls that have proven unprofitable may result in high (and possibly extremely high) loss severities on mortgage loans secured by those shopping malls.

 77 

For example, it is possible that a significant amount of advances made by the applicable servicer(s) of a mortgage loan secured by a shopping mall property, combined with low liquidation proceeds in respect of that property, may result in a loss severity exceeding 100% of the outstanding principal balance of that mortgage loan.

Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants

The presence or absence of an “anchor tenant” or a “shadow anchor tenant” in or near a retail property also can be important to the performance of a retail property because anchors play a key role in generating customer traffic and making a retail property desirable for other tenants. Retail properties may also have shadow anchor tenants. An “anchor tenant” is located on the related mortgaged property, usually proportionately larger in size than most or all other tenants in the mortgaged property, and is vital in attracting customers to a retail property. A “shadow anchor tenant” is usually proportionally larger in size than most tenants in the mortgaged property, is important in attracting customers to a retail property and is located sufficiently close and convenient to the mortgaged property so as to influence and attract potential customers, but is not located on the mortgaged property.

If anchor stores in a mortgaged property were to close, the related borrower may be unable to replace those anchors in a timely manner or without suffering adverse economic consequences. In addition, anchor tenants and non-anchor tenants at anchored or shadow anchored retail centers may have co-tenancy clauses and/or operating covenants in their leases or operating agreements that permit those tenants or anchor stores to cease operating, reduce rent or terminate their leases if the anchor or shadow anchor tenant goes dark or if the subject store is not meeting the minimum sales requirement under its lease. Even if non-anchor tenants do not have termination or rent abatement rights, the loss of an anchor tenant or a shadow anchor tenant may have a material adverse impact on the non-anchor tenant’s ability to operate because the anchor or shadow anchor tenant plays a key role in generating customer traffic and making a center desirable for other tenants. This, in turn, may adversely impact the borrower’s ability to meet its obligations under the related mortgage loan. In addition, in the event that a “shadow anchor” fails to renew its lease, terminates its lease or otherwise ceases to conduct business within a close proximity to the mortgaged property, customer traffic at the mortgaged property may be substantially reduced. If an anchor tenant goes dark, generally the borrower’s only remedy may be to terminate that lease after the anchor tenant has been dark for a specified amount of time.

If anchor tenants or shadow anchor tenants at a particular mortgaged property were to close or otherwise become vacant or remain vacant, we cannot assure you that the related borrower’s ability to repay its mortgage loan would not be materially and adversely affected.

Certain anchor tenant and tenant estoppels will have been obtained in connection with the origination of the mortgage loans. These estoppels may identify disputes between the related borrower and the applicable anchor tenant or tenant, or alleged defaults or potential defaults by the applicable property owner under the lease or a reciprocal easement and/or operating agreement (each, an “REA”). Such disputes, defaults or potential defaults, could lead to a termination or attempted termination of the applicable lease or REA by the anchor tenant or tenant or to the tenant withholding some or all of its rental payments or to litigation against the related borrower. We cannot assure you that the anchor tenant or tenant estoppels obtained identify all potential disputes that may arise with respect to the mortgaged retail properties, or that anchor tenant or tenant disputes will not have a material adverse effect on the ability of borrowers to repay their mortgage loans.

Certain retail properties have specialty use tenants. See “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” below.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Retail Properties”.

 78 

Multifamily Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, other factors may adversely affect the financial performance and value of multifamily properties, including:

●the physical attributes of the apartment building such as its age, condition, design, appearance, access to transportation and construction quality;
●the quality of property management;
●the ability of management to provide adequate maintenance and insurance;
●the types of services or amenities that the property provides;
●the property’s reputation;
●the level of mortgage interest rates, which may encourage tenants to purchase rather than lease housing;
●the generally short terms of residential leases and the need for continued reletting;
●rent concessions and month-to-month leases, which may impact cash flow at the property;
●the presence of competing properties and residential developments in the local market;
●the tenant mix, such as the tenant population being predominantly students or being heavily dependent on workers from a particular business or industry or personnel from or workers related to a local military base or oil and/or gas drilling industries;
●outstanding building code violations or tenant complaints at the property;
●in the case of student housing facilities or properties leased primarily to students, which may be more susceptible to damage or wear and tear than other types of multifamily housing, the reliance on the financial well-being of the college or university to which it relates, competition from on campus housing units and new competitive student housing properties, which may adversely affect occupancy, the physical layout of the housing, which may not be readily convertible to traditional multifamily use, and that student tenants have a higher turnover rate than other types of multifamily tenants, which in certain cases is compounded by the fact that student leases are available for periods of less than 12 months;
●certain multifamily properties may be considered to be “flexible apartment properties”. Such properties have a significant percentage of units leased to tenants under short-term leases (less than one year in term), which creates a higher turnover rate than for other types of multifamily properties;
●certain multifamily properties may be master leased in whole or part to a hotel operator which leases out such properties for short term stays similar to an extended stay hotel. In the event such operator were to terminate or default on its lease, or fail to renew such lease, such properties would be subject to the risk of concentrated vacancy, and may incur significant costs in order to convert to use as traditional multifamily properties.
●restrictions on the age of tenants who may reside at the property;
●dependence upon governmental programs that provide rent subsidies to tenants pursuant to tenant voucher programs, which vouchers may be used at other properties and influence tenant mobility;
 79 
●adverse local, regional or national economic conditions, which may limit the amount of rent that may be charged and may result in a reduction of timely rent payments or a reduction in occupancy levels;
●state and local regulations, which may affect the building owner’s ability to increase rent to market rent for an equivalent apartment; and
●the existence of government assistance/rent subsidy programs, and whether or not they continue and provide the same level of assistance or subsidies.

Certain of the mortgage loans are secured by multifamily properties that have been the site of criminal activities. Perceptions by prospective tenants of the safety and reputation of the mortgaged real property may influence the cash flow produced by these mortgaged properties, particularly in the case of student housing facilities or properties leased primarily to students. In addition, litigation may be brought against a borrower in connection with any criminal activities that occur at the related mortgaged property.

Certain states regulate the relationship of an owner and its tenants. Commonly, these laws require a written lease, good cause for eviction, disclosure of fees, and notification to residents of changed land use, while prohibiting unreasonable rules, retaliatory evictions, and restrictions on a resident’s choice of unit vendors. Apartment building owners have been the subject of suits under state “Unfair and Deceptive Practices Acts” and other general consumer protection statutes for coercive, abusive or unconscionable leasing and sales practices. A few states offer more significant protection. For example, there are provisions that limit the bases on which a landlord may terminate a tenancy or increase its rent or prohibit a landlord from terminating a tenancy solely by reason of the sale of the owner’s building.

In addition to state regulation of the landlord tenant relationship, numerous counties and municipalities impose rent control on apartment buildings. These ordinances may limit rent increases to fixed percentages, to percentages of increases in the consumer price index, to increases set or approved by a governmental agency, or to increases determined through mediation or binding arbitration. Any limitations on a borrower’s ability to raise property rents may impair such borrower’s ability to repay its multifamily loan from its net operating income or the proceeds of a sale or refinancing of the related multifamily property.

Certain of the mortgage loans may be secured in the future by mortgaged properties that are subject to certain affordable housing covenants and other covenants and restrictions with respect to various tax credit, city, state and federal housing subsidies, rent stabilization or similar programs, in respect of various units within the mortgaged properties. The limitations and restrictions imposed by these programs could result in losses on the mortgage loans. In addition, in the event that the program is cancelled, it could result in less income for the project. These programs may include, among others:

●rent limitations that would adversely affect the ability of borrowers to increase rents to maintain the condition of their mortgaged properties and satisfy operating expense;
●tenant income restrictions that may reduce the number of eligible tenants in those mortgaged properties and result in a reduction in occupancy rates; and
●with respect to residential cooperative properties, restrictions on the sale price for which units may be re-sold.

The difference in rents between subsidized or supported properties and other multifamily rental properties in the same area may not be a sufficient economic incentive for some eligible tenants to reside at a subsidized or supported property that may have fewer amenities or be less attractive as a residence. As a result, occupancy levels at a subsidized or supported property may decline, which may adversely affect the value and successful operation of such property.

 80 

Certain of the mortgage loans may be subject to New York’s Section 421-a (16) Program, which provides, among other things, that a market rate residential unit will be subject to rent stabilization unless the owner would be entitled to remove such market rate residential unit from rent stabilization upon vacancy of such unit by reason of the monthly rent exceeding any limit established under the rent stabilization laws. In general, in Section 421-a (16) Program buildings, apartments initially rented at a rent amount in excess of the high rent threshold qualify for permanent exemption from the rent regulations. Rent concessions given to a particular tenant may be relevant in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. However, there is currently no governing statute, judicial decision, or governmental authority regulatory guidance as to whether rent concessions such as free rent, should be included or excluded in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. Accordingly, if the lower net effective rent (taking any rent concessions into consideration) is used as the relevant rent (rather than the higher contractual stated rent), more units at such property could be subject to rent stabilization.

In addition, some counties and municipalities may later impose stricter rent control regulations on apartment buildings. For example, the Housing Stability and Tenant Protection Act of 2019 (the “HSTP Act”), among other things, limits the ability of landlords to increase rents in rent stabilized apartments at the time of lease renewal and after a vacancy. The HSTP Act also limits potential rent increases for major capital improvements and for individual apartment improvements. In addition, the HSTP Act permits certain qualified localities in the State of New York to implement the rent stabilization system. In particular, the impact of the HSTP Act on the appraised value of mortgaged real properties located in the City of New York that have significant numbers of rent stabilized units is uncertain. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

We cannot assure you that the rent stabilization laws or regulations will not cause a reduction in rental income or the appraised value of mortgage real properties. If rents are reduced, we cannot assure you that any such mortgaged real property will be able to generate sufficient cash flow to satisfy debt service payments and operating expenses.

In addition, certain mortgaged properties in New York City may have tenants that benefit from the New York City Family Homelessness and Eviction Supplement (“CityFHEPS”), a rental assistance program administered by the New York City Department of Social Services. Eligible families can participate in the CityFHEPS program for up to five years, and they must reapply annually. If families still need help after the initial five-year period, they can apply for an extension. Families may lose eligibility for the CityFHEPS program for various reasons, including, among other reasons, the household no longer has a child under 18 years of age (or under 19 years of age who is a full time student), changes in the income of household members, or changes in a cash assistance case of household members. The CityFHEPS program is subject to the availability of funding. Rents paid by the CityFHEPS may be above market. The related mortgaged property may lose significant income if tenants are unable to continue to qualify for such program, or the borrower is unable to continue leasing units to tenants who qualify for such program or if the program is changed or terminated. With respect to any mortgaged property with tenants that benefit from CityFHEPS, we cannot assure you that tenants at the related mortgaged property will be able to continue to qualify for such program, that the related borrower will be able to continue leasing units at such mortgaged property to tenants who qualify for such program or that the CityFHEPS program will continue.

Certain of the mortgage loans may be secured currently or in the future by mortgaged properties as to which the borrower has, or plans to enter into, an agreement with a housing finance corporation (the “HFC”), pursuant to which a specified number of units will be reserved for tenants whose household income does not exceed certain thresholds and the rent charged with respect to the reserved units will be limited in exchange for certain tax abatements and temporary transfer of ownership of such mortgaged properties to the HFC. On May 28, 2025, the Governor of the State of Texas signed into law House Bill 21 (“House Bill 21”). House Bill 21, among other things, significantly restricts the usage of so-called “traveling HFCs”. “Traveling HFCs” are HFCs that are sponsored by one municipality or county and own real property in another municipality or county that are nevertheless exempted from taxation in the municipality or county where the real property is located. House Bill 21 generally restricts HFC ownership

 81 

of real property to the boundaries of the municipalities and/or counties sponsoring the HFC. In addition, while House Bill 21 provides that multifamily residential developments that have entered into agreements with traveling HFCs prior to May 28, 2025 will generally be governed by the law that was in effect on the date the real property was acquired by the HFC, it also provides that such residential developments must obtain the consents of the municipalities and counties in which such real property is located, as well as HFCs sponsored by such municipalities and counties, by January 1, 2027 or lose the benefits of the ad valorem tax exemptions.

In addition, House Bill 21 imposes various additional requirements for a multifamily residential development owned by an HFC to qualify for ad valorem tax exemptions, including (i) more specific requirements as to the percentages of units that must be reserved for very low, low, moderate and middle income housing units, (ii) a requirement that generally at least 50% of the tax saving be passed through as rent reductions allocated to income-restricted housing units, (iii) caps on rent that may be charged to income-restricted housing units and (iv) audit requirements to ensure compliance. Although House Bill 21 requires compliance with certain administrative requirements by January 1, 2026, many of the more substantive requirements such as those described in clauses (i) through (iii) of the preceding sentence do not require compliance until the end of 2036 or, if earlier, the year following the year in which the mortgage indebtedness is refinanced, title to the real property is conveyed, or there is a sale or other transfer of a majority of the beneficial ownership interests in the HFC. Compliance with the audit requirements will be required as early as June 2026. Each of these requirements may have an adverse impact on the ability of borrowers to refinance underlying mortgage loans benefiting from HFC-related tax abatements.

We cannot predict what effect, if any, House Bill 21 will have on the continued viability of the current housing finance corporation programs or the tax abatements currently enjoyed by any mortgaged property. We cannot assure you that House Bill 21 will not adversely affect cash flow at the related mortgaged properties, whether through potential loss of tax abatements, costs associated with compliance with House Bill 21 or reductions in rental income. In addition, we cannot assure you that House Bill 21 will not adversely affect the ability of the related borrowers to refinance their underlying mortgage loan prior to maturity or sell the mortgaged properties for a price sufficient to repay the underlying mortgage loan at maturity.

Certain of the multifamily properties may be operated as residential cooperative properties whereby, generally, a non-profit residential cooperative corporation owns or leases and operates such property. The cooperative owns all the units in the building and all common areas. Its tenants own stock, shares or membership certificates in the corporation. This ownership entitles the tenant-stockholders to proprietary leases or occupancy agreements which confer exclusive rights to occupy specific units. Generally, the tenant-stockholders make monthly maintenance payments which represent their share of the cooperative corporation’s mortgage loan payments, real property taxes, reserve contributions and capital expenditures, maintenance and other expenses, less any income the corporation may receive. These payments are in addition to any payments of principal and interest the tenant-stockholder may be required to make on any loans secured by its shares in the cooperative.

A number of factors may adversely affect the value and successful operation of a residential cooperative property. See “—Residential Cooperative Properties Have Special Risks” below.

Office Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of office properties, including:

●the quality of an office building’s tenants;
●an economic decline in the business operated by the tenant;
 82 
●the physical attributes of the building in relation to competing buildings (e.g., age, condition, design, appearance, access to transportation and ability to offer certain amenities, such as sophisticated building systems and/or business wiring requirements);
●the physical attributes of the building with respect to the technological needs of the tenants, including the adaptability of the building to changes in the technological needs of the tenants;
●the diversity of an office building’s tenants (or reliance on a single or dominant tenant);
●an adverse change in population, patterns of telecommuting or sharing of office space, and employment growth (which creates demand for office space);
●the desirability of the area as a business location; and
●the strength and nature of the local economy, including labor costs and quality, tax environment and quality of life for employees.

In the case of medical office properties, the performance of a medical office property may depend on (a) the proximity of such property to a hospital or other healthcare establishment, (b) reimbursements for patient fees from private or government sponsored insurers, (c) its ability to attract doctors and nurses to be on staff, and (d) its ability to afford and acquire the latest medical equipment. Issues related to reimbursement (ranging from nonpayment to delays in payment) from such insurers could adversely impact cash flow at medical office properties. Furthermore, the healthcare industry is highly regulated by federal, state and/or local authorities. Any change in applicable laws and regulations, as well as the costs and administrative burdens associated with complying with applicable laws and regulations, may adversely affect the operating income of medical office properties and the property values of such properties and the related borrower’s ability to make debt service payments on the related mortgage loan.

Moreover, the cost of refitting office space for a new tenant is often higher than the cost of refitting other types of properties for new tenants.

In addition, as a result of the COVID-19 pandemic office properties have been experiencing lower than normal utilization levels and it is uncertain whether utilization levels will return to levels experienced prior to the COVID-19 pandemic. In the event that office tenants continue to utilize partial “work from home” or other remote work policies, the overall demand for office space may be adversely affected for a significant time, which may impact the ability of the borrowers to lease their properties, and may impact the operation and cash flow of the properties and/or the borrowers’ ability to refinance the mortgage loans at maturity.

If one or more major tenants at a particular office property were to close or remain vacant, we cannot assure you that such tenants would be replaced in a timely manner or without incurring material additional costs to the related borrower and resulting in an adverse effect on the financial performance of the property.

Certain office tenants may operate co-working businesses through which they sublease their space to sublessees under subleases of varying duration. The ability of any such co-working tenants to make payments under their respective leases may depend on the availability of such sublessees and the ability of such sublessees to make payments under their respective subleases. Further, some of these subleases may be short-term, or may be to individuals or entities that are more susceptible to economic downturns, in which case their short-term nature, or the nature of the underlying sublessees, may lead to income volatility for any such co-working tenants. In addition, office tenants that operate co-working businesses may principally generate revenues through the sale of memberships, most of which have short-term commitments. In many cases, the members may terminate their membership agreements at any time upon as little notice as one calendar month. Demand for such memberships may be negatively affected by a number of factors, including geopolitical uncertainty, competition, cybersecurity incidents, decline in the co-working tenant’s reputation and saturation in the markets where the co-working tenant operates.

 83 

Certain of the office mortgaged properties are leased to a tenant in the life science industry. Properties with life science tenants have unique risk factors that may affect their performance, revenues and/or value. Life science tenants are subject to a number of risks unique to the life science industry, including (but not limited to): (i) high levels of regulation; (ii) failures in the safety and efficacy of their products; (iii) significant funding requirements for product research and development; and (iv) changes in technology, patent expiration, and intellectual property protection. Such risks may adversely affect a life science tenant’s ability to make payments under its lease, and consequently, may materially adversely affect a borrower’s ability to make payments on the related mortgage loan.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Office Properties”.

Industrial Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of industrial properties, including:

●reduced demand for industrial space because of a decline in a particular industry segment;
●the property becoming functionally obsolete;
●building design and adaptability;
●unavailability of labor sources;
●changes in access, energy prices, strikes, relocation of highways, the construction of additional highways or other factors;
●changes in proximity of supply sources;
●the expenses of converting a previously adapted space to general use;
●the location of the property; and
●the property may be leased pursuant to a master lease with the related borrower.

Industrial properties may be adversely affected by reduced demand for industrial space occasioned by a decline in a particular industry segment in which the related tenant(s) conduct their businesses (for example, a decline in consumer demand for products sold by a tenant using the property as a distribution center). In addition, a particular industrial or warehouse property that suited the needs of its original tenant may be difficult to relet to another tenant or may become functionally obsolete relative to newer properties. Furthermore, lease terms with respect to industrial properties are generally for shorter periods of time and may result in a substantial percentage of leases expiring in the same year at any particular industrial property. In addition, mortgaged properties used for many industrial purposes are more prone to environmental concerns than other property types.

Aspects of building site design and adaptability affect the value of an industrial property. Site characteristics that are generally desirable to a warehouse/industrial property include high clear ceiling heights, wide column spacing, a large number of bays (loading docks) and large bay depths, divisibility, a layout that can accommodate large truck minimum turning radii and overall functionality and accessibility.

 84 

In addition, because of unique construction requirements of many industrial properties, any vacant industrial property space may not be easily converted to other uses. Thus, if the operation of any of the industrial properties becomes unprofitable due to competition, age of the improvements or other factors such that the borrower becomes unable to meet its obligations on the related mortgage loan, the liquidation value of that industrial property may be substantially less, relative to the amount owing on the related mortgage loan, than would be the case if the industrial property were readily adaptable to other uses.

Location is also important because an industrial property requires the availability of labor sources, proximity to supply sources and customers and accessibility to rail lines, major roadways and other distribution channels.

Further, certain of the industrial properties may have tenants that are subject to risks unique to their business, such as cold storage facilities. Cold storage facilities may have unique risks such as short lease terms due to seasonal use, making income potentially more volatile than for properties with longer term leases, and customized refrigeration design, rendering such facilities less readily convertible to alternative uses. Because of seasonal use, leases at such facilities are customarily for shorter terms, making income potentially more volatile than for properties with longer term leases. In addition, such facilities require customized refrigeration design, rendering them less readily convertible to alternative uses.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Industrial Properties”.

Self Storage Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, other factors may adversely affect the financial performance and value of self storage properties, including:

●decreased demand;
●lack of proximity to apartment complexes or commercial users;
●apartment tenants moving to single family homes;
●decline in services rendered, including security;
●dependence on business activity ancillary to renting units;
●security concerns;
●age of improvements; and
●competition or other factors.

Self storage properties are considered vulnerable to competition, because both acquisition costs and break-even occupancy are relatively low. The conversion of self storage facilities to alternative uses would generally require substantial capital expenditures. Thus, if the operation of any of the self storage properties becomes unprofitable, the liquidation value of that self storage mortgaged property may be substantially less, relative to the amount owing on the mortgage loan, than if the self storage mortgaged property were readily adaptable to other uses.

Tenants at self storage properties tend to require and receive privacy, anonymity and efficient access, each of which may heighten environmental and other risks related to such property as the borrower may be unaware of the contents in any self storage unit. No environmental assessment of a self storage mortgaged property included an inspection of the contents of the self storage units at that mortgaged

 85 

property, and we cannot assure you that all of the units included in the self storage mortgaged properties are free from hazardous substances or other pollutants or contaminants or will remain so in the future.

Certain mortgage loans secured by self storage properties may be affiliated with a franchise company through a franchise agreement. The performance of a self storage property affiliated with a franchise company may be affected by the continued existence and financial strength of the franchisor, the public perception of a service mark, and the duration of the franchise agreement. The transferability of franchise license agreements is restricted. In the event of a foreclosure, the lender or its agent would not have the right to use the franchise license without the franchisor’s consent. In addition, certain self storage properties may derive a material portion of revenue from business activities ancillary to self storage such as truck rentals, parking fees and similar activities which require special use permits or other discretionary zoning approvals.

In addition, certain of the mortgage loans secured by self storage properties may be specialized facilities, such as art storage facilities, that may be subject to certain risks that are different from those of other types of storage facilities, including the need to maintain climate controlled environments and enhanced security systems, increased risk of liability for loss, theft or destruction due to the value of the items stored, and lack of a large market for such facilities.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Self Storage Properties”.

Hospitality Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, various other factors may adversely affect the financial performance and value of hospitality properties, including:

●adverse economic and social conditions, either local, regional or national (which may limit the amount that can be charged for a room and reduce occupancy levels);
●the quality of hospitality property management;
●the presence or construction of competing hotels or resorts;
●continuing expenditures for modernizing, refurbishing and maintaining existing facilities prior to the expiration of their anticipated useful lives;
●ability to convert to alternative uses which may not be readily made;
●the lack of a franchise affiliation or the loss of a franchise affiliation or a deterioration in the reputation of a franchise;
●a deterioration in the financial strength or managerial capabilities of the owner or operator of a hospitality property;
●changes in travel patterns caused by general adverse economic conditions, fear of terrorist attacks, increased border security measures, adverse weather conditions, pandemics and changes in access, energy prices, strikes, travel costs, relocation of highways, the construction of additional highways, concerns about travel safety or other factors;
●whether management contracts or franchise agreements are renewed or extended upon expiration;
●desirability of particular locations;
 86 
●location, quality and management company or franchise affiliation, each of which affects the economic performance of a hospitality property; and
●relative illiquidity of hospitality investments which limits the ability of the borrowers and property managers to respond to changes in economic or other conditions.

Because rooms are generally rented for short periods of time, the financial performance of hospitality properties tends to be affected by adverse economic conditions and competition more quickly than other commercial properties. Additionally, as a result of high operating costs, relatively small decreases in revenue can cause significant stress on a property’s cash flow.

Moreover, the hospitality and lodging industry is generally seasonal in nature and different seasons affect different hospitality properties differently depending on type and location. This seasonality can be expected to cause periodic fluctuations in a hospitality property’s room and entertainment revenues, occupancy levels, room rates and operating expenses. We cannot assure you that cash flow will be sufficient to offset any shortfalls that occur at the mortgaged property during slower periods or that the related mortgage loans provide for seasonality reserves, or if seasonality reserves are provided for, that such reserves will be funded or will be sufficient or available to fund such shortfalls.

In addition, some of the hospitality properties are limited-service, select service or extended stay hotels. Hospitality properties that are limited-service, select service or extended stay hotels may subject a lender to more risk than full-service hospitality properties as they generally require less capital for construction than full-service hospitality properties. In addition, as limited-service, select service or extended stay hotels generally offer fewer amenities than full-service hospitality properties, they are less distinguishable from each other. As a result, it is easier for limited-service, select service or extended stay hotels to experience increased or unforeseen competition.

In addition to hotel operations, some hospitality properties also operate entertainment and sports complexes that include restaurants, theaters, lounges, bars, nightclubs and/or banquet and meeting spaces and may derive a significant portion of the related property’s revenue from such operations. Consumer demand for entertainment resorts is particularly sensitive to downturns in the economy and the corresponding impact on discretionary spending on leisure activities. Changes in discretionary consumer spending or consumer preferences could be driven by factors such as perceived or actual general economic conditions, high energy, fuel and food costs, the increased cost of travel, the weakened job market, perceived or actual disposable consumer income and wealth, fears of recession and changes in consumer confidence in the economy, or fears of war and future acts of terrorism. These factors could reduce consumer demand for the leisure activities that the property offers, thus imposing practical limits on pricing and harming operations. Restaurants and nightclubs are particularly vulnerable to changes in consumer preferences. In addition, a nightclub’s, restaurant’s or bar’s revenue is extremely dependent on its popularity and perception. These characteristics are subject to change rapidly and we cannot assure you that any of a hospitality property’s restaurants, theaters, lounges, bars or nightclubs will maintain their current level of popularity or perception in the market. With respect to mortgaged properties that operate entertainment venues, the entertainment industry’s brand perception of the mortgaged property’s entertainment venue may have a significant impact on the ability to book talent and sell shows at the property. Any change in perception of entertainment venues by consumers or by the entertainment industry could have a material adverse effect on the net cash flow of the property. Furthermore, because of the unique construction requirements of restaurants, theaters, lounges, bars or nightclubs, the space at those hospitality properties would not easily be converted to other uses.

Some of the hospitality properties have liquor licenses associated with the mortgaged property. The liquor licenses for these mortgaged properties are generally held by affiliates of the related borrowers, unaffiliated managers or operating lessees. The laws and regulations relating to liquor licenses generally prohibit the transfer of such licenses to any person, or condition such transfer on the prior approval of the governmental authority that issued the license. In the event of a foreclosure of a hospitality property that holds a liquor license, the special servicer on behalf of the issuing entity or a purchaser in a foreclosure sale would likely have to apply for a new license, which might not be granted or might be granted only after a delay that could be significant. We cannot assure you that a new license could be obtained

 87 

promptly or at all. The lack of a liquor license in a hospitality property could have an adverse impact on the revenue from the related mortgaged property or on the hospitality property’s occupancy rate. In addition, certain state laws prohibit the assignment of liquor revenues. In such case, the lender may not be able to obtain a security interest in such revenues, which may constitute a material portion of the revenues at the related hospitality property. As a result, the lender may lose its ability to obtain such revenues in a foreclosure in certain scenarios, including if there is bankruptcy of the liquor license holder. In certain cases, the liquor license holder may not be a single purpose entity.

In addition, hospitality properties may be structured with a master lease (or operating lease) in order to minimize potential liabilities of the borrower. Under the master lease structure, an operating lessee (typically affiliated with the borrower) is also an obligor under the related mortgage loan and the operating lessee borrower pays rent to the fee owner borrower.

Further, liquor licenses are subject to extensive regulation. A revocation of the liquor license at a hospitality property, particularly a property with significant revenues from nightclubs, casinos, other entertainment venues, restaurants and lounges, could have a material adverse effect on revenues from such property.

In addition, there may be risks associated with hospitality properties that have not entered into or become a party to any franchise agreement, license agreement or other “flag”. Hospitality properties often enter into these types of agreements in order to align the hospitality property with a certain public perception or to benefit from a centralized reservation system. We cannot assure you that hospitality properties that lack such benefits will be able to operate successfully on an independent basis.

With respect to certain hospitality properties, including hospitality properties that are unflagged, the collateral may include the collateral assignment of the rights of the borrower in certain intellectual property and brand names used in connection with the operation of the properties. The success of the operation of the mortgaged property depends in part on the borrower’s continued ability to use this intellectual property and on adequate protection and enforcement of this intellectual property, as well as related brands, logos and branded merchandise, including to increase brand awareness and further develop the property’s brand. Not all of the trademarks, copyrights, proprietary technology or other intellectual property rights used in the operation of such a mortgaged property may have been registered, and some of these trademarks and other intellectual property rights may never be registered. Despite the borrower’s efforts to protect their proprietary rights, third parties may infringe or otherwise violate such intellectual property rights, and use information that the borrower regards as proprietary, and the borrower’s rights may be invalidated or rendered unenforceable.

Portions of certain mortgaged properties may be used as event spaces. Mortgaged properties used as event space derive their income from one-time events and do not have long-term leases with third parties. Therefore, these properties may be sensitive to declines in general economic and business conditions. Demand for event space may be seasonal. Event center properties may also be subject to competition from other property types that provide similar services, such as hospitality properties or restaurants. In addition, mortgaged properties used as event space may not be readily convertible to alternative uses if these properties were to become unprofitable.

In addition, multiple countries, including the United Kingdom and Germany, have updated travel guidance for their citizens to reflect the strict enforcement of entry rules by the United States (including the possibility of arrest or detention). We cannot assure you that such actions will not adversely affect the perception of the United States as a destination for international tourism, and a reduction in travel to the United States could negatively impact hospitality properties that currently derive a significant portion of their revenue from international guests.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

 88 

Mixed Use Properties Have Special Risks

Certain properties are mixed use properties. Such mortgaged properties are subject to the risks relating to the property types described in “—Office Properties Have Special Risks”. See Annex A-2 for the 5 largest tenants (by net rentable area leased) at each mixed use property. A mixed use property may be subject to additional risks, including the property manager’s inexperience in managing the different property types that comprise such mixed use property.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Mixed Use Properties”.

Parking Properties Have Special Risks

Certain mortgaged properties may consist of, and certain retail, mixed use or office properties may be partially comprised of a parking garage or parking lot. Parking garages and parking lots present risks not associated with other properties. The primary source of income for parking lots and garages is the rental fees charged for parking spaces.

Factors affecting the success of a parking lot or garage include:

●the number of rentable parking spaces and rates charged;
●the location of the lot or garage and, in particular, its proximity to places where large numbers of people work, shop or live;
●the amount of alternative parking spaces in the area;
●the availability of mass transit; and
●the perceptions of the safety, convenience and services of the lot or garage.

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses.

Parking lot properties may also be leased to a single commercial tenant, such as an internet sales company, which utilizes such property to park delivery trucks or vans or may have multiple leases of a significant concentration of spaces. In the event such a lease or leases were to terminate, the owner may not be able to find a successor tenant for such a use, and due to the lack of structures at such a property, it may not be easily convertible to other uses.

Healthcare-Related Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Multifamily Properties Have Special Risks” above, other factors may adversely affect the financial performance and value of healthcare-related properties that provide assisted living, addiction recovery, memory care and/or independent living services.

Healthcare-related properties may receive a substantial portion of their revenues from government reimbursement programs, primarily Medicaid and Medicare. Medicaid and Medicare are subject to:

●statutory and regulatory changes;
 89 
●retroactive rate adjustments;
●administrative rulings;
●policy interpretations;
●delays by fiscal intermediaries; and
●government funding restrictions.

Providers of assisted living, addiction recovery and other medical services are affected by the reimbursement policies of private insurers to the extent that providers are dependent on patients whose fees are reimbursed by such insurers. The foregoing can adversely affect revenues from the operation of a healthcare related property.

Providers of assisted living, addiction recovery and other medical services are highly regulated by federal, state and local law. They are subject to numerous factors which can increase the cost of operation, limit growth and, in extreme cases, require or result in suspension or cessation of operations, including:

●federal and state licensing requirements;
●facility inspections;
●rate setting;
●reimbursement policies; and
●laws relating to the adequacy of medical care, distribution of pharmaceuticals, use of equipment personnel operating policies and maintenance of and additions to facilities and services.

In the event of foreclosure, we cannot assure you that a lender or other purchaser in a foreclosure sale would be entitled to the rights under any required licenses and regulatory approvals. The lender or other purchaser (or an operator on its behalf) may have to apply in its own right for those licenses and approvals. We cannot assure you that a new license could be obtained or that a new approval would be granted.

Healthcare-related properties are generally special purpose properties that could not be readily converted to general residential, retail or office use. This will adversely affect their liquidation value. Furthermore, transfers of healthcare related properties may be subject to regulatory approvals under state and, in some cases, federal law that is not required for transfers of most other types of commercial properties.

We cannot assure you that any licensing requirements related to services provided at healthcare-related mortgaged real properties will not adversely impact operations at or the value of the mortgaged real properties or that any such licenses or permits will be renewed or kept in place.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Rehabilitation-Center Properties”.

Risks Relating to Affiliation with a Franchise or Hotel Management Company

The performance of a hospitality property affiliated with a franchise or hotel management company depends in part on:

●the continued existence and financial strength of the franchisor or hotel management company;
 90 
●the public perception of the franchise or hotel chain service mark; and
●the duration of the franchise licensing or management agreements.

The continuation of a franchise agreement, license agreement or management agreement is subject to specified operating standards and other terms and conditions set forth in such agreements. The failure of a borrower to maintain such standards or adhere to other applicable terms and conditions, such as property improvement plans, could result in the loss or cancellation of their rights under the franchise, license or management agreement. We cannot assure you that a replacement franchise could be obtained in the event of termination or that such replacement franchise affiliation would be of equal quality to the terminated franchise affiliation. In addition, replacement franchises, licenses and/or hospitality property managers may require significantly higher fees as well as the investment of capital to bring the hospitality property into compliance with the requirements of the replacement franchisor, licensor and/or hospitality property managers. Any provision in a franchise agreement, license agreement or management agreement providing for termination because of a bankruptcy of a franchisor, licensor or manager generally will not be enforceable.

The transferability of franchise agreements, license agreements and the property management agreements is restricted. In the event of a foreclosure, the lender may not have the right to use the franchise license without the franchisor’s consent or the manager might be able to terminate the management agreement. Conversely, in the case of certain mortgage loans, the lender may be unable to remove a franchisor/licensor or a hotel management company that it desires to replace following a foreclosure and, further, may be limited as regards the pool of potential transferees for a foreclosure or real estate owned property.

In some cases where a hospitality property is subject to a license, franchise or management agreement, the licensor, franchisor or property manager has required or may in the future require the completion of various repairs and/or renovations pursuant to a property improvement plan issued by the licensor, franchisor or property manager. See “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion”. Failure to complete those repairs and/or renovations in accordance with the plan could result in the hospitality property losing its license or franchise or result in termination of the management agreement. Annex A-1 and the related footnotes set forth the amount of reserves, if any, established under the related mortgage loans in connection with any of those repairs and/or renovations. We cannot assure you that any amounts reserved will be sufficient to complete the repairs and/or renovations required with respect to any affected hospitality property. In addition, in some cases, those reserves will be maintained by the licensor, franchisor or property manager. Furthermore, the lender may not require a reserve for repairs and/or renovations in all instances.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

Residential Cooperative Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of residential cooperative properties, including:

●the ability of tenants to remain in a cooperative property after its conversion from a rental property, at below market rents and subject to applicable law, including rent regulation, rent stabilization and rent control laws;
●the primary dependence of a borrower upon maintenance payments and any rental income from units or commercial areas to meet debt service obligations and the discretion afforded to the cooperative board of directors to establish maintenance charges payable by tenant-shareholders;
 91 
●the concentration of shares relating to units owned by the cooperative sponsor, owner or investor after conversion from rental housing, which may result in an inability to meet debt service obligations on the residential cooperative corporation’s mortgage loan if the cooperative sponsor, owner or investor is unable to make the required maintenance payments;
●the failure of a borrower to qualify for favorable tax treatment as a “cooperative housing corporation” each year, which may reduce the cash flow available to make payments on the related mortgage loan; and
●that, upon foreclosure, in the event a residential cooperative property becomes a rental property, all or portions of such rental property may be subject to rent regulation, rent stabilization or rent control laws as described in “—Multifamily Properties Have Special Risks” above. Certain of the residential cooperative mortgaged properties have a substantial number of units that are owned by the related cooperative sponsor or an investor, and leased by it to rental tenants. These units may be, or in the future become, subject to rent regulation, rent stabilization or rent control laws and would be expected to continue to be subject to such laws following a foreclosure. These laws may affect rental income levels and the marketability and sale proceeds of the rental property as a whole; however, the “Coop-Rental Value” appraised values of the residential cooperative mortgaged properties assume that if the mortgaged property were operated as a multifamily rental property all units (other than, in some cases, cooperative sponsor or investor units that are subject to rent regulation, rent stabilization or rent control laws) will be rented at market rates.

The value and successful operation of a residential cooperative property will generally be impacted by the same factors which may impact the economic performance of a multifamily property; see “—Multifamily Properties Have Special Risks”.

With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned or leased by the related borrower, which is a non-profit residential cooperative corporation. The borrower’s tenants own stock, shares or membership certificates in the corporation. This ownership entitles the tenant-stockholders to proprietary leases or occupancy agreements which confer exclusive rights to occupy specific units. Generally, the tenant-stockholders make monthly maintenance payments which represent their share of the cooperative corporation’s mortgage loan payments, real property taxes, maintenance, contributions to reserves and other expenses, less any income the corporation may receive. These payments are in addition to any payments of principal and interest the tenant-stockholder may be required to make on any loans secured by its shares in the cooperative.

With respect to the mortgage loans secured by residential cooperative properties, due to attributes particular to residential housing cooperatives, certain information presented with respect to such mortgage loans differs from that presented for other mortgage loans included in the issuing entity. Several of these differences are particularly relevant to your consideration of an investment in the offered certificates. In particular, the manner in which loan-to-value ratios, debt service coverage ratios and debt yields are calculated for the mortgage loans secured by residential cooperative properties differs from the manner in which such calculations are made for other mortgage loans included in the trust. For example, other than with respect to The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan, the appraised value of such a residential cooperative property used for purposes of determining the loan-to-value ratio for the related Mortgage Loan as of any date is the value estimate reflected in an appraisal of such residential cooperative property determined as if such residential cooperative property is operated as a residential cooperative and, in general, such value equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property, based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (ii) the amount of the underlying debt encumbering such residential cooperative property. This value, based upon the most recent appraisal as of the Cut-off Date, is reflected as the “Appraised Value” of a residential cooperative property on Annex A-1. There is generally a limited market for the sale of cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for the sale of market rate units. Therefore, the appraiser typically applies a discount when deriving a gross share value for such

 92 

units as and if the appraiser deems appropriate. The amount of such discount will depend on such factors as location, condition, tenancy profile (age of the tenants), and the amount of positive or negative cash flow. In certain instances, in determining the gross share value of market rate cooperative sponsor or investor held units occupied by rental tenants, the appraiser has taken into consideration a value for such units determined by capitalizing the anticipated net operating income to be realized from such occupied units. The comparable sales considered in the appraisers’ estimates of gross share values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered. With respect to limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units), the gross share value is calculated without regard to any applicable sale price restrictions. With respect to residential cooperative properties, the “Appraised Value” does not constitute a market value, and should not be considered to be the value that would be realized following a foreclosure of a mortgage loan secured by a residential cooperative property. Upon a foreclosure of a mortgage loan secured by a residential cooperative property, it is likely that the operation of such mortgaged property as a residential cooperative property would terminate, and it is likely that the mortgaged property would be operated and sold as a multifamily rental property. For purposes of determining the Coop-Rental Value and Coop-LTV as Rental as set forth on Annex A-1, a residential cooperative property is valued as a multifamily rental property. The “Coop-Rental Value” is the value estimate reflected in an appraisal of such residential cooperative property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the Underwritten Net Cash Flow for such residential cooperative property, and the “Coop-LTV as Rental” is the ratio, expressed as a percentage, of the Cut-off Date Balance to the Coop-Rental Value . In certain instances, the appraiser may have made adjustments to increase or decrease such capitalized value as deemed appropriate by the appraiser (for example, the appraiser may have reduced such capitalized value to reflect the cost of completing material deferred maintenance or may have increased such capitalized value to reflect the existence of certain tax abatements or incentives). In the case of the residential cooperative properties securing The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan, the value reflected as the “Appraised Value” in Annex A-1 is the “Coop-Rental Value” for the related residential cooperative property, and the loan-to-value ratio information for such mortgage loan is determined based on the “Coop-Rental Value” of such residential cooperative property. Certain of the residential cooperative mortgaged properties have a substantial number of units that are owned by the related coop sponsor or an investor, and leased by it to rental tenants, which units are currently subject to rent regulation, rent stabilization or rent control laws and are expected to continue to be subject to such laws following a foreclosure, and accordingly the rental income that can be expected to be earned from such units (and any other units that are or become subject to such laws) will be limited by the provisions of such laws. In addition, upon foreclosure, in the event a residential cooperative property becomes a rental property, all or portions of such rental property may become subject to rent regulation, rent stabilization or rent control laws. These laws may affect rental income levels and the marketability and sale proceeds of the rental property as a whole. However, the “Coop-Rental Value” appraised values of the residential cooperative mortgaged properties assume that if the mortgaged property were operated as a multifamily rental property all units (other than, in some cases, cooperative sponsor or investor units that are subject to rent regulation, rent stabilization or rent control laws) will be rented at market rates. In addition, for purposes of determining the debt service coverage ratio and debt yield for a mortgage loan secured by a residential cooperative property and for the purpose of determining the value for a residential cooperative property as a multifamily rental property, the underwritten net cash flow for a residential cooperative property and the underwritten net operating income for a residential cooperative property are determined by the appraiser and, in general, equal projected operating income at the property as set forth in the appraisal assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated, rent stabilized or rent controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption and, if applicable, collection loss assumption and, in calculating underwritten net cash flow, further reduced by projected replacement reserves, in each case as determined by the appraiser. However, the projected rental

 93 

income used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. The loan-to-value ratios, debt service coverage ratios and debt yields presented herein with respect to a mortgage loan secured by a residential cooperative property may differ from the loan-to-value ratios, debt service coverage ratios and debt yields that would have been determined for any such mortgage loan secured by a residential cooperative property had a different methodology (including the methodology used for calculating such values with respect to the other mortgage loans sold to the depositor) been used.

With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the related borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the column labeled Sponsor in Annex A-1 with respect to the mortgage loans secured by residential cooperative properties. In addition, with respect to information presented in Annex A-1 with respect to mortgage loans secured by residential cooperative properties: (1) Coop – Sponsor Units refers to the number of units owned by the original cooperative sponsor responsible for the mortgaged property’s conversion into cooperative ownership; such cooperative sponsor may rent its units or opt to market them for sale (either individually or as a whole); (2) Coop – Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units; (3) Coop – Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation; In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members; (4) Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original cooperative sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated; and (5) Coop – Sponsor/Investor Carry is the cooperative sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the cooperative sponsor or investor owned units from the actual rents payable on such units, to the extent available.

In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to mortgage loans (other than such mortgage loans secured by residential cooperative properties) is not presented with respect to the mortgage loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A. for inclusion in the trust and is, instead, reflected as not applicable (N/A). See “—Appraisals May Not Reflect Current or Future Market Value of Each Property” and “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.

In addition, mortgage loans secured by residential cooperative properties are uniquely structured and, in certain cases, permit the borrower to incur (1) one or more loans to the related mortgage borrower that are secured, on a subordinated basis, by a mortgage lien on a mortgaged property that also secures a mortgage loan included in the trust and (2) unsecured loans to the related borrower. The applicable mortgage loan seller may act as the lender in such arrangements and is permitted pursuant to the pooling and servicing agreement to engage in such lending with respect to the mortgage loans secured by residential cooperative properties included in the trust. In addition, each of the mortgage loans secured by residential cooperative properties permit cooperative unit loans that are secured by direct equity interests in the related borrower. See “—Risks Relating to Conflicts of Interest—Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests”, “—Potential Conflicts of Interest of the Master Servicers and the Special Servicers”, “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”, “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Cooperative Shares”.

In certain instances, a residential cooperative borrower may not own the entire apartment building and the land under the building, but rather owns a condominium unit that is generally comprised of the residential portions of that apartment building. The other condominium units in that apartment building will generally comprise commercial space and will generally be owned by persons or entities other than

 94 

the residential cooperative borrower. In instances where an apartment building has been converted to the condominium form of ownership, certain of the common areas in that building may be owned by the residential cooperative borrower and other common areas (often including the land under the building) may constitute common elements of the condominium, which common elements are owned in common by the residential cooperative borrower and the owners of the other condominium units. Where the apartment building is subject to the condominium form of ownership, each condominium unit owner will be directly responsible for the payment of real estate taxes on that owner’s unit. Certain specified maintenance and other obligations, including hazard and liability insurance premiums, may not be the direct responsibility of the residential cooperative borrower but rather will be the responsibility of the condominium board of managers. The ability of the condominium board of managers to pay certain expenses of the building will be dependent upon the payment by all condominium unit owners of common charges assessed by the condominium board of managers. As with other condominium structures, with respect to any such mortgage loan, the borrower may not control the appointment and voting of the condominium board or the condominium owners may be able to take actions or cause the condominium association to take actions that would affect the borrower’s unit without the borrower’s consent. Even if the borrower or its designated board members, either through control of the appointment and voting of sufficient members of the condominium board or by virtue of other provisions in the condominium documents, has consent rights over actions by the condominium associations or owners, we cannot assure you that the condominium board will not take actions that would materially adversely affect the borrower’s unit.

In the case of the residential cooperative properties included in the trust, information regarding the five largest tenants has not been reflected on Annex A-1 or otherwise reflected in the portions of this prospectus that discuss characteristics of the five largest tenants at each mortgaged property. Notwithstanding the exclusion of the residential cooperative properties from such discussion, certain residential cooperative properties are heavily dependent on income from commercial tenancies and may, in certain instances, have space that is devoted to specialty uses. These uses may include, without limitation, dental or medical offices, restaurants, and/or parking garages. The specialty use spaces may not be readily convertible (or convertible at all) to alternative uses if those uses were to become unprofitable, or the spaces were to become vacant, for any reason. See “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”. To the extent that a residential cooperative property is dependent upon income from the operation of commercial spaces, the value and successful operation of such residential cooperative property may be impacted by the same factors which may impact the economic performance of a retail property or office property. See “—Office Properties Have Special Risks” and “—Retail Properties Have Special Risks”.

Certain of the residential cooperative properties securing mortgage loans included in the trust may be operated as limited equity cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units. Such restrictions may negatively impact the value and operation of such a mortgaged property.

In addition, as noted above, certain of the residential cooperative properties are or may in the future become subject to government rent regulation, rent stabilization or rent control regulations which limit the rental payments payable by subtenants of unit owners and which would be applicable to the Mortgaged Property in whole or in part if the same were operated as a multifamily rental property. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types”.

In addition, the New York State Legislature recently enacted the 2026-2027 New York State Budget Bill, part of which adds Sections 1350 to 1356 of the New York State Tax Law titled “City Surcharge on Property That Does Not Serve as a Primary Residence” (the “PAT Law”). The surcharge imposed under the PAT Law is commonly referred to the “pied-a-terre tax” (the “PAT”). The PAT is imposed with respect to certain 1 – 3 family residential properties, residential cooperative apartments and residential condominium units located within the City of New York that exceed certain value thresholds as described in the PAT Law and are not primary residences as described in the PAT Law. In the case of a residential cooperative, the PAT will be billed to the residential cooperative in the same manner as real property

 95 

taxes and the residential cooperative will be responsible for collecting the PAT from the affected unit owner or having the affected unit owner pay the PAT. Depending upon the value of the affected cooperative unit, the PAT could be substantial. If unpaid, the PAT could become a lien on the building owned by the residential cooperative borrower and, as with any lien for real property taxes, such lien would have priority over a mortgage lien. The imposition of the PAT could result in legal and administrative costs for a residential cooperative borrower and, in circumstances where the affected unit owner does not pay (or reimburse the residential cooperative borrower for the PAT), the residential cooperative borrower may be required to bear the cost of the PAT. Issues surrounding the PAT and the PAT Law, including issues with respect to responsibility for payment of the PAT and the mechanism for recovering the PAT from affected unit owners, could lead to disputes and potential litigation between unit owners and a residential cooperative borrower. We cannot assure you that these risks will not negatively impact the financial condition of a residential cooperative borrower of a mortgage loan included in the issuing entity and adversely affect such mortgage loan and the certificates.

See “Description of the Mortgage Pool—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Multifamily Properties”.

Condominium and Other Shared Interest Ownership May Limit Use and Improvements

The management and operation of a condominium is generally controlled by a condominium board representing the owners of the individual condominium units, subject to the terms of the related condominium rules or by-laws. Generally, the consent of a majority of the board members is required for any actions of the condominium board and a unit owner’s ability to control decisions of the board are generally related to the number of units owned by such owner as a percentage of the total number of units in the condominium. In certain cases, the related borrower does not have a majority of votes on the condominium board, which result in the related borrower not having control of the related condominium or owners association.

The board of managers or directors of the related condominium generally has discretion to make decisions affecting the condominium, and we cannot assure you that the related borrower under a mortgage loan secured by one or more interests in that condominium will have any control over decisions made by the related board of managers or directors. Even if a borrower or its designated board members, either through control of the appointment and voting of sufficient members of the related condominium board or by virtue of other provisions in the related condominium documents, has consent rights over actions by the related condominium associations or owners, we cannot assure you that the related condominium board will not take actions that would materially adversely affect the related borrower’s unit. Thus, decisions made by that board of managers or directors, including regarding assessments to be paid by the unit owners, insurance to be maintained on the condominium and many other decisions affecting the maintenance of that condominium, may have a significant adverse impact on the related mortgage loans in the issuing entity that are secured by mortgaged properties consisting of such condominium interests. We cannot assure you that the related board of managers or directors will always act in the best interests of the related borrower under the related mortgage loans.

The condominium board is generally responsible for administration of the affairs of the condominium, including providing for maintenance and repair of common areas, adopting rules and regulations regarding common areas, and obtaining insurance and repairing and restoring the common areas of the property after a casualty. Notwithstanding the insurance and casualty provisions of the related mortgage loan documents, the condominium board may have the right to control the use of casualty proceeds.

In addition, the condominium board generally has the right to assess individual unit owners for their share of expenses related to the operation and maintenance of the common elements. In the event that an owner of another unit fails to pay its allocated assessments, the related borrower may be required to

 96 

pay such assessments in order to properly maintain and operate the common elements of the property. Although the condominium board generally may obtain a lien against any unit owner for common expenses that are not paid, such lien generally is extinguished if a lender takes possession pursuant to a foreclosure. Each unit owner is responsible for maintenance of its respective unit and retains essential operational control over its unit.

In addition, due to the nature of condominiums, a default on the part of the borrower with respect to such mortgaged properties will not allow the special servicer the same flexibility in realizing on the collateral as-is generally available with respect to commercial properties that are not condominium units. The rights of other unit or property owners, the documents governing the management of the condominium units and the state and local laws applicable to condominium units must be considered. In addition, in the event of a casualty with respect to a condominium, due to the possible existence of multiple loss payees on any insurance policy covering such property, there could be a delay in the allocation of related insurance proceeds, if any. Consequently, servicing and realizing upon the collateral described above could subject the certificateholders and the RR interest owner to a greater delay, expense and risk than with respect to a mortgage loan secured by a commercial property that is not a condominium unit.

Certain condominium declarations and/or local laws provide for the withdrawal of a property from a condominium structure under certain circumstances. For example, the New York Condominium Act provides for a withdrawal of the property from a condominium structure by vote of 80% of unit owners. If the condominium is terminated, the building will be subject to an action for partition by any unit owner or lienor as if owned in common. This could cause an early and unanticipated prepayment of the mortgage loan. We cannot assure you that the proceeds from partition would be sufficient to satisfy borrower’s obligations under the mortgage loan. See also “—Risks Related to Zoning Non-Compliance and Use Restrictions” for certain risks relating to use restrictions imposed pursuant to condominium declarations or other condominium especially in a situation where the mortgaged property does not represent the entire condominium building.

In addition, mortgaged properties that are parties to other shared interest structures, such as vertical separation structures, in which multiple parties own interests in different portions of the same building, or in connected buildings, with the relationship between such parties governed by reciprocal easement agreements or similar agreements, present some of the same risks as condominiums, including lesser control over the related mortgaged property, and the related mortgaged property being subject to expenses and obligations relating to the other interests in the building or buildings.

Shared Interest Structures

Vertical subdivisions and “fee above a plane” structures are property ownership structures in which owners have a fee simple interest in certain ground-level and above-ground parcels. A vertical subdivision or “fee above a plane” structure is generally governed by a declaration or similar agreement defining the respective owner’s fee estates and relationship where one or more owners typically relies on one or more other owners’ parcels for structural support. Each owner is responsible for maintenance of its respective parcel and retains essential operational control over its parcel. We cannot assure you that owners of parcels supporting collateral interests in vertical subdivision and “fee above a plane” parcels will perform any maintenance and repair obligations that may be required under the declaration with respect to the supporting parcel, or that proceeds following a casualty would be used to reconstruct a supporting parcel. Owners of interests in a vertical subdivision or “fee above a plane” structure may be required under the related declaration to pay certain assessments relating to any shared interests in the related property, and a lien may be attached for failure to pay such assessments. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests and Other Shared Interests”.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests and Other Shared Interests”.

 97 

Operation of a Mortgaged Property Depends on the Property Manager’s Performance

The successful operation of a real estate project depends upon the property manager’s performance and viability. The property manager is responsible for:

●responding to changes in the local market;
●planning and implementing the rental structure;
●operating the property and providing building services;
●managing operating expenses; and
●assuring that maintenance and capital improvements are carried out in a timely fashion.

Properties deriving revenues primarily from short-term sources, such as hotel guests or short-term or month to month leases, are generally more management intensive than properties leased to creditworthy tenants under long-term leases.

Certain of the mortgaged properties will be managed by affiliates of the related borrower. If a mortgage loan is in default or undergoing special servicing, such relationship could disrupt the management of the related mortgaged property, which may adversely affect cash flow. However, the related mortgage loans will generally permit, in the case of mortgaged properties managed by borrower affiliates, the lender to remove the related property manager upon the occurrence of an event of default under the related mortgage loan beyond applicable cure periods (or, in some cases, in the event of a foreclosure following such default), and in some cases a decline in cash flow below a specified level or the failure to satisfy some other specified performance trigger.

We make no representation or warranty as to the skills of any present or future managers. In many cases, the property manager will be an affiliate of the borrower and many not manage properties for non-affiliates. Additionally, we cannot assure you that the property managers will be in a financial condition to fulfill their management responsibilities throughout the terms of their respective management agreements. Further, certain individuals involved in the management or general business development at certain mortgaged properties may engage in unlawful activities or otherwise exhibit poor business judgment that adversely affect operations and ultimately cash flow at such properties.

Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses

The effect of mortgage pool loan losses will be more severe if the losses relate to mortgage loans that account for a disproportionately large percentage of the pool’s aggregate principal balance. As mortgage loans pay down or properties are released, the remaining mortgage loans may face a higher risk with respect to the diversity of property types and property characteristics and with respect to the number of borrowers.

See the table titled “Distribution of Remaining Terms to Maturity” on Annex A-2 for a stratification of the remaining terms to maturity of the mortgage loans. Because principal on the certificates is payable in sequential order of payment priority, and a class receives principal only after the preceding class(es) have been paid in full, classes that have a lower sequential priority are more likely to face these types of risk of concentration than classes with a higher sequential priority.

Several of the mortgage loans have cut-off date balances that are substantially higher than the average cut-off date balance. In general, concentrations in mortgage loans with larger-than-average balances can result in losses that are more severe, relative to the size of the mortgage loan pool, than would be the case if the aggregate balance of the mortgage loan pool were more evenly distributed.

 98 

A concentration of mortgage loans secured by the same mortgaged property types can increase the risk that a decline in a particular industry or business would have a disproportionately large impact on the pool of mortgage loans. Mortgaged property types representing at least 5.0% of the aggregate principal balance of the pool of mortgage loans as of the cut-off date (based on allocated loan amount) are retail, multifamily, office and industrial. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types” for information on the types of mortgaged properties securing the mortgage loans in the mortgage pool.

Repayments by borrowers and the market value of the related mortgaged properties could be affected by economic conditions generally or specific to particular geographic areas or regions of the United States, and concentrations of mortgaged properties in particular geographic areas may increase the risk that conditions in the real estate market where the mortgaged property is located, or other adverse economic or other developments or natural disasters (e.g., earthquakes, floods, forest fires, tornadoes or hurricanes or changes in governmental rules or fiscal policies) affecting a particular region of the country, could increase the frequency and severity of losses on mortgage loans secured by those mortgaged properties.

Mortgaged properties securing approximately 5.0% or more of the aggregate principal balance of the pool of mortgage loans as of the cut-off date (based on allocated loan amount) are located in New York, Colorado, Nevada, Florida, the District of Columbia and Oklahoma. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations”.

Some of the mortgaged properties are located in areas that, based on low population density, poor economic demographics (such as higher than average unemployment rates, lower than average annual household income and/or overall loss of jobs) and/or negative trends in such regards, would be considered secondary or tertiary markets.

A concentration of mortgage loans with the same borrower or related borrowers also can pose increased risks:

●if a borrower that owns or controls several mortgaged properties (whether or not all of them secure mortgage loans in the mortgage pool) experiences financial difficulty at one mortgaged property, it could defer maintenance at another mortgaged property in order to satisfy current expenses with respect to the first mortgaged property;
●a borrower could also attempt to avert foreclosure by filing a bankruptcy petition that might have the effect of interrupting debt service payments on the mortgage loans in the mortgage pool secured by that borrower’s mortgaged properties (subject to the master servicer’s and the trustee’s obligation to make advances for monthly payments) for an indefinite period; and
●mortgaged properties owned by the same borrower or related borrowers are likely to have common management, common general partners and/or common managing members increasing the risk that financial or other difficulties experienced by such related parties could have a greater impact on the pool of mortgage loans. See “—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans” below.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for information on the composition of the mortgage pool by property type and geographic distribution and loan concentration.

Climate Change May Directly or Indirectly Have an Adverse Effect on the Mortgage Pool

Climate change and legal, technological and political developments related to climate change could have an adverse effect on the underlying mortgaged properties and borrowers and consequently on an investment in the certificates. Such developments include the adoption of local laws or regulations designed to improve energy efficiency or reduce greenhouse gas emissions that have been linked to climate change, which could require borrowers to incur significant costs to retrofit the related properties to comply or subject the borrowers to fines. For example, New York City Local Law 97 of 2019 generally

 99 

requires, with some exceptions, that (i) buildings that exceed 25,000 gross square feet, (ii) two (2) or more buildings on the same tax lot that together exceed 50,000 square feet and (iii) two (2) or more buildings owned by a condominium association that are governed by the same board of managers and that together exceed 50,000 square feet meet new energy efficiency and greenhouse gas emissions limits by 2024, with stricter limits coming into effect in 2030. Noncompliant building owners may face fines starting in 2025, unless they are able to bring their building into timely compliance by retrofitting their buildings.

Also, properties that are less energy efficient or that produce higher greenhouse gas emissions may be at a competitive disadvantage to more efficient or cleaner properties in attracting potential tenants.

Similarly, tenants at certain properties may be in, or may be dependent upon, industries, such as oil and gas, that are or may become subject to heightened regulation due to climate change or the development of competing “green” technologies, which may have a material adverse effect on such tenants and lead to, among other things, vacancies or tenant bankruptcies at certain mortgaged properties.

Climate change may also have other effects, such as increasing the likelihood of extreme weather and natural disasters in certain geographic areas. See “—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

We cannot assure you that any retrofitting of properties to comply with new laws or regulations or any change in tenant mix due to the characteristics of the mortgaged property will improve the operations at, or increase the value of, the related mortgaged property. However, failure to comply with any required retrofitting or a concentration of tenants in industries subject to heightened regulation or “green” competition could have a material negative impact on the related mortgaged property, which could affect the ability of the related borrower to repay the related mortgage loan.

Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses

The issuing entity could become liable for a material adverse environmental condition at an underlying mortgaged property. Any such potential liability could reduce or delay payments on the offered certificates.

Each of the mortgaged properties was either (i) subject to environmental site assessments prior to the time of origination of the related mortgage loan (or, in certain limited cases, after origination) including Phase I environmental site assessments or updates of previously performed Phase I environmental site assessments, or (ii) subject to a secured creditor environmental insurance policy or other environmental insurance policy. See “Description of the Mortgage Pool—Environmental Considerations”.

We cannot assure you that the environmental assessments revealed all existing or potential environmental risks or that all adverse environmental conditions have been or will be completely abated or remediated or that any reserves, insurance or operations and maintenance plans will be sufficient to remediate the environmental conditions. Moreover, we cannot assure you that:

●future laws, ordinances or regulations will not impose any material environmental liability; or
●the current environmental condition of the mortgaged properties will not be adversely affected by tenants or by the condition of land or operations in the vicinity of the mortgaged properties (such as underground storage tanks).

We cannot assure you that any remediation plan or any projected remedial costs or time is accurate or sufficient to complete the remediation objectives, or that no additional contamination requiring environmental investigation or remediation will be discovered on any mortgaged property. Likewise, all environmental policies naming the lender as named insured cover certain risks or events specifically identified in the policy, but the coverage is limited by its terms, conditions, limitations and exclusions, and does not purport to cover all environmental conditions whatsoever affecting the applicable mortgaged

 100 

property, and we cannot assure you that any environmental conditions currently known, suspected, or unknown and discovered in the future will be covered by the terms of the policy.

Before the trustee, the special servicer or the master servicer, as applicable, acquires title to a mortgaged property on behalf of the issuing entity or assumes operation of the property, it will be required to obtain an environmental assessment of such mortgaged property, or rely on a recent environmental assessment. This requirement is intended to mitigate the risk that the issuing entity will become liable under any environmental law. There is accordingly some risk that the mortgaged property will decline in value while this assessment is being obtained or remedial action is being taken. Moreover, we cannot assure you that this requirement will effectively insulate the issuing entity from potential liability under environmental laws. Any such potential liability could reduce or delay distributions to certificateholders and the RR interest owner.

See “Description of the Mortgage Pool—Environmental Considerations” for additional information on environmental conditions at mortgaged properties securing certain mortgage loans in the issuing entity. See also representation and warranty number (40) on Annex D-1, representation and warranty number (40) in Annex E-1, representation and warranty number (43) on Annex F-1 and representation and warranty number (43) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex, D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines”, “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes” and “Certain Legal Aspects of Mortgage Loans”.

See “Certain Legal Aspects of Mortgage Loans—Environmental Considerations”.

Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties

Certain of the mortgaged properties are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. To the extent applicable, we cannot assure you that any escrow or reserve collected, if any, will be sufficient to complete the current renovation or be otherwise sufficient to satisfy any tenant improvement expenses at a mortgaged property. Failure to complete those planned improvements may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

Certain of the hospitality properties securing the mortgage loans are currently undergoing or are scheduled to undergo renovations or property improvement plans (“PIPs”). In some circumstances, these renovations or PIPs may necessitate taking a portion of the available guest rooms temporarily offline, temporarily decreasing the number of available rooms and the revenue generating capacity of the related hospitality property. In other cases, these renovations may involve renovations of common spaces or external features of the related hospitality property, which may cause disruptions or otherwise decrease the attractiveness of the related hospitality property to potential guests. These PIPs may be required under the related franchise or management agreement and a failure to timely complete them may result in a termination or expiration of a franchise or management agreement and may be an event of default under the related mortgage loan.

Certain of the mortgaged properties are currently undergoing or are scheduled to undergo renovations or property expansions. Such renovations or expansions may be required under tenant

 101 

leases and a failure to timely complete such renovations or expansions may result in a termination of such lease and may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

We cannot assure you that current or planned redevelopment, expansion or renovation will be completed at all, that such redevelopment, expansion or renovation will be completed in the time frame contemplated, or that, when and if such redevelopment, expansion or renovation is completed, such redevelopment, expansion or renovation will improve the operations at, or increase the value of, the related mortgaged property. Failure of any of the foregoing to occur could have a material negative impact on the related mortgaged property, which could affect the ability of the related borrower to repay the related mortgage loan.

In the event the related borrower fails to pay the costs for work completed or material delivered in connection with such ongoing redevelopment, expansion or renovation, the portion of the mortgaged property on which there are renovations may be subject to mechanic’s or materialmen’s liens that may be senior to the lien of the related mortgage loan.

The existence of construction or renovation at a mortgaged property may take rental units or rooms or leasable space “off-line” or otherwise make space unavailable for rental, impair access or traffic at or near the mortgaged property, or, in general, make that mortgaged property less attractive to tenants or their customers, and accordingly could have a negative effect on net operating income. In addition, any such construction or renovation at a mortgaged property may temporarily interfere with the use and operation of any portion of such mortgaged property. See “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion” for information regarding mortgaged properties which are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. See also Annex A-3 for any additional information on redevelopment, renovation and expansion at the mortgaged properties securing the ten largest mortgage loans.

Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses

Certain mortgaged properties securing the mortgage loans may have specialty use tenants and may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable for any reason.

For example, retail, mixed use or office properties may have theater tenants. Properties with theater tenants are exposed to certain unique risks. Aspects of building site design and adaptability affect the value of a theater. In addition, decreasing attendance at a theater could adversely affect revenue of the theater, which may, in turn, cause the tenant to experience financial difficulties, resulting in downgrades in their credit ratings and, in certain cases, bankruptcy filings. In addition, because of unique construction requirements of theaters, any vacant theater space would not easily be converted to other uses.

Retail, mixed use or office properties may also have health clubs as tenants. Several factors may adversely affect the value and successful operation of a health club, including:

●the physical attributes of the health club (e.g., its age, appearance and layout);
●the reputation, safety, convenience and attractiveness of the property to users;
●management’s ability to control membership growth and attrition;
●competition in the tenant’s marketplace from other health clubs and alternatives to health clubs; and
●adverse changes in economic and social conditions and demographic changes (e.g., population decreases or changes in average age or income), which may result in decreased demand.
 102 

In addition, there may be significant costs associated with changing consumer preferences (e.g., multipurpose clubs from single-purpose clubs or varieties of equipment, classes, services and amenities). In addition, health clubs may not be readily convertible to alternative uses if those properties were to become unprofitable for any reason. The liquidation value of any such health club consequently may be less than would be the case if the property were readily adaptable to changing consumer preferences for other uses.

Certain retail, mixed use or office properties may be partially comprised of a parking garage. Parking garages and parking lots present risks not associated with other properties. The primary source of income for parking lots and garages is the rental fees charged for parking spaces.

Factors affecting the success of a parking lot or garage include:

●the number of rentable parking spaces and rates charged;
●the location of the lot or garage and, in particular, its proximity to places where large numbers of people work, shop or live;
●the amount of alternative parking spaces in the area;
●the availability of mass transit; and
●the perceptions of the safety, convenience and services of the lot or garage.

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses.

Mortgaged properties may have other specialty use tenants, such as medical and dental offices, fitness centers, lab space, gas stations, dry cleaners, bank branches, data centers, urgent care facilities, schools, daycare centers and/or restaurants, as part of the mortgaged property. Re-tenanting certain specialty use tenants, such as gas stations and dry cleaners, may also involve substantial costs related to environmental remediation.

In the case of specialty use tenants such as restaurants and theaters, aspects of building site design and adaptability affect the value of such properties and other retailers at the mortgaged property. Decreasing patronage at such properties could adversely affect revenue of the property, which may, in turn, cause the tenants to experience financial difficulties, resulting in downgrades in their credit ratings, lease defaults and, in certain cases, bankruptcy filings. See “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above. Additionally, receipts at such properties are also affected not only by objective factors but by subjective factors. For instance, restaurant receipts are affected by such varied influences as the current personal income levels in the community, an individual consumer’s preference for type of food, style of dining and restaurant atmosphere, the perceived popularity of the restaurant, food safety concerns related to personal health with the handling of food items at the restaurant or by food suppliers and the actions and/or behaviors of staff and management and level of service to the customers. In addition, because of unique construction requirements of such properties, any vacant space would not easily be converted to other uses.

Mortgaged properties with specialty use tenants may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable, or the leased spaces were to become vacant, for any reason due to their unique construction requirements. In addition, converting commercial

 103 

properties to alternate uses generally requires substantial capital expenditures and could result in a significant adverse effect on, or interruption of, the revenues generated by such properties.

In addition, a mortgaged property may not be readily convertible due to restrictive covenants related to such mortgaged property, including in the case of mortgaged properties that are subject to a condominium regime or subject to a ground lease, the use and other restrictions imposed by the condominium declaration and other related documents, especially in a situation where a mortgaged property does not represent the entire condominium regime. See “—Condominium and Other Shared Interest Ownership May Limit Use and Improvements” above.

Some of the mortgaged properties may be part of tax-reduction programs that apply only if the mortgaged properties are used for certain purposes. Such properties may be restricted from being converted to alternative uses because of such restrictions.

Some of the mortgaged properties have government tenants or other tenants which may have space that was “built to suit” that particular tenant’s uses and needs. For example, a government tenant may require enhanced security features that required additional construction or renovation costs and for which the related tenant may pay above market rent. However, such enhanced features may not be necessary for a new tenant (and such new tenant may not be willing to pay the higher rent associated with such features). While a government office building or government leased space may be usable as a regular office building or tenant space, the rents that may be collected in the event the government tenant does not renew its lease may be significantly lower than the rent currently collected.

Additionally, zoning, historical preservation or other restrictions also may prevent alternative uses. See “—Risks Related to Zoning Non-Compliance and Use Restrictions” below.

Risks Related to Zoning Non-Compliance and Use Restrictions

Certain of the mortgaged properties may not comply with current zoning laws, including density, use, parking, height, landscaping, open space and set back requirements, due to changes in zoning requirements after such mortgaged properties were constructed. These properties, as well as those for which variances or special permits were issued or for which non-conformity with current zoning laws is otherwise permitted, are considered to be a “legal non-conforming use” and/or the improvements are considered to be “legal non-conforming structures”. This means that the borrower is not required to alter its structure to comply with the existing or new law; however, the borrower may not be able to rebuild the premises “as-is” in the event of a substantial casualty loss. This may adversely affect the cash flow of the property following the loss. If a substantial casualty were to occur, we cannot assure you that insurance proceeds would be available to pay the mortgage loan in full. In addition, if a non-conforming use were to be discontinued and/or the property were repaired or restored in conformity with the current law, the value of the property or the revenue-producing potential of the property may not be equal to that before the casualty.

In addition, certain of the mortgaged properties that do not conform to current zoning laws may not be “legal non-conforming uses” or “legal non-conforming structures”. The failure of a mortgaged property to comply with zoning laws or to be a “legal non-conforming use” or “legal non-conforming structure” may adversely affect the market value of the mortgaged property or the borrower’s ability to continue to use it in the manner it is currently being used or may necessitate material additional expenditures to remedy non-conformities. In some cases, the related borrower has obtained law and ordinance insurance to cover additional costs that result from rebuilding the mortgaged property in accordance with current zoning requirements. However, if as a result of the applicable zoning laws the rebuilt improvements are smaller or less attractive to tenants than the original improvements, the resulting loss in income will generally not be covered by law and ordinance insurance. Zoning protection insurance will generally reimburse the lender for the difference between (i) the mortgage loan balance on the date of damage loss to the mortgaged property from an insured peril and (ii) the total insurance proceeds at the time of the damage to the mortgaged property if such mortgaged property cannot be rebuilt to its former use due to new zoning ordinances.

 104 

The limited availability of zoning information and/or extent of zoning diligence may also present risks. Zoning information contained in appraisals may be based on limited investigation, and zoning comfort letters obtained from jurisdictions, while based on available records, do not customarily involve any contemporaneous site inspection. For loans secured by residential cooperative properties, for example, the zoning diligence is typically limited to appraisals, certificates of occupancy and/or review of the municipal reports accompanying the title insurance commitment, and third party-prepared zoning reports are not customarily obtained. The extent of zoning diligence will also be determined based on perceived risk and the cost and benefit of obtaining additional information. Even if law and ordinance insurance is required to mitigate rebuilding-related risks, we cannot assure you that other risks related to material zoning violations will have been identified under such circumstances, and that appropriate borrower covenants or other structural mitigants will have been required as a result.

In addition, certain of the mortgaged properties may be subject to certain use restrictions, building restrictions and/or operational requirements imposed pursuant to development agreements, ground leases, restrictive covenants, reciprocal easement agreements or operating agreements or historical landmark designations or, in the case of those mortgaged properties that are condominiums, condominium declarations or other condominium use restrictions or regulations, especially in a situation where the mortgaged property does not represent the entire condominium building. Such use restrictions could include, for example, limitations on the character of the improvements or the properties, limitations affecting noise and parking requirements, among other things, and limitations on the borrowers’ right to operate certain types of facilities within a prescribed radius. These limitations impose upon the borrower stricter requirements with respect to repairs and alterations, including following a casualty loss. These limitations could adversely affect the ability of the related borrower to lease the mortgaged property on favorable terms, thus adversely affecting the borrower’s ability to fulfill its obligations under the related mortgage loan. In addition, any alteration, reconstruction, demolition, or new construction affecting a mortgaged property designated a historical landmark may require prior approval. Any such approval process, even if successful, could delay any redevelopment or alteration of a related property. The liquidation value of such property, to the extent subject to limitations of the kind described above or other limitations on convertibility of use, may be substantially less than would be the case if such property was readily adaptable to other uses or redevelopment. See “Description of the Mortgage Pool—Use Restrictions” for examples of mortgaged properties that are subject to restrictions relating to the use of the mortgaged properties.

Energy Efficiency and Greenhouse Gas Emission Standards Set By New York City’s Local Law 97 May Adversely Affect Future Net Operating Income at Mortgaged Real Properties Located in New York City

With respect to any of the underlying mortgage loans secured by mortgaged real properties located in New York City, the related borrowers may face fines or retrofitting costs related to compliance with New York City Local Law 97 of 2019 (“Local Law 97”). Local Law 97 generally requires, with some exceptions, that (i) buildings that exceed 25,000 gross square feet, (ii) two or more buildings on the same tax lot that together exceed 50,000 square feet and (iii) two or more buildings owned by a condominium association that are governed by the same board of managers and that together exceed 50,000 square feet meet new energy efficiency and greenhouse gas emissions limits by 2024, with stricter limits coming into effect in 2030. Noncompliant building owners may face fines starting in 2025, unless they are able to bring their building into timely compliance by retrofitting their buildings. We cannot assure you that fines or retrofitting costs as a result of Local Law 97 will not adversely affect the future net operating income at any of the mortgaged real properties located in New York City.

Risks Relating to Inspections of Properties

Licensed engineers or consultants inspected the mortgaged properties at or about the time of the origination of the mortgage loans to assess items such as structural integrity of the buildings and other improvements on the mortgaged property, including exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements.

 105 

However, we cannot assure you that all conditions requiring repair or replacement were identified. No additional property inspections were conducted in connection with the issuance of the offered certificates.

Risks Relating to Costs of Compliance with Applicable Laws and Regulations

A borrower may be required to incur costs to comply with various existing and future federal, state or local laws and regulations applicable to the related mortgaged property, for example, zoning laws and the Americans with Disabilities Act of 1990, as amended, which requires all public accommodations to meet certain federal requirements related to access and use by persons with disabilities. See “Certain Legal Aspects of Mortgage Loans—Americans with Disabilities Act”. The expenditure of these costs or the imposition of injunctive relief, penalties or fines in connection with the borrower’s noncompliance could negatively impact the borrower’s cash flow and, consequently, its ability to pay its mortgage loan.

Insurance May Not Be Available or Adequate

Although the mortgaged properties are required to be insured, or self-insured by a sole tenant of a related building or group of buildings, against certain risks, there is a possibility of casualty loss with respect to the mortgaged properties for which insurance proceeds may not be adequate or which may result from risks not covered by insurance. In addition, certain types of mortgaged properties have few or no insurable buildings or improvements and thus do not have casualty insurance or low limits of casualty insurance in comparison with the related mortgage loan balances.

Certain Risks Are Not Covered under Standard Insurance Policies

In general (other than where the mortgage loan documents permit the borrower to rely on a tenant (including a ground tenant) or other third party (such as a condominium association, if applicable) to obtain the insurance coverage on self-insurance provided by a tenant or on a tenant’s agreement to rebuild or continue paying rent), the master servicer and special servicer will be required to cause the borrower on each mortgage loan to maintain such insurance coverage in respect of the related mortgaged property as is required under the related mortgage loan documents. See “Description of the Mortgage Pool—Insurance Considerations”. In general, the standard form of fire and extended coverage policy covers physical damage to or destruction of the improvements of a property by fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and civil commotion, subject to the conditions and exclusions specified in each policy (windstorm is a common exclusion for properties located in certain locations). Most policies typically do not cover any physical damage resulting from, among other things:

●war;
●revolution;
●terrorism;
●nuclear, biological or chemical materials;
●governmental actions;
●floods and other water related causes;
●earth movement, including earthquakes, landslides, sinkholes and mudflows;
●wet or dry rot;
●vermin; and
●domestic animals.
 106 

Unless the related mortgage loan documents specifically require the borrower to insure against physical damage arising from such causes, then, the resulting losses may be borne by you as a holder of certificates.

Standard Insurance May Be Inadequate Even for Types of Losses That Are Insured Against

Even if a type of loss is covered by the insurance policies required to be in place at the mortgaged properties, the mortgaged properties may suffer losses for which the insurance coverage is inadequate. For example:

●in a case where terrorism coverage is included under a policy, if the terrorist attack is for example, nuclear, biological or chemical in nature, the policy may include an exclusion that precludes coverage for such terrorist attack;
●in certain cases, particularly where land values are high, the insurable value (at the time of origination of the mortgage loan) of the mortgaged property may be significantly lower than the principal balance of the mortgage loan;
●with respect to mortgaged properties located in flood prone areas where flood insurance is required, the related mortgaged property may only have federal flood insurance (which only covers up to $500,000), not private flood insurance, and the related mortgaged property may suffer losses that exceed the amounts covered by the federal flood insurance;
●the mortgage loan documents may limit the requirement to obtain related insurance to where the premium amounts are “commercially reasonable” or a similar limitation; and
●if reconstruction or major repairs are required, changes in laws may materially affect the borrower’s ability to effect any reconstruction or major repairs and/or may materially increase the costs of the reconstruction or repairs and insurance may not cover or sufficiently compensate the insured.

We Cannot Assure You That Required Insurance Will Be Maintained

We cannot assure you that borrowers have maintained or will maintain the insurance required under the mortgage loan documents or that such insurance will be adequate.

Even if the mortgage loan documents specify that the related borrower must maintain standard extended coverage casualty insurance or other insurance that covers acts of terrorism, the borrower may fail to maintain such insurance and the master servicer or the special servicer may not enforce such default or cause the borrower to obtain such insurance if the special servicer has determined, in accordance with the servicing standard and subject to the discussion under “Pooling and Servicing Agreement—The Directing Holder” and “—The Operating Advisor”, that either (a) such insurance is not available at commercially reasonable rates and the subject hazards are not commonly insured against by prudent owners of similar real properties located in or near the geographic region in which the mortgaged property is located (but only by reference to such insurance that has been obtained by such owners at current market rates), or (b) such insurance is not available at any rate. Additionally, if the related borrower fails to maintain such terrorism insurance coverage, neither the applicable master servicer nor the special servicer will be required to maintain such terrorism insurance coverage if the special servicer determines, in accordance with the servicing standard, that such terrorism insurance coverage is not available for the reasons set forth in (a) or (b) of the preceding sentence. Furthermore, at the time existing insurance policies are subject to renewal, we cannot assure you that terrorism insurance coverage will be available and covered under the new policies or, if covered, whether such coverage will be adequate. Most insurance policies covering commercial real properties such as the mortgaged properties are subject to renewal on an annual basis. If this coverage is not currently in effect, is not adequate or is ultimately not continued with respect to some of the mortgaged properties and one of those properties suffers a casualty loss as a result of a terrorist act, then the resulting casualty loss could reduce the amount available to make distributions on your certificates.

 107 

In addition, hazard insurance policies will typically contain co-insurance clauses that in effect require an insured at all times to carry insurance of a specified percentage, generally 80% to 90%, of the full replacement value of the improvements on the related mortgaged property in order to recover the full amount of any partial loss. As a result, even if insurance coverage is maintained, if the insured’s coverage falls below this specified percentage, those clauses generally provide that the insurer’s liability in the event of partial loss does not exceed the lesser of (1) the replacement cost of the improvements less physical depreciation and (2) that proportion of the loss as the amount of insurance carried bears to the specified percentage of the full replacement cost of those improvements.

Certain of the mortgaged properties may be located in areas that are considered a high earthquake risk (seismic zones 3 or 4). For example, three (3) mortgaged properties (3.1%) are located in an area with a high degree of seismic activity. Seismic reports were prepared for each of the mortgaged properties and no mortgaged property has a seismic expected loss (SEL) greater than 12%. Material damage to the mortgaged properties as a result of an earthquake could adversely affect the operations and revenues at the mortgaged properties, as well as the borrowers’ ability make payments with respect to the related mortgage loan. The borrowers have not obtained a separate earthquake insurance policy covering the mortgaged properties. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations”.

Furthermore, with respect to certain mortgage loans, the insurable value of the related mortgaged property as of the origination date of the related mortgage loan was lower than the principal balance of the related mortgage loan. In the event of a casualty when a borrower is not required to rebuild or cannot rebuild, we cannot assure you that the insurance required with respect to the related mortgaged property will be sufficient to pay the related mortgage loan in full and there is no “gap” insurance required under such mortgage loan to cover any difference. In those circumstances, a casualty that occurs near the maturity date may result in an extension of the maturity date of the mortgage loan if the master servicer, in accordance with the servicing standard, determines that such extension was in the best interest of certificateholders and the RR interest owner.

The mortgage loans do not all require flood insurance on the related mortgaged properties unless they are in a flood zone and flood insurance is available and, in certain instances, even where the related mortgaged property was in a flood zone and flood insurance was available, flood insurance was not required.

The National Flood Insurance Program (“NFIP”) is scheduled to expire on December 11, 2026. We cannot assure you if or when NFIP will be reauthorized by Congress. If NFIP is not reauthorized, it could have an adverse effect on the value of properties in flood zones or their ability to repair or rebuild after flood damage.

We cannot assure you that the borrowers will in the future be able to comply with requirements to maintain adequate insurance with respect to the mortgaged properties, and any uninsured loss could have a material adverse impact on the amount available to make payments on the related mortgage loan, and consequently, the offered certificates. As with all real estate, if reconstruction (for example, following fire or other casualty) or any major repair or improvement is required to the damaged property, changes in laws and governmental regulations may be applicable and may materially affect the cost to, or ability of, the borrowers to effect such reconstruction, major repair or improvement. As a result, the amount realized with respect to the mortgaged properties, and the amount available to make payments on the related mortgage loan, and consequently, the offered certificates, could be reduced. In addition, we cannot assure you that the amount of insurance required or provided would be sufficient to cover damages caused by any casualty, or that such insurance will be available in the future at commercially reasonable rates. See representation and warranty number (16) on Annex D-1, representation and warranty number (16) on Annex E-1, representation and warranty number (18) on Annex F-1 and representation and warranty number (18) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

 108 

Inadequacy of Title Insurers May Adversely Affect Distributions on Your Certificates

Title insurance for a mortgaged property generally insures a lender against risks relating to a lender not having a first lien with respect to a mortgaged property, and in some cases can insure a lender against specific other risks. The protection afforded by title insurance depends on the ability of the title insurer to pay claims made upon it. We cannot assure you that with respect to any mortgage loan:

●a title insurer will have the ability to pay title insurance claims made upon it;
●the title insurer will maintain its present financial strength; or
●a title insurer will not contest claims made upon it.

Certain of the mortgaged properties are either completing initial construction or undergoing renovation or redevelopment. Under such circumstances, there may be limitations to the amount of coverage or other exceptions to coverage that could adversely affect the issuing entity if losses are suffered.

Terrorism Insurance May Not Be Available for All Mortgaged Properties

The occurrence or the possibility of terrorist attacks could (1) lead to damage to one or more of the mortgaged properties if any terrorist attacks occur or (2) result in higher costs for security and insurance premiums or diminish the availability of insurance coverage for losses related to terrorist attacks, particularly for large properties, which could adversely affect the cash flow at those mortgaged properties.

After the September 11, 2001 terrorist attacks in New York City and the Washington, D.C. area, all forms of insurance were impacted, particularly from a cost and availability perspective, including comprehensive general liability and business interruption or rent loss insurance policies required by typical mortgage loans. To give time for private markets to develop a pricing mechanism for terrorism risk and to build capacity to absorb future losses that may occur due to terrorism, the Terrorism Risk Insurance Act of 2002 was enacted on November 26, 2002, establishing the Terrorism Insurance Program. The Terrorism Insurance Program was reauthorized on December 20, 2019 through December 31, 2027 pursuant to the Terrorism Risk Insurance Program Reauthorization Act of 2019 (“TRIPRA”).

The Terrorism Insurance Program requires insurance carriers to provide terrorism coverage in their basic “all-risk” policies. Any commercial property and casualty terrorism insurance exclusion that was in force on November 26, 2002 is automatically void to the extent that it excluded losses that would otherwise be insured losses. Any state approval of those types of exclusions in force on November 26, 2002 is also void.

Under the Terrorism Insurance Program, the federal government shares in the risk of losses occurring within the United States resulting from acts committed in an effort to influence or coerce United States civilians or the United States government. The federal share of compensation for insured losses of an insurer will be equal to 80% of the portion of such insured losses that exceed a deductible equal to 20% of the value of the insurer’s direct earned premiums over the calendar year immediately preceding that program year. Federal compensation in any program year is capped at $100 billion (with insurers being liable for any amount that exceeds such cap), and no compensation is payable with respect to a terrorist act unless the aggregate industry losses relating to such act exceed $200 million. The Terrorism Insurance Program does not cover nuclear, biological, chemical or radiological attacks. Unless a borrower obtains separate coverage for events that do not meet the thresholds or other requirements above, such events will not be covered.

If the Terrorism Insurance Program is not reenacted after its expiration in 2027, premiums for terrorism insurance coverage will likely increase and the terms of such insurance policies may be materially amended to increase stated exclusions or to otherwise effectively decrease the scope of coverage available (perhaps to the point where it is effectively not available). In addition, to the extent that any insurance policies contain a “sunset clause” (i.e., clauses that void terrorism coverage if the federal

 109 

insurance backstop program is not renewed), then such policies may cease to provide terrorism insurance upon the expiration of the Terrorism Insurance Program. We cannot assure you that the Terrorism Insurance Program or any successor program will create any long-term changes in the availability and cost of such insurance. Moreover, future legislation, including regulations expected to be adopted by the Treasury Department pursuant to TRIPRA, may have a material effect on the availability of federal assistance in the terrorism insurance market. To the extent that uninsured or underinsured casualty losses occur with respect to the related mortgaged properties, losses on the mortgage loans may result. In addition, the failure to maintain such terrorism insurance may constitute a default under the related mortgage loan.

Some of the mortgage loans may not require the related borrower to maintain terrorism insurance. In addition, most of the mortgage loans contain limitations on the related borrower’s obligation to obtain terrorism insurance, such as (i) waiving the requirement that such borrower maintain terrorism insurance if such insurance is not available at commercially reasonable rates, (ii) providing that the related borrower is not required to spend in excess of a specified dollar amount (or in some cases, a specified multiple of what is spent on other insurance) in order to obtain such terrorism insurance, (iii) requiring coverage only for as long as the TRIPRA is in effect, or (iv) requiring coverage only for losses arising from domestic acts of terrorism or from terrorist acts certified by the federal government as “acts of terrorism” under the TRIPRA. See “Annex A-3—Description of the Top 15 Mortgage Loans” for a summary of the terrorism insurance requirements under each of the ten largest mortgage loans.

Other mortgaged properties securing mortgage loans may also be insured under a blanket policy or self-insured or insured by a sole tenant. See “—Risks Associated with Blanket Insurance Policies or Self-Insurance” below.

We cannot assure you that all of the mortgaged properties will be insured against the risks of terrorism and similar acts. As a result of any of the foregoing, the amount available to make distributions on your certificates could be reduced.

Risks Associated with Blanket Insurance Policies or Self-Insurance

Certain of the mortgaged properties are covered by blanket insurance policies, which also cover other properties of the related borrower or its affiliates (including certain properties in close proximity to the mortgaged properties). In the event that such policies are drawn on to cover losses on such other properties, the amount of insurance coverage available under such policies would thereby be reduced and could be insufficient to cover each mortgaged property’s insurable risks. In addition, with respect to some of the mortgaged properties, a sole or significant tenant is allowed to provide self-insurance against risks.

Additionally, if the mortgage loans that allow coverage under blanket insurance policies are part of a group of mortgage loans with related borrowers, then all of the related mortgaged properties may be covered under the same blanket policy, which may also cover other properties owned by affiliates of such borrowers.

Certain mortgaged properties may also be insured or self-insured by a sole or significant tenant, as further described under “Description of the Mortgage Pool—Insurance Considerations”.

Condemnation of a Mortgaged Property May Adversely Affect Distributions on Certificates

From time to time, there may be condemnations pending or threatened against one or more of the mortgaged properties securing the mortgage loans. The proceeds payable in connection with a total condemnation may not be sufficient to restore the related mortgaged property or to satisfy the remaining indebtedness of the related mortgage loan. The occurrence of a partial condemnation may have a material adverse effect on the continued use of, or income generated by, the affected mortgaged property. Therefore, we cannot assure you that the occurrence of any condemnation will not have a negative impact upon distributions on your offered certificates.

 110 

Limited Information Causes Uncertainty

Historical Information

Some of the mortgage loans that we intend to include in the issuing entity are secured in whole or in part by mortgaged properties for which limited or no historical operating information is available. As a result, you may find it difficult to analyze the historical performance of those mortgaged properties.

A mortgaged property may lack prior operating history or historical financial information because it is newly constructed or renovated, it is a recent acquisition by the related borrower or it is a single-tenant property that is subject to a triple net lease. In addition, a tenant’s lease may contain confidentiality provisions that restrict the sponsors’ access to or disclosure of such tenant’s financial information. The underwritten net cash flows and underwritten net operating income for such mortgaged properties are derived principally from current rent rolls or tenant leases and historical expenses, adjusted to account for inflation, significant occupancy increases and a market rate management fee. In some cases, underwritten net cash flows and underwritten net operating income for mortgaged properties are based all or in part on leases (or letters of intent) that are not yet in place (and may still be under negotiation) or on tenants that may have signed a lease (or letter of intent), or lease amendment expanding the leased space, but are not yet in occupancy and/or paying rent, which present certain risks described in “—Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions” below.

See Annex A-1 for certain historical financial information relating to the mortgaged properties, including net operating income for the most recent reporting period and prior three (3) calendar years, to the extent available.

Ongoing Information

The primary source of ongoing information regarding the offered certificates, including information regarding the status of the related mortgage loans and any credit support for the offered certificates, will be the periodic reports delivered to you. See “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”. We cannot assure you that any additional ongoing information regarding the offered certificates will be available through any other source. The limited nature of the available information in respect of the offered certificates may adversely affect their liquidity, even if a secondary market for the offered certificates does develop.

We are not aware of any source through which pricing information regarding the offered certificates will be generally available on an ongoing basis or on any particular date.

Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions

As described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”, underwritten net cash flow generally includes cash flow (including any cash flow from master leases) adjusted based on a number of assumptions used by the sponsors. We make no representation that the underwritten net cash flow set forth in this prospectus as of the cut-off date or any other date represents actual future net cash flows. For example, with respect to certain mortgage loans included in the issuing entity, the occupancy of the related mortgaged property reflects tenants that (i) may not have yet actually executed leases (or letters of intent), (ii) have signed leases but have not yet taken occupancy and/or are not paying full contractual rent, (iii) are seeking or may in the future seek to sublet all or a portion of their respective spaces, (iv) are “dark” tenants but paying rent, or (v) are affiliates of the related borrower and are leasing space pursuant to a master lease or a space lease. Similarly, with respect to certain mortgage loans included in the issuing entity, the underwritten net cash flow may be based on certain tenants that have not yet executed leases or that have signed leases but are not yet in place and/or are not yet paying rent, or have a signed lease or lease amendment expanding the leased space, but are not yet in occupancy in all or a portion of their space and/or paying rent, or may assume that future contractual rent steps (during some or all of the remaining term of a lease) have occurred. In many cases, co-tenancy provisions were assumed to be satisfied and vacant space was assumed to be occupied and space that was due to expire was assumed to have been re-let, in each case at market rates that may have

 111 

exceeded current rent. In addition, the “underwritten net cash flow” for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated, rent stabilized or rent controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and, if applicable, collection loss assumption and projected replacement reserves, in each case as determined by the appraiser. As a result, the projected rental income used to determine underwritten net cash flow for a residential cooperative property may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. You should review these and other similar assumptions and make your own determination of the appropriate assumptions to be used in determining underwritten net cash flow.

In addition, underwritten or adjusted cash flows, by their nature, are speculative and are based upon certain assumptions and projections. The failure of these assumptions or projections in whole or in part could cause the underwritten net operating income (calculated as described in “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”) to vary substantially from the actual net operating income of a mortgaged property.

In the event of the inaccuracy of any assumptions or projections used in connection with the calculation of underwritten net cash flow, the actual net cash flow could be significantly different (and, in some cases, may be materially less) than the underwritten net cash flow presented in this prospectus, and this would change other numerical information presented in this prospectus based on or derived from the underwritten net cash flow, such as the debt service coverage ratios or debt yield presented in this prospectus. We cannot assure you that any such assumptions or projections made with respect to any mortgaged property will, in fact, be consistent with that mortgaged property’s actual performance.

In addition, the debt service coverage ratios set forth in this prospectus for the mortgage loans and the mortgaged properties vary, and may vary substantially, from the debt service coverage ratios for the mortgage loans and the mortgaged properties as calculated pursuant to the definition of such ratios as set forth in the related mortgage loan documents. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in this prospectus for additional information on certain of the mortgage loans in the issuing entity.

Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment

If you calculate the anticipated yield of your offered certificates based on a rate of default or amount of losses lower than that actually experienced on the mortgage loans and those additional losses result in a reduction of the total distributions on, or the certificate balance of, your offered certificates, your actual yield to maturity will be lower than expected and could be negative under certain extreme scenarios. The timing of any loss on a liquidated mortgage loan that results in a reduction of the total distributions on or the certificate balance of your offered certificates will also affect the actual yield to maturity of your offered certificates, even if the rate of defaults and severity of losses are consistent with your expectations. In general, the earlier a loss is borne by you, the greater the effect on your yield to maturity.

Delinquencies on the mortgage loans, if the delinquent amounts are not advanced, may result in shortfalls in distributions of interest and/or principal to the holders of the offered certificates for the current month. Furthermore, no interest will accrue on this shortfall during the period of time that the payment is delinquent. Additionally, in instances where the principal portion of any balloon payment scheduled with respect to a mortgage loan is collected by the master servicer following the end of the related collection period, no portion of the principal received on such payment will be passed through for distribution to the certificateholders and the RR interest owner until the subsequent distribution date, which may result in shortfalls in distributions of interest to the holders of the offered certificates in the following month. Furthermore, in such instances no provision is made for the master servicer or any other party to cover any such interest shortfalls that may occur as a result. In addition, if interest and/or principal advances

 112 

and/or property protection advances are made with respect to a mortgage loan after a default and the related mortgage loan is thereafter worked out under terms that do not provide for the repayment of those advances in full at the time of the workout, then any reimbursements of those advances prior to the actual collection of the amount for which the advance was made may also result in shortfalls in distributions of principal to the holders of the offered certificates with certificate balances for the current month. Even if losses on the mortgage loans are not allocated to a particular class of offered certificates with certificate balances, the losses may affect the weighted average life and yield to maturity of that class of offered certificates. In the case of any material monetary or material non-monetary default, the special servicer may accelerate the maturity of the related mortgage loan, which could result in an acceleration of principal distributions to the certificateholders and the RR interest owner. The special servicer may also extend or modify a mortgage loan, which could result in a substantial delay in principal distributions to the certificateholders and the RR interest owner. In addition, losses on the mortgage loans, even if not allocated to a class of offered certificates with certificate balances, may result in a higher percentage ownership interest evidenced by those offered certificates in the remaining mortgage loans than would otherwise have resulted absent the loss. The consequent effect on the weighted average life and yield to maturity of the offered certificates will depend upon the characteristics of those remaining mortgage loans in the issuing entity.

The Mortgage Loans Have Not Been Reviewed or Re-Underwritten by Us; Some Mortgage Loans May Not Have Complied With Another Originator’s Underwriting Criteria

Although the sponsors have conducted a review of the mortgage loans to be sold to us for this securitization transaction, we, as the depositor for this securitization transaction, have neither originated the mortgage loans nor conducted a review or re-underwriting of the mortgage loans. Instead, we have relied on the representations and warranties made by the applicable sponsor and the remedies for breach of a representation and warranty as described under “Description of the Mortgage Loan Purchase Agreements” and each sponsor’s description of its underwriting criteria described under “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes”.

A description of the review conducted by each sponsor for this securitization transaction is set forth under “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Review of GSMC Mortgage Loans”, “—Citi Real Estate Funding Inc.—Review of the CREFI Mortgage Loans”, “—National Cooperative Bank, N.A.—Review of Mortgage Loans for Which National Cooperative Bank, N.A. is the Sponsor”, “—German American Capital Corporation—Review of GACC Mortgage Loans”, “—UBS AG New York Branch—Review of UBS AG New York Branch Mortgage Loans”, “—JPMorgan Chase Bank, National Association—Review of JPMCB Mortgage Loans”, “—Starwood Mortgage Capital LLC—Review of SMC Mortgage Loans”, “—Bank of Montreal—Review of BMO Mortgage Loans” and “—Barclays Capital Real Estate Inc.—Review of Barclays Mortgage Loans”.

The representations and warranties made by the sponsors may not cover all of the matters that one would review in underwriting a mortgage loan and you should not view them as a substitute for re-underwriting the mortgage loans. Furthermore, these representations and warranties in some respects represent an allocation of risk rather than a confirmed description of the mortgage loans. If we had re-underwritten the mortgage loans, it is possible that the re-underwriting process may have revealed problems with a mortgage loan not covered by a representation or warranty or may have revealed inaccuracies in the representations and warranties. See “—Other Risks Relating to the Certificates—The Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay

 113 

Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan” below, and “Description of the Mortgage Loan Purchase Agreements”.

As a result of the foregoing, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool.

Static Pool Data Would Not Be Indicative of the Performance of this Pool

As a result of the distinct nature of each pool of commercial mortgage loans, and the separate mortgage loans within the pool, this prospectus does not include disclosure concerning the delinquency and loss experience of static pools of periodic originations by any sponsor of assets of the type to be securitized (known as “static pool data”). In particular, static pool data showing a low level of delinquencies and defaults would not be indicative of the performance of this pool or any other pools of mortgage loans originated by the same sponsor or sponsors.

While there may be certain common factors affecting the performance and value of income-producing real properties in general, those factors do not apply equally to all income-producing real properties and, in many cases, there are unique factors that will affect the performance and/or value of a particular income-producing real property. Moreover, the effect of a given factor on a particular real property will depend on a number of variables, including but not limited to property type, geographic location, competition, sponsorship and other characteristics of the property and the related commercial mortgage loan. Each income-producing real property represents a separate and distinct business venture and, as a result, each of the mortgage loans requires a unique underwriting analysis. Furthermore, economic and other conditions affecting real properties, whether worldwide, national, regional or local, vary over time. The performance of a pool of mortgage loans originated and outstanding under a given set of economic conditions may vary significantly from the performance of an otherwise comparable mortgage pool originated and outstanding under a different set of economic conditions.

Therefore, you should evaluate this offering on the basis of the information set forth in this prospectus with respect to the mortgage loans, and not on the basis of any successful performance of other pools of securitized commercial mortgage loans.

Appraisals May Not Reflect Current or Future Market Value of Each Property

Appraisals were obtained with respect to each of the mortgaged properties at or about the time of origination of the applicable mortgage loan (or whole loan, if applicable) or at or around the time of the acquisition of the mortgage loan (or whole loan, if applicable) by the related originator or sponsor. See Annex A-1 for the dates of the latest appraisals for the mortgaged properties. We have not obtained new appraisals of the mortgaged properties or assigned new valuations to the mortgage loans in connection with the offering of the offered certificates. The market values of the mortgaged properties could have declined since the origination of the related mortgage loans.

In general, appraisals represent the analysis and opinion of qualified appraisers and are not guarantees of present or future value. One appraiser may reach a different conclusion than that of a different appraiser with respect to the same property. The appraisals seek to establish the amount a typically motivated buyer would pay a typically motivated seller and, in certain cases, may have taken into consideration the purchase price paid by the borrower. The amount could be significantly higher than the amount obtained from the sale of a mortgaged property in a distress or liquidation sale.

Information regarding the appraised values of the mortgaged properties (including loan-to-value ratios) presented in this prospectus is not intended to be a representation as to the past, present or future market values of the mortgaged properties. For example, in some cases, a borrower or its affiliate may have acquired the related mortgaged property for a price or otherwise for consideration in an amount that is less than the related appraised value specified on Annex A-1, including at a foreclosure sale or through acceptance of a deed-in-lieu of foreclosure. Historical operating results of the mortgaged properties used in these appraisals, as adjusted by various assumptions, estimates and subjective judgments on the part

 114 

of the appraiser, may not be comparable to future operating results. In addition, certain appraisals may be based on extraordinary assumptions, including without limitation, that certain tenants are in-place and paying rent when such tenants have not yet taken occupancy or that certain renovations or property improvement plans have been completed. Such capital expenditures are not required and have not been reserved for under the mortgage loan documents, and we cannot assure you that they will be made. Additionally, certain appraisals with respect to mortgage loans secured by multiple mortgaged properties may have been conducted on a portfolio basis rather than on an individual property basis, and the sum of the values of the individual properties may be different from (and in some cases may be less than) the appraised value of the aggregate of such properties on a portfolio basis. In addition, other factors may impair the mortgaged properties’ value without affecting their current net operating income, including:

●changes in governmental regulations, zoning or tax laws;
●potential environmental or other legal liabilities;
●the availability of refinancing; and
●changes in interest rate levels.

In certain cases, appraisals may reflect “as-is” or other than “as-is” values. However, the appraised value reflected in this prospectus with respect to each mortgaged property, except as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”, reflects only the “as-is” value (or, in certain cases, may reflect the value other than “as-is” as a result of the satisfaction of the related conditions or assumptions unless otherwise specified), which may contain certain assumptions, such as future construction completion, projected re-tenanting or increased tenant occupancies. See “Description of the Mortgage Pool—Appraised Value”.

Additionally, with respect to the appraisals setting forth assumptions, particularly those setting forth extraordinary assumptions, as to the “as-is” and other than “as-is” values, we cannot assure you that those assumptions are or will be accurate or that the “as-stabilized” value will be the value of the related mortgaged property at the indicated stabilization date or at maturity. Any engineering report, site inspection or appraisal represents only the analysis of the individual consultant, engineer or inspector preparing such report at the time of such report, and may not reveal all necessary or desirable repairs, maintenance and capital improvement items. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes” for additional information regarding the appraisals. We cannot assure you that the information set forth in this prospectus regarding the appraised values or loan-to-value ratios accurately reflects past, present or future market values of the mortgaged properties or the amount that would be realized upon a sale of the related mortgaged property.

In addition, with respect to each mortgage loan secured by a residential cooperative property (other than The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan), the “Appraised Value” presented on Annex A-1 is the appraised value of such property assuming such property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property, based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (ii) the amount of the underlying debt encumbering such residential cooperative property. There is generally a limited market for the sale of cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for the sale of market rate units. Therefore, the appraiser typically applies a discount when deriving a gross share value for such units as and if the appraiser deems appropriate. The

 115 

amount of such discount will depend on such factors as location, condition, tenancy profile (age of the tenants), and the amount of positive or negative cash flow. In certain instances, in determining the gross share value of market rate cooperative sponsor or investor held units occupied by rental tenants, the appraiser has taken into consideration a value for such units determined by capitalizing the anticipated net operating income to be realized from such occupied units. The comparable sales considered in the appraisers’ estimates of gross share values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered. With respect to limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units), the gross share value is calculated without regard to any applicable sale price restrictions. With respect to residential cooperative properties, the “Appraised Value” does not constitute a market value, and should not be considered to be the value that would be realized following a foreclosure of a mortgage loan secured by a residential cooperative property. Upon a foreclosure of a mortgage loan secured by a residential cooperative property, it is likely that the operation of such mortgaged property as a residential cooperative property would terminate, and it is likely that the mortgaged property would be operated and sold as a multifamily rental property. The “Coop-Rental Value” of a residential cooperative property presented on Annex A-1 is the appraised value of such property assuming such property is operated as a multifamily rental property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the underwritten net cash flow for such residential cooperative property. Such underwritten net cash flow is the projected net cash flow reflected in such appraisal and, in general, equals projected operating income at the property assuming such property is operated as a multifamily rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated, rent stabilized or rent controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and, if applicable, collection loss assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected rental income used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. In certain instances, the appraiser may have made adjustments to increase or decrease such capitalized value as deemed appropriate by the appraiser (for example, the appraiser may have reduced such capitalized value to reflect the cost of completing material deferred maintenance or may have increased such capitalized value to reflect the existence of certain tax abatements or incentives). In the case of The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan, the value reflected as the “Appraised Value” in Annex A-1 is the “Coop-Rental Value” for the related residential cooperative property, and the loan-to value ratio information for such mortgage loan is determined based on the “Coop-Rental Value” of such residential cooperative property. Except where otherwise specified (including, for example, with respect to The Ritz Tower mortgage loan and the Village of Shawnee, Inc. mortgage loan as described in the preceding sentence), all relevant loan-to-value information with respect to mortgage loans secured by residential cooperative properties is based on the “Appraised Value” of such property as described above, and assumes that such property is operated as a residential cooperative. Certain of the residential cooperative mortgaged properties have a substantial number of units that are owned by the related coop sponsor or an investor, and leased by it to rental tenants, which units are currently subject to rent regulation, rent stabilization or rent control laws and are expected to continue to be subject to such laws following a foreclosure, and accordingly the rental income that can be expected to be earned from such units (and any other units that are or become subject to such laws) will be limited by the provisions of such laws. In addition, upon foreclosure, in the event a residential cooperative property becomes a rental property, all or portions of such rental property may become subject to rent regulation, rent stabilization or rent control laws, in particular, but not limited to, any units at a residential cooperative mortgaged property that were subject to rent regulation, rent stabilization or rent control laws prior to the conversion to a cooperative. However, the “Coop-Rental Value” appraised values of the residential cooperative mortgaged properties assume that if the mortgaged property were operated as a multifamily rental property all units (other than, in some cases, cooperative sponsor or investor units that are subject to rent regulation, rent stabilization or rent control laws) will be rented at market rates. See the footnotes to

 116 

Annex A-1 and see “—Residential Cooperative Properties Have Special Risks” and “Description of the Mortgage Pool—Certain Calculations and Definitions—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.

The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property

The operation and performance of a mortgage loan (or whole loan) will depend in part on the identity of the persons or entities who control the borrower and the mortgaged property. The performance of a mortgage loan (or whole loan) may be adversely affected if control of a borrower changes, which may occur, for example, by means of transfers of direct or indirect ownership interests in the borrower, or if the mortgage loan (or whole loan) is assigned to and assumed by another person or entity along with a transfer of the property to that person or entity.

Many of the mortgage loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, although some have current or permit future mezzanine or subordinate debt. We cannot assure you the ownership of any of the borrowers would not change during the term of the related mortgage loan and result in a material adverse effect on your certificates. See “Description of the Mortgage Pool—Additional Indebtedness” and “—Certain Terms of the Mortgage Loans—‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions”.

In addition, the mortgage loans secured by residential cooperative properties that are expected to be sold to the depositor generally do not restrict the transfer or pledge of interests in the related cooperative borrower in connection with the transfer or financing of cooperative apartment units. For these reasons, we cannot assure you that the ownership of any of the borrowers would not change during the term of the related mortgage loan and result in a material adverse effect on your certificates.

The Borrower’s Form of Entity May Cause Special Risks

The borrowers are legal entities rather than individuals. Mortgage loans made to legal entities may entail greater risks of loss than those associated with mortgage loans made to individuals. For example, a legal entity, as opposed to an individual, may be more inclined to seek legal protection from its creditors under the bankruptcy laws. Unlike individuals involved in bankruptcies, most legal entities generally, but not in all cases, do not have personal assets and creditworthiness at stake.

The terms of certain of the mortgage loans require that the borrowers be single-purpose entities and, in most cases, such borrowers’ organizational documents or the terms of the mortgage loans limit their activities to the ownership of only the related mortgaged property or mortgaged properties and limit the borrowers’ ability to incur additional indebtedness. Such provisions are designed to mitigate the possibility that the borrower’s financial condition would be adversely impacted by factors unrelated to the related mortgaged property and mortgage loan. Such borrower may also have previously owned property other than the related mortgaged property or may be a so-called “recycled” single-purpose entity that previously had other business activities and liabilities. However, we cannot assure you that such borrowers have in the past complied, and will comply, with such requirements. Additionally, in some cases unsecured debt exists and/or is allowed in the future. Furthermore, in many cases (including each of the borrowers with respect to the residential cooperative loans) such borrowers are not required to observe all covenants and conditions which typically are required in order for such borrowers to be viewed under standard rating agency criteria as “single purpose entities”.

Although a borrower may currently be a single purpose entity, in certain cases the borrowers were not originally formed as single purpose entities, but at origination of the related mortgage loan (or whole loan, as applicable) their organizational documents were amended. That borrower may have previously owned property other than the related mortgaged property and may not have observed all covenants that

 117 

typically are required to consider a borrower a “single purpose entity” and thus may have liabilities arising from events prior to becoming a single purpose entity.

The organizational documents of a borrower or the direct or indirect general partner or managing member of a borrower may also contain requirements that there be one or two independent directors, managers or trustees (depending on the entity form of such borrower) whose vote is required before the borrower files a voluntary bankruptcy or insolvency petition or otherwise institutes insolvency proceedings. Generally, but not always, the independent directors, managers or trustees may only be replaced with certain other independent successors. Although the requirement of having independent directors, managers or trustees is designed to mitigate the risk of a voluntary bankruptcy filing by a solvent borrower, a borrower could file for bankruptcy without obtaining the consent of its independent director(s) (and we cannot assure you that such bankruptcy would be dismissed as an unauthorized filing), and in any case the independent directors, managers or trustees may determine that a bankruptcy filing is an appropriate course of action to be taken by such borrower. Although the independent directors, managers or trustees generally owe no fiduciary duties to entities other than the borrower itself, such determination might take into account the interests and financial condition of such borrower’s parent entities and such parent entities’ other affiliates in addition to those of the borrower. Consequently, the financial distress of an affiliate of a borrower might increase the likelihood of a bankruptcy filing by a borrower.

The bankruptcy of a borrower, or a general partner or managing member of a borrower, may impair the ability of the lender to enforce its rights and remedies under the related mortgage loan. Certain of the mortgage loans may have been made to single purpose limited partnerships that have a general partner or general partners that are not themselves single purpose entities. Such loans are subject to additional bankruptcy risk. The organizational documents of the general partner in such cases do not limit it to acting as the general partner of the partnership. Accordingly there is a greater risk that the general partner may become insolvent for reasons unrelated to the mortgaged property. The bankruptcy of a general partner may dissolve the partnership under applicable state law. In addition, even if the partnership itself is not insolvent, actions by the partnership and/or a bankrupt general partner that are outside the ordinary course of their business, such as refinancing the related mortgage loan, may require prior approval of the bankruptcy court in the general partner’s bankruptcy case. The proceedings required to resolve these issues may be costly and time-consuming.

Any borrower, even an entity structured as a single purpose entity, as an owner of real estate, will be subject to certain potential liabilities and risks. We cannot assure you that any borrower will not file for bankruptcy protection or that creditors of a borrower or a corporate or individual general partner or managing member of a borrower will not initiate a bankruptcy or similar proceeding against such borrower or corporate or individual general partner or managing member.

Certain mortgage loans may have the benefit of a general payment guaranty of a portion of the indebtedness under the mortgage loan. A payment guaranty for a portion of the indebtedness under the mortgage loan that is greater than ten percent (10%) presents a risk for consolidation of the assets of a borrower and the guarantor. In addition, certain borrowers’ organizational documents or the terms of certain mortgage loans may permit an affiliated property manager to maintain a custodial account on behalf of such borrower and certain affiliates of such borrower into which funds available to such borrower under the terms of the related mortgage loans and funds of such affiliates are held, but which funds are and will continue to be separately accounted for as to each item of income and expense for each related mortgaged property and each related borrower. A custodial account structure for affiliated entities, while common among certain REITs, institutions or independent owners of multiple properties, presents a risk for consolidation of the assets of such affiliates as commingling of funds is a factor a court may consider in considering a request by other creditors for substantive consolidation. Substantive consolidation is an equitable remedy that could result in an otherwise solvent company becoming subject to the bankruptcy proceedings of an insolvent affiliate, making its assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include non-debtor affiliates of the bankrupt entity in the proceedings. In particular, consolidation may be ordered when corporate funds are commingled and used for a principal’s personal purposes, inadequate

 118 

records of transfers are made and corporate entities are deemed an alter ego of a principal. Strict adherence to maintaining separate books and records, avoiding commingling of assets and otherwise maintaining corporate policies designed to preserve the separateness of corporate assets and liabilities make it less likely that a court would order substantive consolidation, but we cannot assure you that the related borrowers, property managers or affiliates will comply with these requirements as set forth in the related mortgage loans.

Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to consolidate the assets of such borrowers with those of the parent. Consolidation of the assets of such borrowers would likely have an adverse effect on the funds available to make distributions on your certificates, and may lead to a downgrade, withdrawal or qualification of the ratings of your certificates.

See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

In addition, borrowers may own a mortgaged property as a Delaware statutory trust or as tenants-in-common. Delaware statutory trusts may be restricted in their ability to actively operate a property, and in the case of a mortgaged property that is owned by a Delaware statutory trust or by tenants-in-common, there is a risk that obtaining the consent of the holders of the beneficial interests in the Delaware statutory trust or the consent of the tenants-in-common will be time consuming and cause delays with respect to the taking of certain actions by or on behalf of the borrower, including with respect to the related mortgaged property. See “—Tenancies-in-Common May Hinder Recovery” below. See also “Description of the Mortgage Pool—Mortgage Pool Characteristics—Tenancies-in-Common or Diversified Ownership”.

In addition, certain of the mortgage loans may have borrowers that are wholly or partially (directly or indirectly) owned by one or more crowd funding investor groups or other diversified ownership structures. Investments in the commercial real estate market through crowd funding investor groups are a relatively recent development and there may be certain unanticipated risks to this new ownership structure which may adversely affect the related mortgage loan. Typically, the crowd funding investor group is made up of a large number of individual investors who invest relatively small amounts in the group pursuant to a securities offering. With respect to an equity investment in the borrower, the crowd funding investor group in turn purchases a stake in the borrower. Accordingly, equity in the borrower is indirectly held by the individual investors in the crowd funding group. We cannot assure you that either the crowd funding investor group or the individual investors in the crowd funding investor group or other diversified ownership structure have relevant expertise in the commercial real estate market. Additionally, crowd funding investor groups are required to comply with various securities regulations related to offerings of securities and we cannot assure you that any enforcement action or legal proceeding regarding failure to comply with such securities regulations would not delay enforcement of the related mortgage loan. Furthermore, we cannot assure you that a bankruptcy proceeding by the crowd funding investor group or other diversified ownership structure will not delay enforcement of the related mortgage loan or otherwise impair the borrower’s ability to operate the related mortgaged property. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Tenancies-in-Common or Diversified Ownership”. See “—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions”, “—Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment” and “—The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property”.

See representation and warranty number (31) on Annex D-1, representation and warranty number (31) on Annex E-1, representation and warranty number (33) on Annex F-1 and representation and warranty number (33) on Annex G-1 and any identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

 119 

A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans

Numerous statutory schemes, including the Bankruptcy Code and state laws affording relief to debtors, may interfere with and delay the ability of a secured mortgage lender to obtain payment of a loan, to realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed upon the filing of a bankruptcy petition, and, often, no interest or principal payments are made during the course of the bankruptcy proceeding. Also, under federal bankruptcy law, the filing of a petition in bankruptcy by or on behalf of a junior lien holder may stay the senior lender from taking action to foreclose out such junior lien. Certain of the mortgage loans have borrower sponsors that have previously filed bankruptcy and we cannot assure you that such borrower sponsors will not be more likely than other borrower sponsors to utilize their rights in bankruptcy in the event of any threatened action by the mortgagee to enforce its rights under the related mortgage loan documents. As a result, the issuing entity’s recovery with respect to borrowers in bankruptcy proceedings may be significantly delayed, and the aggregate amount ultimately collected may be substantially less than the amount owed. See “—Other Financings or Ability To Incur Other Indebtedness Entails Risk” below, “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

Additionally, the courts of any state may refuse the foreclosure of a mortgage or deed of trust when an acceleration of the indebtedness would be inequitable or unjust or the circumstances would render the action unconscionable. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

See also “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above.

Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions

There may be (and there may exist from time to time) pending or threatened legal proceedings against, or disputes with, the borrowers, the borrower sponsors and the managers of the mortgaged properties and their respective affiliates arising out of their ordinary business. We have not undertaken a search for all legal proceedings that relate to the borrowers, borrower sponsors or managers for the mortgaged properties and their respective affiliates. Potential investors are advised and encouraged to perform their own searches related to such matters to the extent relevant to their investment decision. Any such litigation or dispute may materially impair distributions to certificateholders and the RR interest owner if borrowers must use property income to pay judgments, legal fees or litigation costs. We cannot assure you that any litigation or dispute or any settlement of any litigation or dispute will not have a material adverse effect on your investment.

Additionally, a borrower or a principal of a borrower or affiliate may have been a party to a bankruptcy, foreclosure, litigation or other proceeding, particularly against a lender, or has been convicted of a crime in the past. In addition, certain of the borrower sponsors, property managers, affiliates of any of the foregoing and/or entities controlled thereby have been a party to bankruptcy proceedings, mortgage loan defaults and restructures, discounted payoffs, foreclosure proceedings or deed-in-lieu of foreclosure transactions, or other material proceedings (including criminal proceedings) in the past, whether or not related to the mortgaged property securing a mortgage loan in this securitization transaction. In some cases, mortgaged properties securing certain of the mortgage loans may have previously secured other loans that had been in default, restructured or the subject of a discounted payoff, foreclosure or deed-in-lieu of foreclosure.

Certain of the borrower sponsors may have a history of litigation or other proceedings against their lender, in some cases involving various parties to a securitization transaction. We cannot assure you that the borrower sponsors that have engaged in litigation or other proceedings in the past will not commence action against the issuing entity in the future upon any attempt by the special servicer to enforce the mortgage loan documents. Any such actions by the borrower or borrower sponsor may result in

 120 

significant expense and potential loss to the issuing entity and a shortfall in funds available to make payments on the offered certificates. In addition, certain principals or borrower sponsors may have in the past been convicted of, or pled guilty to, a felony. We cannot assure you that the borrower or principal will not be more likely than other borrowers or principals to avail itself or cause a borrower to avail itself of its legal rights, under the Bankruptcy Code or otherwise, in the event of an action or threatened action by the lender or its servicer to enforce the related mortgage loan documents, or otherwise conduct its operations in a manner that is in the best interests of the lender and/or the mortgaged property. We cannot assure you that any such proceedings or actions will not have a material adverse effect upon distributions on your certificates. Further, borrowers, principals of borrowers, property managers and affiliates of such parties may, in the future, be involved in bankruptcy proceedings, foreclosure proceedings or other material proceedings (including criminal proceedings), whether or not related to the mortgage loans. We cannot assure you that any such proceedings will not negatively impact a borrower’s or borrower sponsor’s ability to meet its obligations under the related mortgage loan and, as a result could have a material adverse effect upon your certificates.

Often it is difficult to confirm the identity of owners of all of the equity in a borrower, which means that past issues may not be discovered as to such owners. See “Description of the Mortgage Pool—Litigation and Other Considerations” and “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for additional information on certain mortgage loans in the issuing entity. However, we cannot assure you that there are no undisclosed bankruptcy proceedings, foreclosure proceedings, deed-in-lieu-of-foreclosure transaction and/or mortgage loan workout matters that involved one or more mortgage loans or mortgaged properties, and/or a guarantor, borrower sponsor or other party to a mortgage loan.

In addition, in the event the owner of a borrower experiences financial problems, we cannot assure you that such owner would not attempt to take actions with respect to the mortgaged property that may adversely affect the borrower’s ability to fulfill its obligations under the related mortgage loan. See “Description of the Mortgage Pool—Litigation and Other Considerations” for information regarding litigation matters with respect to certain mortgage loans.

Other Financings or Ability To Incur Other Indebtedness Entails Risk

When a borrower (or its constituent members) also has one or more other outstanding loans (even if they are pari passu, subordinated, mezzanine, preferred equity or unsecured loans or another type of equity pledge), the issuing entity is subjected to additional risk such as:

●the borrower (or its constituent members) may have difficulty servicing and repaying multiple financings;
●the existence of other financings will generally also make it more difficult for the borrower to obtain refinancing of the related mortgage loan (or whole loan, if applicable) or sell the related mortgaged property and may thereby jeopardize repayment of the mortgage loan (or whole loan, if applicable);
●the need to service additional financings may reduce the cash flow available to the borrower to operate and maintain the mortgaged property and the value of the mortgaged property may decline as a result;
●if a borrower (or its constituent members) defaults on its mortgage loan and/or any other financing, actions taken by other lenders such as a suit for collection, foreclosure or an involuntary petition for bankruptcy against the borrower could impair the security available to the issuing entity, including the mortgaged property, or stay the issuing entity’s ability to foreclose during the course of the bankruptcy case;
●the bankruptcy of another lender also may operate to stay foreclosure by the issuing entity; and
●the issuing entity may also be subject to the costs and administrative burdens of involvement in foreclosure or bankruptcy proceedings or related litigation.
 121 

Although the companion loans related to a serviced whole loan and any non-serviced mortgage loan are not assets of the issuing entity, each related borrower is still obligated to make interest and principal payments on such companion loans. As a result, the issuing entity is subject to additional risks, including:

●the risk that the necessary maintenance of the related mortgaged property could be deferred to allow the borrower to pay the required debt service on these other obligations and that the value of the mortgaged property may fall as a result; and
●the risk that it may be more difficult for the borrower to refinance these loans or to sell the related mortgaged property for purposes of making any balloon payment on the entire balance of such loans and the related additional debt at maturity.

With respect to mezzanine financing (if any), while a mezzanine lender has no security interest in the related mortgaged properties, a default under a mezzanine loan could cause a change in control of the related borrower. With respect to mortgage loans that permit mezzanine financing, the relative rights of the mortgagee and the related mezzanine lender will generally be set forth in an intercreditor agreement, which agreements typically provide that the rights of the mezzanine lender (including the right to payment) against the borrower and mortgaged property are subordinate to the rights of the mortgage lender and that the mezzanine lender may not take any enforcement action against the mortgage borrower and mortgaged property.

In addition, the mortgage loan documents related to certain mortgage loans may have or permit future “preferred equity” structures, where one or more special limited partners or members receive a preferred return in exchange for an infusion of capital or other type of equity pledge that may require payments of a specified return or of excess cash flow. Such arrangements can present risks that resemble mezzanine debt, including dilution of the borrower’s equity in the mortgaged property, stress on the cash flow in the form of a preferred return or excess cash payments, and/or potential changes in the management of the related mortgaged property in the event the preferred return is not satisfied.

Additionally, the terms of certain mortgage loans permit or require the borrowers to post letters of credit and/or surety bonds for the benefit of the related mortgage loan, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee.

In addition, borrowers under most of the mortgage loans are generally permitted to incur trade payables and equipment financing, which may not be limited or may be significant, in order to operate the related mortgaged properties. Also, with respect to certain mortgage loans the related borrower either has incurred or is permitted to incur unsecured debt from an affiliate of either the borrower or the borrower sponsor. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness”.

For additional information, see “Description of the Mortgage Pool—Additional Indebtedness” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Additionally, with respect to certain mortgage loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A., National Cooperative Bank, N.A., an affiliate thereof, or a third-party lender may be the lender, now or in the future, with respect to one or more (1) loans to the related mortgage borrower that are secured, on a subordinated basis, by a mortgage lien upon a mortgaged property that also secures a mortgage loan included in the trust, (2) unsecured loans to the related mortgage borrower and/or (3) cooperative unit loans that are secured by direct equity interests in the related mortgage borrower. See “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing for Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”, “Certain Affiliations, Relationships And Related Transactions Involving Transaction Parties” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Cooperative Shares”. In addition to being the lender under certain such arrangements, subject to the servicing standard and to the criteria described in “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”, National Cooperative Bank, N.A. is also

 122 

permitted to approve, without the consent of the directing holder or any party to the pooling and servicing agreement, the incurrence such additional secured and/or other indebtedness by the borrowers under mortgage loans secured by residential cooperative properties expected to be sold to the depositor by National Cooperative Bank, N.A. See “Risk Factors—Risks Relating to Conflicts of Interest—Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests” and “—Potential Conflicts of Interest of the Master Servicers and the Special Servicers”.

In addition, with respect to certain additional secured indebtedness related to mortgage loans secured by residential cooperative properties to be sold to the depositor by National Cooperative Bank, N.A. described above, such additional secured indebtedness bears interest at a floating rate based on the Prime Rate. Similarly, future additional secured indebtedness related to mortgage loans secured by residential cooperative properties to be sold to the depositor by National Cooperative Bank, N.A. described above may also bear interest at a floating rate based on the Prime Rate. Accordingly, debt service for such additional secured indebtedness will generally increase as the Prime Rate rises and the debt service coverage ratio of such additional secured indebtedness may be adversely affected by rising interest rates, and the related borrower’s ability to make all payments due on their respective obligations, including those related to the mortgage loans included in the trust, may be adversely affected.

Tenancies-in-Common May Hinder Recovery

Certain of the mortgage loans included in the issuing entity have borrowers that own the related mortgaged properties as tenants-in-common. In general, with respect to a tenant-in-common ownership structure, each tenant-in-common owns an undivided share in the property and if such tenant-in-common desires to sell its interest in the property (and is unable to find a buyer or otherwise needs to force a partition) the tenant-in-common has the ability to request that a court order a sale of the property and distribute the proceeds to each tenant in common proportionally. As a result, if a tenant-in-common that has not waived its right of partition or similar right exercises a right of partition, the related mortgage loan may be subject to prepayment. The bankruptcy, dissolution or action for partition by one or more of the tenants-in-common could result in an early repayment of the related mortgage loan, significant delay in recovery against the tenant-in-common borrowers, particularly if the tenant-in-common borrowers file for bankruptcy separately or in series (because each time a tenant-in-common borrower files for bankruptcy, the bankruptcy court stay will be reinstated), a material impairment in property management and a substantial decrease in the amount recoverable upon the related mortgage loan. Not all tenants-in-common under the mortgage loans will be single purpose entities. Each tenant-in-common borrower has waived its right to partition, reducing the risk of partition. However, we cannot assure you that, if challenged, this waiver would be enforceable. In addition, in some cases, the related mortgage loan documents may provide for full recourse (or in an amount equal to its pro rata share of the debt) to the related tenant-in-common borrower or the guarantor if a tenant-in-common files for partition. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Tenancies-in-Common or Diversified Ownership.”

Risks Relating to Enforceability of Cross-Collateralization

Cross-collateralization arrangements may be terminated in certain circumstances under the terms of the related mortgage loan documents. Cross-collateralization arrangements whereby multiple borrowers grant their respective mortgaged properties as security for one or more mortgage loans could be challenged as fraudulent conveyances by the creditors or the bankruptcy estate of any of the related borrowers.

Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by that borrower from the respective mortgage loan proceeds, as well as the overall cross-collateralization. If a court were to conclude that the granting of the liens was an avoidable fraudulent conveyance, that court could subordinate all or part of the mortgage loan to other debt of that borrower, recover prior payments made on that mortgage loan, or take other actions such as invalidating the mortgage loan or the mortgages securing the cross-collateralization. See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 123 

In addition, when multiple real properties secure a mortgage loan, the amount of the mortgage encumbering any particular one of those properties may be less than the full amount of the related aggregate mortgage loan indebtedness, to minimize recording tax. This mortgage amount is generally established at 100% to 150% of the appraised value or allocated loan amount for the mortgaged property and will limit the extent to which proceeds from the property will be available to offset declines in value of the other properties securing the same mortgage loan.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for a description of any mortgage loans that are cross-collateralized and cross-defaulted with each other or that are secured by multiple properties owned by multiple borrowers.

Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions

Provisions requiring yield maintenance charges, prepayment premiums or lockout periods may not be enforceable in some states and under federal bankruptcy law. Provisions requiring prepayment premiums or yield maintenance charges also may be interpreted as constituting the collection of interest for usury purposes. Accordingly, we cannot assure you that the obligation to pay a yield maintenance charge or prepayment premium will be enforceable. Also, we cannot assure you that foreclosure proceeds will be sufficient to pay an enforceable yield maintenance charge or prepayment premium.

Additionally, although the collateral substitution provisions related to defeasance do not have the same effect on the certificateholders and the RR interest owner as prepayment, we cannot assure you that a court would not interpret those provisions as the equivalent of a yield maintenance charge or prepayment premium. In certain jurisdictions those collateral substitution provisions might therefore be deemed unenforceable or usurious under applicable law or public policy.

Risks Associated with One Action Rules

Several states (such as California) have laws that prohibit more than one “judicial action” to enforce a mortgage obligation, and some courts have construed the term “judicial action” broadly. Accordingly, the special servicer will be required to obtain advice of counsel prior to enforcing any of the issuing entity’s rights under any of the mortgage loans that include mortgaged properties where a “one action” rule could be applicable. In the case of a multi property mortgage loan which is secured by mortgaged properties located in multiple states, the special servicer may be required to foreclose first on properties located in states where “one action” rules apply (and where non judicial foreclosure is permitted) before foreclosing on properties located in states where judicial foreclosure is the only permitted method of foreclosure. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

State Law Limitations on Assignments of Leases and Rents May Entail Risks

Generally mortgage loans included in an issuing entity secured by mortgaged properties that are subject to leases typically will be secured by an assignment of leases and rents pursuant to which the related borrower (or with respect to any indemnity deed of trust structure, the related property owner) assigns to the lender its right, title and interest as landlord under the leases of the related mortgaged properties, and the income derived from those leases, as further security for the related mortgage loan, while retaining a license to collect rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect rents. Some state laws may require that the lender take possession of the related property and obtain a judicial appointment of a receiver before becoming entitled to collect the rents. In addition, if bankruptcy or similar proceedings are commenced by or in respect of the borrower, the lender’s ability to collect the rents may be adversely affected. In particular, with respect to properties that are master leased, state law may provide that the lender will not have a perfected security interest in the underlying rents (even if covered by an assignment of leases and rents), unless there is also a mortgage on the master tenant’s leasehold interest. Such a mortgage is not typically obtained. See “Certain Legal Aspects of Mortgage Loans—Leases and Rents” and “—Bankruptcy Laws”.

 124 

Various Other Laws Could Affect the Exercise of Lender’s Rights

The laws of the jurisdictions in which the mortgaged properties are located (which laws may vary substantially) govern many of the legal aspects of the mortgage loans. These laws may affect the ability to foreclose on, and, in turn the ability to realize value from, the mortgaged properties securing the mortgage loans. For example, state law determines:

●what proceedings are required for foreclosure;
●whether the borrower and any foreclosed junior lienors may redeem the property and the conditions under which these rights of redemption may be exercised;
●whether and to what extent recourse to the borrower is permitted; and
●what rights junior mortgagees have and whether the amount of fees and interest that lenders may charge is limited.

In addition, the laws of some jurisdictions may render certain provisions of the mortgage loans unenforceable or subject to limitations which may affect lender’s rights under the mortgage loans. Delays in liquidations of defaulted mortgage loans and shortfalls in amounts realized upon liquidation as a result of the application of these laws may create delays and shortfalls in payments to certificateholders and the RR interest owner. See “Certain Legal Aspects of Mortgage Loans”.

For example, Florida statutes render unenforceable provisions that allow for acceleration and other unilateral modifications solely as a result of a property owner entering into an agreement for a property-assessed clean energy (“PACE”) financing. Consequently, given that certain remedies in connection therewith are not enforceable in Florida, we cannot assure you that any borrower owning assets in Florida will not obtain PACE financing notwithstanding any prohibition on such financing set forth in the related mortgage loan documents. See “Certain Legal Aspects of Mortgage Loans”.

The Absence of Lockboxes Entails Risks That Could Adversely Affect Distributions on Your Certificates

On March 10, 2023, the California Department of Financial Protection and Innovation appointed the Federal Deposit Insurance Corporation (the “FDIC”) as receiver for Silicon Valley Bank (“SVB”). To protect insured depositors, the FDIC ultimately transferred all the deposits and substantially all of the assets of SVB to Silicon Valley Bridge Bank, N.A., a full-service bridge bank that will be operated by the FDIC as it stabilizes the institution and implements an orderly resolution. On March 12, 2023, Signature Bank was closed by the New York State Department of Financial Services, which appointed the FDIC as receiver. To protect depositors, the FDIC transferred all the deposits and substantially all of the assets of Signature Bank to Signature Bridge Bank, N.A. (“Bridge Bank”), a full-service bank that will be operated by the FDIC as it markets the institution to potential bidders. On March 20, 2023, the FDIC announced that it had entered into a purchase and assumption agreement for substantially all deposits and certain loan portfolios of Bridge Bank by Flagstar Bank, National Association (“Flagstar”). On May 1, 2023, the FDIC announced that it entered into a purchase and assumption agreement with JPMorgan Chase Bank, National Association, to assume all of the deposits and substantially all of the assets of First Republic Bank. Other banks have also come under pressure as a result of the failure of SVB, Signature Bank and First Republic Bank and we cannot assure you whether or not the FDIC will take similar or different actions with respect to other banking institutions. Under the related mortgage loan documents (other than the mortgage loans originated by National Cooperative Bank, N.A.), all accounts, including the lockbox accounts, are required to be held at institutions meeting certain financial and ratings requirements. In many cases, Flagstar does not meet the requirements for an eligible institution to act as a lockbox bank under the applicable mortgage loan documents. Recently, a number of rating agencies have downgraded certain regional banks and other financial institutions and have put others on watch for possible downgrade. Such downgrades may trigger the obligation to transfer accounts held at certain institutions if any such downgrades cause them not to meet the requirements of the loan documents. Failure to meet those requirements could result in a default by the related borrower until the lockbox account is

 125 

transferred to an institution meeting the necessary financial and ratings requirements. We cannot assure you that the operation of any lockbox accounts at Bridge Bank or Flagstar, or the transfer of those lockbox accounts (or other accounts held at other institutions) to other qualified institutions, if required, will not have an adverse impact on the operational cash flows from the related mortgaged properties or the related borrowers’ ability to meet their respective obligations under the mortgage loan documents during that time.

In addition, certain of the mortgage loans may not require the related borrower to cause rent and other payments to be made into a lockbox account maintained on behalf of the mortgagee, although some of those mortgage loans do provide for a springing lockbox. If rental payments are not required to be made directly into a lockbox account, there is a risk that the borrower will divert such funds for other purposes. Furthermore, there is no guarantee that a springing lockbox will be able to be implemented in the future as may be required by the loan documents.

Borrower May Be Unable To Repay Remaining Principal Balance on Maturity Date; Longer Amortization Schedules and Interest-Only Provisions Increase Risk

Mortgage loans with substantial remaining principal balances at their stated maturity date involve greater risk than fully-amortizing mortgage loans. This is because the borrower may be unable to repay the mortgage loan at that time. In addition, fully amortizing mortgage loans which may pay interest on an “actual/360” basis but have fixed monthly payments may, in effect, have a small balloon payment due at maturity.

All of the mortgage loans that provide for amortization have amortization schedules that are significantly longer than their respective terms to maturity, and many of the mortgage loans require only payments of interest for part or all of their respective terms. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Due Dates; Mortgage Rates; Calculations of Interest”. A longer amortization schedule or an interest-only provision in a mortgage loan will result in a higher amount of principal outstanding under the mortgage loan at any particular time, including at the maturity date of the mortgage loan, than would have otherwise been the case had a shorter amortization schedule been used or had the mortgage loan had a shorter interest-only period or not included an interest-only provision at all. That higher principal amount outstanding could both (i) make it more difficult for the related borrower to make the required balloon payment at maturity and (ii) lead to increased losses for the issuing entity either during the loan term or at maturity if the mortgage loan becomes a defaulted mortgage loan.

A borrower’s ability to repay a mortgage loan (or whole loan) on its stated maturity date typically will depend upon its ability either to refinance the mortgage loan (or whole loan) or to sell the mortgaged property at a price sufficient to permit repayment. A borrower’s ability to achieve either of these goals will be affected by a number of factors, including:

●the availability of, and competition for, credit for commercial or multifamily real estate projects, which fluctuate over time;
●the prevailing interest rates;
●the net operating income generated by the mortgaged property;
●the fair market value of the related mortgaged property;
●the borrower’s equity in the related mortgaged property;
●significant tenant rollover at the related mortgaged properties (see “—Office Properties Have Special Risks” and “—Retail Properties Have Special Risks” above);
●the borrower’s financial condition;
●the operating history and occupancy level of the mortgaged property;
 126 
●reductions in applicable government assistance/rent subsidy programs;
●the tax laws; and
●prevailing general and regional economic conditions.

With respect to any mortgage loan that is part of a whole loan, the risks relating to balloon payment obligations are enhanced by the existence and amount of any related companion loans.

None of the sponsors, any party to the pooling and servicing agreement or any other person will be under any obligation to refinance any mortgage loan. However, in order to maximize recoveries on defaulted mortgage loans, the pooling and servicing agreement permits the special servicer (and each pooling and servicing agreement governing the servicing of a non-serviced whole loan may permit the related special servicer) to extend and modify mortgage loans in a manner consistent with the servicing standard, subject to the limitations described under “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “—Modifications, Waivers and Amendments”.

Neither the master servicer nor the special servicer will have the ability to extend or modify a non-serviced mortgage loan because such mortgage loan is being serviced by a master servicer or the special servicer pursuant to the pooling and servicing agreement governing the servicing of the applicable non-serviced whole loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

We cannot assure you that any extension or modification will increase the present value of recoveries in a given case. Whether or not losses are ultimately sustained, any delay in collection of a balloon payment that would otherwise be distributable on your certificates, whether such delay is due to borrower default or to modification of the related mortgage loan, will likely extend the weighted average life of your certificates.

In addition, compliance with legal requirements, such as the credit risk retention regulations under the Dodd-Frank Act, could cause commercial real estate lenders to tighten their lending standards and reduce the availability of debt financing for commercial real estate borrowers. This, in turn, may adversely affect the borrower’s ability to refinance the mortgage loans or sell the mortgaged property on the stated maturity date. We cannot assure you that each borrower under a balloon loan will have the ability to repay the principal balance of such mortgage loan on the related maturity date.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics”.

Risks Related to Ground Leases and Other Leasehold Interests

With respect to certain mortgaged properties, the encumbered interest will be characterized as a “fee interest” if (i) the borrower has a fee interest in all or substantially all of the mortgaged property (provided that if the borrower has a leasehold interest in any portion of the mortgaged property, such portion is not material to the use or operation of the mortgaged property), or (ii) the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related mortgaged property.

Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the related borrower’s leasehold were to be terminated upon a lease default, the lender would lose its security in the leasehold interest. Generally, each related ground lease or a lessor estoppel requires the lessor to give the lender notice of the borrower’s defaults under the ground lease and an opportunity to cure them, permits the leasehold interest to be assigned to the lender or the purchaser at a foreclosure sale, in some cases only upon the consent of the lessor, and contains certain other protective provisions typically included in a “mortgageable” ground lease, although not all these protective provisions are included in each case.

 127 

Upon the bankruptcy of a lessor or a lessee under a ground lease, the debtor has the right to assume or reject the lease. If a debtor lessor rejects the lease, the lessee has the right pursuant to the Bankruptcy Code to treat such lease as terminated by rejection or remain in possession of its leased premises for the rent otherwise payable under the lease for the remaining term of the ground lease (including renewals) and to offset against such rent any damages incurred due to the landlord’s failure to perform its obligations under the lease. If a debtor lessee/borrower rejects any or all of the lease, the leasehold lender could succeed to the lessee/borrower’s position under the lease only if the lease specifically grants the lender such right. If both the lessor and the lessee/borrower are involved in bankruptcy proceedings, the issuing entity may be unable to enforce the bankrupt lessee/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated. In such circumstances, a ground lease could be terminated notwithstanding lender protection provisions contained in the ground lease or in the mortgage.

Some of the ground leases securing the mortgage loans may provide that the ground rent payable under the related ground lease increases during the term of the mortgage loan. These increases may adversely affect the cash flow and net income of the related borrower.

In the event a ground lessee is a debtor in a bankruptcy proceeding, a leasehold lender could lose its security unless (i) the leasehold lender holds a fee mortgage, (ii) the ground lease requires the lessor to enter into a new lease with the leasehold lender upon termination or rejection of the ground lease, or (iii) the bankruptcy court, as a court of equity, allows the leasehold lender to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although not directly covered by the 1994 amendments to the Bankruptcy Code, such a result would be consistent with the purpose of the 1994 amendments to the Bankruptcy Code granting the holders of leasehold mortgages permitted under the terms of the lease the right to succeed to the position of a leasehold mortgagor. Although consistent with the Bankruptcy Code, such position may not be adopted by the applicable bankruptcy court.

Further, in a decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir. 2003)) the court ruled with respect to an unrecorded lease of real property that where a sale of the fee interest in leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, such sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that this provision does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. While there are certain circumstances under which a “free and clear” sale under the Bankruptcy Code would not be authorized (including that the lessee could not be compelled in a legal or equitable proceeding to accept a monetary satisfaction of his possessory interest, and that none of the other conditions of the Bankruptcy Code otherwise permits the sale), we cannot assure you that those circumstances would be present in any proposed sale of a leased premises. As a result, we cannot assure you that, in the event of a sale of leased property pursuant to the Bankruptcy Code, the lessee will be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that the lessee and/or the lender will be able to recoup the full value of the leasehold interest in bankruptcy court. Most of the ground leases contain standard protections typically obtained by securitization lenders. Certain of the ground leases with respect to a mortgage loan included in the issuing entity may not.

See representation and warranty number (34) on Annex D-1, representation and warranty number (34) on Annex E-1, representation and warranty number (36) on Annex F-1 and representation and warranty number (36) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

 128 

Except as noted in this prospectus, each of the ground leases has a term that extends at least 20 years beyond the maturity date of the mortgage loan (taking into account all freely exercisable extension options) and contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated.

With respect to certain of the mortgage loans, the related borrower may have given to certain lessors under the related ground lease a right of first refusal in the event a sale is contemplated or an option to purchase all or a portion of the mortgaged property and these provisions, if not waived, may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure or adversely affect the foreclosure process.

See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

Increases in Real Estate Taxes May Reduce Available Funds

Certain of the mortgaged properties securing the mortgage loans have or may in the future have the benefit of reduced real estate taxes in connection with a local government “payment in lieu of taxes” program or other tax abatement arrangements. Upon expiration of such program or if such programs were otherwise terminated, the related borrower would be required to pay higher, and in some cases substantially higher, real estate taxes. Prior to expiration of such program, the tax benefit to the mortgaged property may decrease throughout the term of the expiration date until the expiration of such program. An increase in real estate taxes may impact the ability of the borrower to pay debt service on the mortgage loan.

See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for descriptions of real estate tax matters relating to certain mortgaged properties.

Collective Bargaining Activity May Disrupt Operations, Increase Labor Costs or Interfere with Business Strategies

A number of employees at certain of the mortgaged properties are covered by a collective bargaining agreement. If relationships with such employees or the unions that represent them become adverse, such mortgaged properties could experience labor disruptions such as strikes, lockouts, boycotts and public demonstrations. Labor disputes, which may be more likely when collective bargaining agreements are being negotiated, could harm relationships with employees, result in increased regulatory inquiries and enforcement by governmental authorities. Further, adverse publicity related to a labor dispute could harm such mortgaged properties’ reputation and reduce customer demand for related services. Labor regulation and the negotiation of new or existing collective bargaining agreements could lead to higher wage and benefit costs, changes in work rules that raise operating expenses, legal costs, and limitations on the related borrower’s ability to take cost saving measures during economic downturns. We cannot assure you that the related borrower will be able to control the negotiations of collective bargaining agreements covering unionized labor employed at such mortgaged properties.

In addition, certain union employees working at a borrower’s premises may participate in multiemployer pension plans. In the event that the borrower or property manager, as applicable, were to withdraw from one or more of these pension plans with respect to the employees working at the borrower’s premises, the borrower could be subject to substantial withdrawal liability under ERISA, including without limitation for any unfunded or underfunded pension liability. Members of a borrower’s controlled group could also be liable for the borrower’s pension obligations.

 129 

State and Local Mortgage Recording Taxes May Apply Upon a Foreclosure or Deed-in-Lieu of Foreclosure and Reduce Net Proceeds

Many jurisdictions impose recording taxes on mortgages which, if not paid at the time of the recording of the mortgage, may impair the ability of the lender to foreclose the mortgage. Such taxes, interest, and penalties could be significant in amount and would, if imposed, reduce the net proceeds realized by the issuing entity in liquidating the real property securing the related mortgage loan.

Risks Relating to Conflicts of Interest

Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests

The originators, the sponsors and their affiliates (including certain of the underwriters) expect to derive ancillary benefits from this offering and their respective incentives may not be aligned with those of purchasers of the offered certificates. The sponsors originated or purchased the mortgage loans in order to securitize the mortgage loans by means of a transaction such as the offering of the offered certificates. The sponsors will sell the mortgage loans to the depositor (an affiliate of Goldman Sachs Mortgage Company, one of the sponsors, the retaining sponsor and an initial risk retention consultation party, and of Goldman Sachs Bank USA, one of the originators and the initial RR interest owner, and of Goldman Sachs & Co. LLC, one of the underwriters) on the closing date in exchange for cash, derived from the sale of the offered certificates to investors and/or in exchange for offered certificates. A completed offering would reduce the originators’ exposure to the mortgage loans. The originators made the mortgage loans with a view toward securitizing them and distributing the exposure by means of a transaction such as this offering of offered certificates. The originators may also earn origination fees in connection with the origination of the mortgage loans to be included in the mortgage pool. In certain cases, additional upfront fees may be earned in connection with a reduction of the mortgage rate of the related mortgage loan, in light of the other credit characteristics of such mortgage loan. In addition, certain mortgaged properties may have tenants that are affiliated with the related originator. See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases”. This offering of offered certificates will effectively transfer the originators’ exposure to the mortgage loans to purchasers of the offered certificates.

The originators, the sponsors and their affiliates expect to receive various benefits, including compensation, commissions, payments, rebates, remuneration and business opportunities, in connection with or as a result of this offering of offered certificates and their interests in the mortgage loans. The sponsors and their affiliates will effectively receive compensation, and may record a profit, in an amount based on, among other things, the amount of proceeds (net of transaction expenses) received from the sale of the offered certificates to investors relative to their investment in the mortgage loans. The benefits to the originators, the sponsors and their affiliates arising from the decision to securitize the mortgage loans may be greater than they would have been had other assets been selected.

Furthermore, the sponsors and/or their affiliates may benefit from a completed offering of the offered certificates because the offering would establish a market precedent and a valuation data point for securities similar to the offered certificates, thus enhancing the ability of the sponsors and their affiliates to conduct similar offerings in the future and permitting them to adjust the fair value of the mortgage loans or other similar assets or securities held on their balance sheet, including increasing the carrying value or avoiding decreasing the carrying value of some or all of such similar positions.

In some cases, the originators or their affiliates are the holders of mezzanine loans, subordinate loans, unsecured loans and/or companion loans related to their mortgage loans. The originators and/or their respective affiliates may retain existing mezzanine loans, subordinate loans, unsecured loans and/or companion loans or originate future permitted mezzanine indebtedness, subordinate indebtedness or unsecured indebtedness with respect to the mortgage loans. These transactions may cause the originators and their affiliates or their clients or counterparties who purchase the mezzanine loans, subordinate loans, unsecured loans and/or companion loans, as applicable, to have economic interests

 130 

and incentives that do not align with, and that may be directly contrary to, those of an investor in the offered certificates. In addition, these transactions or actions taken to maintain, adjust or unwind any positions in the future, may, individually or in the aggregate, have a material effect on the market for the offered certificates (if any), including adversely affecting the value of the offered certificates, particularly in illiquid markets. The originators, the sponsors and their affiliates will have no obligation to take, refrain from taking or cease taking any action with respect to such companion loans or any existing or future mezzanine loans, subordinate loans and/or unsecured loans based on the potential effect on an investor in the offered certificates, and may receive substantial returns from these transactions. In addition, the originators, the sponsors or any of their respective affiliates may benefit from certain relationships, including financial dealings, with any borrower, any non-recourse carveout guarantor or any of their respective affiliates, aside from the origination of mortgage loans or contribution of mortgage loans into this securitization. Conflicts may also arise because the sponsors and their respective affiliates intend to continue to actively acquire, develop, operate, finance and dispose of real estate-related assets in the ordinary course of their businesses. During the course of their business activities, the sponsors and their respective affiliates may acquire, sell or lease properties, or finance loans secured by properties, which may include the properties securing the mortgage loans or properties that are in the same markets as the mortgaged properties. Such other properties, similar to other third-party owned real estate, may compete with the mortgaged properties for existing and potential tenants. The sponsors may also, from time to time, be among the tenants at the mortgaged properties, and they should be expected to make occupancy-related decisions based on their self-interest and not that of the issuing entity. We cannot assure you that the activities of these parties with respect to such other properties will not adversely impact the performance of the mortgaged properties.

In addition, certain of the mortgage loans included in the issuing entity may have been refinancings of debt previously held by a sponsor, an originator or one of their respective affiliates, or a sponsor, an originator or one of their respective affiliates may have or have had equity investments in the borrowers or mortgaged properties under certain of the mortgage loans included in the issuing entity. Each of the sponsors, the originators and their respective affiliates have made and/or may make loans to, or equity investments in, affiliates of the borrowers under the related mortgage loans. In the circumstances described above, the interests of the sponsors, the originators and their respective affiliates may differ from, and compete with, the interests of the issuing entity.

In addition, each of Goldman Sachs Bank USA and Citi Real Estate Funding Inc. (or its respective MOA) is expected to hold a portion of the VRR interest as described in “Credit Risk Retention”, and each of Goldman Sachs Mortgage Company and Citi Real Estate Funding Inc. (or its respective affiliate) is expected to be appointed as an initial risk retention consultation party. Each risk retention consultation party may, on a strictly non-binding basis, consult with the special servicer and recommend that the special servicer take actions that conflict with the interests of holders of certain classes of the certificates. However, the special servicer is not required to follow any such recommendations or take directions from a risk retention consultation party and is not permitted to take actions that are prohibited by law or that violate the servicing standard or the terms of the mortgage loan documents. Each risk retention consultation party and the VRR interest owner by whom it is appointed may have interests that are in conflict with those of certain certificateholders, in particular if a risk retention consultation party or such VRR interest owner holds companion loan securities, or has financial interests in or other financial dealings (as a lender or otherwise) with a borrower or an affiliate of a borrower under any of the mortgage loans. In order to minimize the effect of certain of these conflicts of interest, with respect to any mortgage loan as to which a risk retention consultation party would otherwise be entitled to exercise consultation rights, for so long as any related borrower party is a risk retention consultation party or a VRR interest owner by whom such risk retention consultation party was appointed (any such mortgage loan referred to in this context as an “excluded loan” as to such party), then such risk retention consultation party will not have consultation rights solely with respect to any such excluded loan.

Further, various originators, sponsors and their respective affiliates are acting in multiple capacities in or with respect to this transaction, which may include, without limitation, acting as one or more transaction parties or a subcontractor or vendor of such party, participating in or contracting for interim servicing and/or custodial services with certain transaction parties, providing warehouse financing to, or receiving

 131 

warehouse financing from, certain other originators or sponsors prior to transfer of the related mortgage loans to the issuing entity, and/or conducting due diligence on behalf of an investor with respect to the mortgage loans prior to their transfer to the issuing entity.

For a description of certain of the foregoing relationships and arrangements that exist among the parties to this securitization, see “Certain Affiliations, Relationships And Related Transactions Involving Transaction Parties” and “Transaction Parties”.

In addition, an affiliate of JPMorgan Chase Bank, National Association, a mortgage loan seller and a sponsor, is a tenant with respect to the NOVA Retail 2-Pack mortgage loan. We cannot assure you that any related borrower did not receive more favorable loan terms than it would have received if a lender affiliate was not a tenant, nor can we assure you that any such lender affiliate did not receive more favorable lease terms than an unaffiliated tenant would receive.

In addition, Starwood Mortgage Capital LLC, a sponsor, a mortgage loan seller and an originator, is an affiliate of LNR Partners, LLC, the special servicer under the WFCM 2026-C66 pooling and servicing agreement.

These roles and other potential relationships may give rise to conflicts of interest as described in “—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests”, “—Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans” and “—Other Potential Conflicts of Interest May Affect Your Investment” below. Each of the foregoing relationships and related interests should be considered carefully by you before you invest in any offered certificates.

The Servicing of the Servicing Shift Whole Loans Will Shift to Other Servicers

The servicing of each of the servicing shift whole loans is expected to be governed by the pooling and servicing agreement for this securitization only temporarily, until such whole loan’s servicing shift securitization date. At that time, the servicing and administration of the related servicing shift whole loan will shift to the master servicer and special servicer under the related servicing shift pooling and servicing agreement and will be governed exclusively by such servicing shift pooling and servicing agreement and the related co-lender agreement. Neither the closing dates of such securitizations nor the identity of such servicing shift master servicers or servicing shift special servicers has been determined. In addition, the provisions of each servicing shift pooling and servicing agreement have not yet been determined. Prospective investors should be aware that they will not have any control over the identity of the servicing shift master servicers or servicing shift special servicers, nor can we assure you as to the particular terms of such servicing shift pooling and servicing agreements except to the extent of compliance with certain requirements set forth in the related co-lender agreements. Moreover, the controlling class representative for this securitization will not have any consent or consultation rights with respect to the servicing of the servicing shift whole loans other than those limited consent and consultation rights as are provided in the related co-lender agreement, and the holder of the related controlling companion loan or the controlling party in the related securitization of such controlling companion loan or such other party specified in the related co-lender agreement may have rights similar to, or more expansive than, those granted to the directing holder with regard to the other Serviced Mortgage Loans in this transaction. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”. For the avoidance of doubt, as of the Closing Date, there is no servicing shift whole loan related to the issuing entity.

Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests

The activities and interests of the underwriters and their respective affiliates (collectively, the “Underwriter Entities”) will not align with, and may in fact be directly contrary to, those of the certificateholders. The Underwriter Entities are each part of separate global investment banking, securities and investment management firms that provide a wide range of financial services to a substantial and diversified client base that includes corporations, financial institutions, governments and high-net-worth individuals. As such, they actively make markets in and trade financial instruments for their

 132 

own account and for the accounts of customers. These financial instruments include debt and equity securities, currencies, commodities, bank loans, indices, baskets and other products. The Underwriter Entities’ activities include, among other things, executing large block trades and taking long and short positions directly and indirectly, through derivative instruments or otherwise. The securities and instruments in which the Underwriter Entities take positions, or expect to take positions, include loans similar to the mortgage loans, securities and instruments similar to the offered certificates and other securities and instruments. Underwriter Entities hold or may hold companion loans and/or mezzanine loans related to a mortgage loan in this securitization. Market making is an activity where the Underwriter Entities buy and sell on behalf of customers, or for their own account, to satisfy the expected demand of customers. By its nature, market making involves facilitating transactions among market participants that have differing views of securities and instruments. Any short positions taken by the Underwriter Entities and/or their clients through marketing or otherwise will increase in value if the related securities or other instruments decrease in value, while positions taken by the Underwriter Entities and/or their clients in credit derivative or other derivative transactions with other parties, pursuant to which the Underwriter Entities and/or their clients sell or buy credit protection with respect to one or more classes of the offered certificates, may increase in value if the offered certificates default, are expected to default, or decrease in value.

The Underwriter Entities and their clients acting through them may execute such transactions, modify or terminate such derivative positions and otherwise act with respect to such transactions, and may exercise or enforce, or refrain from exercising or enforcing, any or all of their rights and powers in connection therewith, consistent with applicable laws, including Rule 192 described below, without regard to whether any such action might have an adverse effect on the offered certificates or the certificateholders. Additionally, none of the Underwriter Entities will have any obligation to disclose any of these securities or derivatives transactions to you in your capacity as a certificateholder. Although Securities Act Rule 192 (Prohibition Against Conflicts of Interest in Certain Securitizations) prohibits underwriters, sponsors and certain other securitization participants from engaging in certain “conflicted transactions”, including certain short sale and credit derivatives transactions, that rule contains exceptions for certain market-making transactions, risk-mitigating hedging transactions and liquidity commitment transactions. As a result, you should expect that the Underwriter Entities, consistent with applicable laws, including Rule 192, nonetheless will take positions that are inconsistent with, or adverse to, the investment objectives of investors in the offered certificates.

As a result of the Underwriter Entities’ various financial market activities, including acting as a research provider, investment advisor, market maker or principal investor, you should expect that personnel in various businesses throughout the Underwriter Entities will have and express research or investment views and make recommendations that are inconsistent with, or adverse to, the objectives of investors in the offered certificates.

If an Underwriter Entity becomes a holder of any of the certificates, through market-making activity or otherwise, any actions that it takes in its capacity as a certificateholder, including voting, providing consents or otherwise will not necessarily be aligned with the interests of other holders of the same class or other classes of the certificates. Similarly, the expected VRR interest owners and the parties expected to be designated to consult with the special servicer on their behalf as the risk retention consultation parties are each an Underwriter Entity. We cannot assure you that any actions that such party takes in either such capacity will necessarily be aligned with the interests of the holders of other classes of any certificates. To the extent an Underwriter Entity makes a market in the certificates (which it is under no obligation to do), it would expect to receive income from the spreads between its bid and offer prices for the certificates. The price at which an Underwriter Entity may be willing to purchase certificates, if it makes a market, will depend on market conditions and other relevant factors and may be significantly lower than the issue price for the certificates and significantly lower than the price at which it may be willing to sell certificates.

In addition, none of the Underwriter Entities will have any obligation to monitor the performance of the certificates or the actions of the parties to the pooling and servicing agreement and will have no authority to advise any party to the pooling and servicing agreement or to direct their actions.

 133 

Furthermore, each Underwriter Entity expects that a completed offering will enhance its ability to assist clients and counterparties in the transaction or in related transactions (including assisting clients in additional purchases and sales of the certificates and hedging transactions). The Underwriter Entities expect to derive fees and other revenues from these transactions. In addition, participating in a successful offering and providing related services to clients may enhance the Underwriter Entities’ relationships with various parties, facilitate additional business development, and enable them to obtain additional business and generate additional revenue.

The Underwriter Entities are playing several roles in this transaction. Goldman Sachs & Co. LLC, one of the underwriters, is an affiliate of GS Mortgage Securities Corporation II, the depositor, Goldman Sachs Bank USA, an originator, the initial RR interest owner, and the holder of the companion loans (if any) for which the noteholder is identified as “GS Bank” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”, and Goldman Sachs Mortgage Company, a sponsor, the retaining sponsor and an initial risk retention consultation party.

Citigroup Global Markets Inc., one of the underwriters, is an affiliate of Citi Real Estate Funding Inc., a sponsor, an originator, the holder of the Class RR certificates, an initial risk retention consultation party and the holder of the companion loans (if any) for which the noteholder is identified as “CREFI” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

Deutsche Bank Securities Inc., one of the underwriters, is an affiliate of German American Capital Corporation, an originator, a sponsor and the holder of the companion loans (if any) for which the noteholder is identified as “GACC” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

BMO Capital Markets Corp., one of the underwriters, is an affiliate of BMO, a sponsor, an originator and the holder of the companion loans (if any) for which the noteholder is identified as “BMO” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

Barclays Capital Inc., one of the underwriters, is an affiliate of Barclays Capital Real Estate Inc., a sponsor, an originator and the holder of the companion loans (if any) for which the noteholder is identified as “Barclays” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

J.P. Morgan Securities LLC, one of the underwriters, is an affiliate of JPMorgan Chase Bank, National Association, a sponsor, an originator and the holder of the companion loans (if any) for which the noteholder is identified as “JPMCB” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

UBS Securities LLC, one of the underwriters, is an affiliate of UBS AG New York Branch, a sponsor, an originator and the holder of the companion loans (if any) for which the noteholder is identified as “UBS AG New York Branch” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

 134 

Potential Conflicts of Interest of the Master Servicers and the Special Servicers

The pooling and servicing agreement provides that the mortgage loans serviced thereunder are required to be administered in accordance with the servicing standard without regard to ownership of any certificate by the master servicer or the special servicer or any of their respective affiliates. See “Pooling and Servicing Agreement—Servicing Standard”. Each pooling and servicing agreement or trust and servicing agreement governing the servicing of a non-serviced whole loan provides that such non-serviced whole loan is required to be administered in accordance with a servicing standard that is generally similar to the servicing standard set forth in the pooling and servicing agreement. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Notwithstanding the foregoing, the master servicer, a sub-servicer, the special servicer or any of their respective affiliates and, as it relates to servicing and administration of a non-serviced mortgage loan, the master servicer, a sub-servicer, the special servicer or any of their respective affiliates under the pooling and servicing agreement or trust and servicing agreement governing the servicing of a non-serviced whole loan, may have interests when dealing with the mortgage loans that are in conflict with those of holders of the certificates, especially if the master servicer, a sub-servicer, the special servicer or any of their respective affiliates holds certificates or securities relating to any of the applicable companion loans, or has financial interests in or financial dealings with a borrower or a borrower sponsor.

National Cooperative Bank, N.A. is a mortgage loan seller and also will act as the master servicer with respect to the mortgage loans sold to the trust by National Cooperative Bank, N.A. and as the special servicer responsible for servicing the mortgage loans secured by residential cooperative properties sold to the trust by National Cooperative Bank, N.A. Under these circumstances, because it is both a master servicer and special servicer and also a mortgage loan seller, National Cooperative Bank, N.A. may have interests that conflict with the interests of the holders of the certificates. However, the pooling and servicing agreement will provide that the mortgage loans are to be serviced in accordance with the servicing standard and without regard to any obligation of any mortgage loan seller to cure a breach of a representation or warranty or repurchase any mortgage loan.

In addition, with respect to certain mortgage loans secured by residential cooperative properties to be sold to the depositor by National Cooperative Bank, N.A., National Cooperative Bank, N.A. or an affiliate thereof may hold, now or in the future, one or more (a) loans to the related mortgage borrower that are secured, on a subordinated basis, by a mortgage lien upon a mortgaged property that also secures a mortgage loan included in the trust, (b) unsecured loans to the related mortgage borrower and/or (c) cooperative unit loans that are secured by direct equity interests in the related mortgage borrower. See “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing for Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”, “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Cooperative Shares”. Additionally, subject to the servicing standard and to the criteria described in “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”, National Cooperative Bank, N.A. is also permitted to approve, without the consent of the directing holder any party to the pooling and servicing agreement, the incurrence of additional and/or other additional secured indebtedness by the borrowers under mortgage loans secured by residential cooperative properties expected to be sold to the depositor by National Cooperative Bank, N.A. only, and if it so elects, to act as lender in such instances.

Furthermore, nothing in the pooling and servicing agreement or otherwise will prohibit the master servicer or special servicer or an affiliate thereof from soliciting the refinancing of any of the mortgage loans for which it is acting as master servicer or special servicer. In the event that the master servicer or special servicer or an affiliate thereof refinances any of the mortgage loans included in the mortgage pool, an earlier than expected payoff of any such mortgage loan could occur, which would result in a prepayment, which such prepayment could have an adverse effect on the yield of the certificates or the RR interest. See “—Other Risks Relating to the Certificates—Your Yield May Be Affected by Defaults, Prepayments and Other Factors”.

 135 

In order to minimize the effect of certain of these conflicts of interest as they relate to the special servicer, for so long as the special servicer obtains knowledge that it is a borrower party with respect to a mortgage loan (other than a non-serviced mortgage loan) or serviced whole loan, the special servicer will be required to resign as special servicer with respect to that mortgage loan or serviced whole loan (referred to in this prospectus as an “excluded special servicer loan”) and a separate special servicer that is not a borrower party (referred to in this prospectus as an “excluded special servicer”) will be appointed as special servicer for such excluded special servicer loan as described under “Pooling and Servicing Agreement—Replacement of the Special Servicer Without Cause”. Any excluded special servicer will be required to perform all of the obligations of the special servicer with respect to such excluded special servicer loan and will be entitled to all special servicing compensation with respect to such excluded special servicer loan earned during such time as the related mortgage loan is an excluded special servicer loan. While the special servicer will have the same access to information related to the excluded special servicer loan as it does with respect to the other mortgage loans, the special servicer will covenant in the pooling and servicing agreement that it will not directly or indirectly provide any information related to any excluded special servicer loan to the related borrower party, any of the special servicer’s employees or personnel or any of its affiliates involved in the management of any investment in the related borrower party or the related mortgaged property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related borrower party, and will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations. Notwithstanding those restrictions, we cannot assure you that the related borrower party will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to an excluded special servicer loan.

Each of these relationships may create a conflict of interest. For instance, if the special servicer or its affiliate holds a subordinate class of certificates, the special servicer might seek to reduce the potential for losses allocable to those certificates from the mortgage loans by deferring acceleration in hope of maximizing future proceeds. However, that action could result in less proceeds to the issuing entity than would be realized if earlier action had been taken. In addition, no servicer is required to act in a manner more favorable to the offered certificates or any particular class of certificates than to the non-offered certificates, the RR interest, any serviced companion loan holder or the holder of any serviced companion loan securities. Additionally, in some cases, the master servicer or special servicer or their respective affiliates may be the holder of a mezzanine or subordinate loan related to a mortgage loan in the mortgage pool. Any such interest in a mezzanine or subordinate loan may result in economic interests and incentives that do not align with, and that may be directly contrary to, those of an investor in the offered certificates. In addition, these transactions or actions taken to maintain, adjust or unwind any positions in the future may, individually or in the aggregate, have a material effect on the market for the offered certificates (if any), including adversely affecting the value of the offered certificates, particularly in illiquid markets. In any such instance, neither the master servicer nor the special servicer will have any obligation to take, refrain from taking or cease taking any action with respect to any existing or future mezzanine or subordinate loans based on the potential effect on an investor in the offered certificates, and may receive substantial returns from these transactions.

Each of the master servicer and the special servicer services and is expected to continue to service, in the ordinary course of its respective business, existing and new mortgage loans for third parties, including portfolios of mortgage loans similar to the mortgage loans. The real properties securing these other mortgage loans may be in the same markets as, and compete with, certain of the mortgaged properties securing the mortgage loans. Consequently, personnel of the master servicer or the special servicer, as applicable, may perform services, on behalf of the issuing entity, with respect to the mortgage loans at the same time as they are performing services, on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans. In addition, the mortgage loan sellers will determine who will service mortgage loans that the mortgage loan sellers originate in the future, and that determination may be influenced by the mortgage loan seller’s opinion of servicing decisions made by the master servicer or the special servicer under the pooling and servicing agreement including, among their things, the manner in which the master servicer or the special servicer enforces breaches of representations and warranties against the related mortgage loan seller. This may pose inherent conflicts for the master servicer or the special servicer.

 136 

The special servicer may enter into one or more arrangements with the controlling class representative, a controlling class certificateholder, a serviced companion loan holder or other certificateholders (or an affiliate or a third party representative of one or more of the preceding parties) to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the special servicer’s appointment (or continuance) as special servicer under the pooling and servicing agreement and/or the related co-lender agreement and limitations on the right of such person to replace the special servicer. See “—Other Potential Conflicts of Interest May Affect Your Investment” below.

CMBS 4 Sub 17, LLC is expected to (i) appoint itself as the initial controlling class representative and, therefore, the initial directing holder with respect to each mortgage loan (other than any non-serviced mortgage loan, any applicable excluded loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any servicing shift mortgage loan) and any related serviced companion loans and (ii) purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates, and it or one or more affiliates may purchase certain additional classes of certificates.

CWCapital Asset Management LLC is expected to act as the special servicer with respect to each serviced mortgage loan (other than any excluded special servicer loans and each mortgage loan sold to the depositor by National Cooperative Bank, N.A.) and any related serviced companion loans and it or an affiliate assisted CMBS 4 Sub 17, LLC and TH Holdco 1 (Cayman), L.P., or their respective affiliates, with their due diligence on the mortgage loans prior to the closing date.

Although the master servicer and the special servicer will be required to service and administer the mortgage loan pool in accordance with the servicing standard and, accordingly, without regard to their rights to receive compensation under the pooling and servicing agreement and without regard to any potential obligation to repurchase or substitute a mortgage loan if the master servicer or the special servicer is a mortgage loan seller, the possibility of receiving additional servicing compensation in the nature of assumption and modification fees, the continuation of receiving fees to service or specially service a mortgage loan, or the desire to avoid a repurchase demand resulting from a breach of a representation and warranty or material document default may under certain circumstances provide the master servicer or the special servicer, as the case may be, with an economic disincentive to comply with this standard.

Pursuant to certain interim servicing agreements between Goldman Sachs Mortgage Company or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by Goldman Sachs Mortgage Company.

Pursuant to certain interim servicing agreements between Citi Real Estate Funding Inc. or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by Citi Real Estate Funding Inc.

Pursuant to certain interim servicing agreements between German American Capital Corporation or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by German American Capital Corporation.

Pursuant to certain interim servicing agreements between UBS AG New York Branch or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by UBS AG New York Branch.

 137 

Pursuant to certain interim servicing agreements between JPMorgan Chase Bank, National Association or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain mortgage loans.

Pursuant to certain interim servicing agreements between Bank of Montreal or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by Bank of Montreal.

Pursuant to certain interim servicing agreements between Barclays Capital Real Estate Inc. or one of its affiliates, on the one hand, and Midland Loan Services, a Division of PNC Bank, National Association, on the other hand, Midland Loan Services, a Division of PNC Bank, National Association acts as interim servicer with respect to certain of the mortgage loans contributed to this securitization by Barclays Capital Real Estate Inc.

See “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” for additional information regarding potential conflicts of interest regarding the master servicer and the special servicer.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

Potential Conflicts of Interest of the Operating Advisor

Park Bridge Lender Services LLC, a New York limited liability company, has been appointed as the initial operating advisor with respect to all of the mortgage loans (other than any non-serviced mortgage loan). See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial operating advisor and its affiliates may have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate administrator, the trustee, the master servicer, the special servicer, the risk retention consultation parties, the directing holder, collateral property owners or affiliates of any of those parties. These relationships may continue in the future. Each of these relationships, to the extent they exist, may continue in the future, and may involve a conflict of interest with respect to the initial operating advisor’s duties as operating advisor. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial operating advisor performs its duties under the pooling and servicing agreement.

In addition, the operating advisor and its affiliates may have interests that are in conflict with those of certificateholders and the RR interest owner, especially if the operating advisor or any of its affiliates holds certificates or has financial interests in or other financial dealings with any of the parties to this transaction, a borrower or a parent of a borrower.

Additionally, Park Bridge Lender Services LLC or its affiliates, in the ordinary course of their business, may in the future (a) perform for third parties contract underwriting services and advisory services as well as service or specially service mortgage loans and (b) acquire mortgage loans for their own account, including, in each such case, mortgage loans similar to the mortgage loans that will be included in the issuing entity. The real properties securing these other mortgage loans may be in the same markets as, and compete with, certain of the mortgaged properties securing the mortgage loans that will be included in the issuing entity. Consequently, personnel of Park Bridge Lender Services LLC may perform services, on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity at the same time as they are performing services with respect to, or while Park Bridge Lender Services LLC or its affiliates are holding, other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. Although the operating advisor is required to consider the servicing standard in connection with its activities under the pooling and servicing

 138 

agreement, the operating advisor will not itself be bound by the servicing standard. In addition, the operating advisor and its affiliates may have interests that are in conflict with those of certificateholders and the RR interest owner, if the operating advisor or any of its affiliates holds certificates or has financial interests in or financial dealings with a borrower, a parent of a borrower, a borrower sponsor or any of their affiliates. Each of these relationships may pose inherent conflicts of interest for Park Bridge Lender Services LLC.

Potential Conflicts of Interest of the Asset Representations Reviewer

Park Bridge Lender Services LLC, a New York limited liability company, has been appointed as the initial asset representations reviewer with respect to all of the mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial asset representations reviewer and its affiliates may have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate administrator, the trustee, the master servicer, the special servicer, the directing holder, the risk retention consultation parties, collateral property owners and their vendors or affiliates of any of those parties. These relationships may continue in the future. Each of these relationships, to the extent they exist, may involve a conflict of interest with respect to the initial asset representations reviewer’s duties as asset representations reviewer. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial asset representations reviewer performs its duties under the pooling and servicing agreement.

In addition, the asset representations reviewer and its affiliates may have interests that are in conflict with those of certificateholders and the RR interest owner, especially if the asset representations reviewer or any of its affiliates holds certificates or has financial interests in or other financial dealings with any of the parties to this transaction, a borrower or a parent of a borrower.

Additionally, Park Bridge Lender Services LLC or its affiliates, in the ordinary course of their business, may in the future (a) perform for third parties contract underwriting services and advisory services as well as service or specially service mortgage loans and (b) acquire mortgage loans for their own account, including, in each such case, mortgage loans similar to the mortgage loans that will be included in the issuing entity. The real properties securing these other mortgage loans may be in the same markets as, and compete with, certain of the mortgaged properties securing the mortgage loans that will be included in the issuing entity. Consequently, personnel of Park Bridge Lender Services LLC may perform services, on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity at the same time as they are performing services with respect to, or while Park Bridge Lender Services LLC or its affiliates are holding, other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. This may pose inherent conflicts of interest for Park Bridge Lender Services LLC.

In addition, the asset representations reviewer and its affiliates may have interests that are in conflict with those of certificateholders and the RR interest owner if the asset representations reviewer or any of its affiliates has financial interests in or financial dealings with a borrower, a parent of a borrower, a borrower sponsor or any of their affiliates. Each of these relationships may also create a conflict of interest.

Potential Conflicts of Interest of the Directing Holder and the Companion Loan Holders

On the closing date, it is expected that CMBS 4 Sub 17, LLC will (i) purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates and it or one or more affiliates may purchase additional classes of certificates, and (ii) appoint itself as the initial controlling class representative and, therefore, as the initial directing holder with respect to each mortgage loan (other than any non-serviced mortgage loan, any servicing shift mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded loan) and any related serviced

 139 

companion loans. The special servicer may, at the direction of the directing holder (for so long as a control termination event does not exist and other than with respect to any applicable excluded special servicer loan), take actions with respect to the specially serviced loans under the pooling and servicing agreement that could adversely affect the holders of some or all of the classes of certificates. The controlling class representative will be controlled by the majority of the controlling class certificateholders.

The controlling class certificateholders and the holders of the companion loans or securities backed by such companion loans may have interests in conflict with those of the other certificateholders and the RR interest owner. As a result, it is possible that the directing holder on behalf of the controlling class certificateholders (for so long as a control termination event does not exist and other than with respect to any applicable excluded loan, any serviced AB whole loan (for so long as no related control appraisal period is continuing) and the servicing shift mortgage loans), or the directing holder (or equivalent entity) under the pooling and servicing agreement or trust and servicing agreement, as applicable, governing the servicing of a non-serviced whole loan, may direct the special servicer under such pooling and servicing agreement or trust and servicing agreement, as applicable, relating to the other securitization transaction, as the case may be, to take actions that conflict with the interests of holders of certain classes of the certificates and the interests of the RR interest owner.

The table titled “Non-Serviced Whole Loans” under “Summary of Terms—The Mortgage Pool” provides the identity of the initial directing holder (or equivalent entity) for each non-serviced whole loan, the expected securitization trust or other entity holding the controlling note in such non-serviced whole loan and the trust and servicing agreement or pooling and servicing agreement, as applicable, under which it is expected to be serviced.

In addition, except as limited by certain conditions described under “Pooling and Servicing Agreement—Termination of Master Servicer or Special Servicer for Cause—Servicer Termination Events”, any special servicer may be replaced by the directing holder at any time for cause or without cause (for so long as a control termination event does not exist and other than in respect of any applicable excluded loan). See “Pooling and Servicing Agreement—The Directing Holder” and “—Termination of Master Servicer or Special Servicer for Cause—Servicer Termination Events”. With respect to the right of the directing holder to replace any special servicer under certain circumstances, investors should consider that National Cooperative Bank, N.A., the initial special servicer with respect to each of the mortgage loans included in the pool that are secured by residential cooperative properties to be sold to the depositor by National Cooperative Bank, N.A., is experienced in acting as a lender and a servicer with respect to mortgage loans secured by residential cooperative properties. Should the directing holder elect to replace such special servicer, we cannot assure you that any successor special servicer selected pursuant to the terms of the pooling and servicing agreement would have the same familiarity or experience with the servicing of mortgage loans secured by residential cooperative properties.

The special servicer, upon non-binding consultation with a serviced companion loan holder or its representative, may take actions with respect to the related serviced whole loan that could adversely affect the holders of some or all of the classes of certificates or the RR interest, to the extent described under “Description of the Mortgage Pool—The Whole Loans”. In connection with the whole loans serviced under the pooling and servicing agreement for this securitization, the serviced companion loan holders do not have any duties to the holders of any class of certificates or the RR interest, and they may have interests in conflict with those of the certificateholders and the RR interest owner. As a result, it is possible that such non-binding consultation with a serviced companion loan holder (solely with respect to the related serviced whole loan) may advise the special servicer to take actions that conflict with the interests of holders of certain classes of the certificates or the interests of the RR interest owner. However, the special servicer is not permitted to take actions that are prohibited by law or violate the servicing standard or the terms of the mortgage loan documents. In addition, except as limited by certain conditions described under “Pooling and Servicing Agreement—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events”, the special servicer may be replaced by the directing holder for cause at any time and without cause (for so long as a control termination event does not exist and other than with respect to any applicable excluded loan). See “Pooling and Servicing Agreement—The

 140 

Directing Holder” and “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events”.

Similarly, the applicable controlling class related to the securitization trust indicated in the chart above as the controlling noteholder (or, on and after the related servicing shift securitization date, the securitization trust for the related controlling companion loan) has certain consent and/or consultation rights with respect to any non-serviced mortgage loan under the pooling and servicing agreement or trust and servicing agreement, as applicable, governing the servicing of that related non-serviced whole loan and have similar conflicts of interest with the holders of other certificates backed by the companion loans. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The directing holder and its affiliates (and the directing holder (or equivalent entity) under the pooling and servicing agreement or trust and servicing agreement, as applicable, governing the servicing of any non-serviced whole loan and their respective affiliates) may have interests that are in conflict with those of certain certificateholders and the RR interest owner, especially if the applicable directing holder or any of its affiliates holds certificates or companion loan securities, or has financial interests in or other financial dealings (as lender or otherwise) with a borrower or an affiliate of a borrower. In order to minimize the effect of certain of these conflicts of interest, for so long as any borrower party is the directing holder (or, if the directing holder is the controlling class representative or the holder of the majority of the controlling class certificates (by certificate balance)) (any such loan referred to in this prospectus as an “excluded loan” as to such party), the directing holder will not have consent or consultation rights solely with respect to the related excluded loan (however, the directing holder will be provided certain notices and certain information relating to such excluded loan as described in the pooling and servicing agreement). In addition, for so long as any borrower party is the directing holder or a controlling class certificateholder, as applicable, the directing holder or such controlling class certificateholder, as applicable, will not be given access to any excluded information solely relating to the related excluded loan and/or the related mortgaged properties pursuant to the terms of the pooling and servicing agreement. Notwithstanding those restrictions, we cannot assure you that the directing holder or any controlling class certificateholder will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to the applicable excluded loan or otherwise seek to exert its influence over the special servicer in the event an applicable excluded loan becomes subject to a workout or liquidation. See “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information” in this prospectus. Each of these relationships may create a conflict of interest.

On the closing date, CMBS 4 Sub 17, LLC is expected to (i) appoint itself as the initial controlling class representative and, therefore, as the initial directing holder with respect to each mortgage loan (other than the mortgage loans sold to the depositor by National Cooperative Bank, N.A., any non-serviced mortgage loan, any servicing shift mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded special servicer loan) and any related serviced companion loans and (ii) purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates. CMBS 4 Sub 17, LLC or one or more of its affiliates may also purchase additional classes of certificates.

CWCapital Asset Management LLC is expected to act as the special servicer with respect to each mortgage loan (other than any non-serviced mortgage loan, any excluded special servicer loan and each mortgage loan sold to the depositor by National Cooperative Bank, N.A.) and any related serviced companion loans and it or an affiliate assisted CMBS 4 Sub 17, LLC and TH Holdco 1 (Cayman), L.P., or their respective affiliates, with its due diligence on the mortgage loans prior to the closing date.

The special servicer, in connection with obtaining the consent of, or upon consultation with, the directing holder or a serviced companion loan holder or its representative, may take actions with respect to the related serviced whole loan that could adversely affect the holders of some or all of the classes of certificates, to the extent described under “Description of the Mortgage Pool—The Whole Loans”. In connection with the serviced whole loan, the serviced companion loan holder does not have any duties to the holders of any class of certificates or the RR interest, and it may have interests in conflict with those of the certificateholders and the RR interest owner. As a result, it is possible that the serviced companion

 141 

loan holder may advise the special servicer to take actions with respect to the related serviced whole loan that conflict with the interests of holders of certain classes of the certificates or the RR interest.

Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans

The anticipated initial investor(s) in the Class J-RR certificates, which are collectively referred to in this prospectus as the “Retaining Third-Party Purchasers” (see “Pooling and Servicing Agreement—The Directing Holder—General”), were required under the Credit Risk Retention Rules to perform due diligence on the mortgage loans originally identified by the sponsors for inclusion in the issuing entity, and to request the removal, re-sizing, decrease in the principal balance of the mortgage loan, reduction of the time during which the loan pays interest-only, increase in the amount of required reserves or change in the expected repayment dates or other features of some or all of the mortgage loans. The mortgage pool as originally proposed by the sponsors was adjusted based on certain of these requests. In addition, the Retaining Third-Party Purchasers received or may receive price adjustments or cost mitigation arrangements in connection with accepting certain mortgage loans in the mortgage pool.

We cannot assure you that you or another investor would have made the same requests to modify the original pool as the Retaining Third-Party Purchasers or that the final pool as influenced by the Retaining Third-Party Purchasers’ feedback will not adversely affect the performance of your certificates and benefit the performance of the Retaining Third-Party Purchasers’ certificates. Because of the differing subordination levels, the Retaining Third-Party Purchasers have interests that may, in some circumstances, differ from those of purchasers of other classes of certificates, and may desire a portfolio composition that benefits the Retaining Third-Party Purchasers but that does not benefit other investors. In addition, although Securities Act Rule 192 (Prohibition Against Conflicts of Interest in Certain Securitizations) may be applicable to actions taken by any entity with a contractual right to direct or cause the direction of the structure, design or assembly of any asset-backed security, or the composition of the underlying asset pool, the Retaining Third-Party Purchasers may enter into hedging or other transactions (except as may be restricted pursuant to the Credit Risk Retention Rules) or otherwise have business objectives that also could cause its interests with respect to the mortgage pool to diverge from those of other purchasers of the certificates. The Retaining Third-Party Purchasers performed due diligence solely for their own benefit and have no liability to any person or entity for conducting its due diligence. The Retaining Third-Party Purchasers are not required to take into account the interests of any other investor in the certificates in exercising remedies or voting or other rights in their capacity as owner of its certificates or in making requests or recommendations to the sponsors as to the selection of the mortgage loans and the establishment of other transaction terms. Investors are not entitled to rely on in any way the Retaining Third-Party Purchasers’ acceptance of a mortgage loan. The Retaining Third-Party Purchasers’ acceptance of a mortgage loan does not constitute, and may not be construed as, an endorsement of such mortgage loan, the underwriting for such mortgage loan or the originator of such mortgage loan.

The Retaining Third-Party Purchasers will have no liability to any certificateholder for any actions taken by them as described in the preceding two (2) paragraphs and the pooling and servicing agreement will provide that each certificateholder, by its acceptance of a certificate, waives any claims against such buyers in respect of such actions.

It is anticipated that CMBS 4 Sub 17, LLC, a Delaware limited liability company, and TH Holdco 1 (Cayman), L.P., a Cayman Islands exempted limited partnership, will be the Retaining Third-Party Purchasers. CMBS 4 Sub 17, LLC, or an affiliate, will constitute the initial controlling class representative and, therefore, the initial directing holder with respect to the mortgage loans (other than any non-serviced mortgage loan, any servicing shift mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded loan) and the related serviced companion loans. The directing holder will have certain rights to direct and consult with the special servicer. In addition, the controlling class representative will generally have certain consultation rights with regard to a non-serviced mortgage loan under the pooling and servicing agreement or trust and servicing agreement, as applicable, governing the servicing of such non-serviced whole loan and the related co-lender agreement and with regard to the servicing shift whole loan following the servicing shift date, under the pooling and servicing agreement governing the servicing of the servicing shift whole loan. See

 142 

“Pooling and Servicing Agreement—The Directing Holder” and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans—Certain Rights of each Non-Controlling Holder”.

Because the incentives and actions of the Retaining Third-Party Purchasers may, in some circumstances, differ from or be adverse to those of purchasers of the offered certificates, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool and should not rely upon the Retaining Third-Party Purchasers’ due diligence or investment decision (or due diligence or the investment decision of its affiliates).

Conflicts of Interest May Occur as a Result of the Rights of the Applicable Directing Holder To Terminate the Special Servicer of the Applicable Whole Loan

With respect to each whole loan, the directing holder exercising control rights over that whole loan will be entitled, under certain circumstances, to remove the special servicer under the applicable pooling and servicing agreement or trust and servicing agreement, as applicable, governing the servicing of such whole loan and, in such circumstances, appoint a successor special servicer for such whole loan (or have certain consent rights with respect to such removal or replacement). The party with this appointment power may have special relationships or interests that conflict with those of the holders of one or more classes of certificates. In addition, that party does not have any duties to the holders of any class of certificates, may act solely in its own interests, and will have no liability to any certificateholders for having done so. No certificateholder may take any action against the directing holder under the pooling and servicing agreement for this securitization or under any pooling and servicing agreement governing the servicing of any non-serviced whole loan, or against any other parties for having acted solely in their respective interests. See “Description of the Mortgage Pool—The Whole Loans” for a description of these rights to terminate the special servicer.

Other Potential Conflicts of Interest May Affect Your Investment

The special servicer (whether the special servicer or a successor) may enter into one or more arrangements with the controlling class representative, a controlling class certificateholder, a companion loan holder, the VRR interest owners, a holder of a companion loan security or other certificateholders (or an affiliate or a third party representative of one or more of the preceding) to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the appointment (or continuance) of the special servicer under the pooling and servicing agreement and the co-lender agreements and limitations on the right of such person to replace the special servicer.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

The managers of the mortgaged properties and the borrowers may experience conflicts of interest in the management and/or ownership of the mortgaged properties because:

●a substantial number of the mortgaged properties are managed by property managers affiliated with the respective borrowers;
●these property managers also may manage and/or franchise additional properties, including properties that may compete with the mortgaged properties;
●affiliates of the managers and/or the borrowers, or the managers and/or the borrowers themselves, also may own other properties, including properties that compete with the mortgaged property for tenants and/or customers; and
●tenants at the mortgaged property may have signed leases or letters of intent at a competing property controlled by the borrower sponsor.
 143 

None of the borrowers, property managers or any of their affiliates or any employees of the foregoing has any duty to favor the leasing of space in the mortgaged properties over the leasing of space in other properties, one or more of which may be adjacent to or near the mortgaged properties.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

Other Risks Relating to the Certificates

The Certificates Are Limited Obligations

The certificates, when issued, and the RR interest, when created, will only represent ownership interests in the issuing entity. The certificates and the RR interest will not represent an interest in or obligation of, and will not be guaranteed by, the sponsors, the depositor, or any other person. The primary assets of the issuing entity will be the mortgage loans, and distributions on any class of non-VRR certificates and the VRR interest will depend solely on the amount and timing of payments and other collections in respect of the mortgage loans, and the subsequent allocation of such amounts between the VRR interest, on the one hand, and the non-VRR certificates, on the other hand. We cannot assure you that the cash flow from the mortgaged properties and the proceeds of any sale or refinancing of the mortgaged properties will be sufficient to pay the principal of, and interest on, the mortgage loans or to distribute in full the amounts of interest and principal to which the certificateholders and the RR interest owner will be entitled. See “Description of the Certificates—General”.

The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline

Your certificates will not be listed on any national securities exchange or traded on any automated quotation systems of any registered securities association, and there is currently no secondary market for your certificates. While we have been advised by the underwriters that one or more of them, or one or more of their affiliates, currently intend to make a market in the certificates, none of the underwriters has any obligation to do so, any market-making may be discontinued at any time, and we cannot assure you than an active secondary market for the certificates will develop. In addition, the ability of the underwriters to make a market in the offered certificates may be impacted by changes in any regulatory requirements applicable to the marketing, holding and selling of, and issuing quotations with respect to, the offered certificates and other CMBS generally. Additionally, one or more investors may purchase substantial portions of one or more classes of certificates. Accordingly, you may not have an active or liquid secondary market for your certificates. Lack of liquidity could result in a substantial decrease in the market value of your certificates.

The market value of the certificates will also be influenced by the supply of and demand for CMBS generally. The supply of CMBS will depend on, among other things, the amount of commercial and multifamily mortgage loans, whether newly originated or held in portfolios, that are available for securitization. A number of factors will affect investors’ demand for CMBS, including:

●the availability of alternative investments that offer higher yields or are perceived as being a better credit risk than CMBS, or as having a less volatile market value or being more liquid than CMBS;
●legal and other restrictions that prohibit a particular entity from investing in CMBS or limit the amount or types of CMBS that it may acquire or require it to maintain increased capital or reserves as a result of its investment in CMBS;
●accounting standards that may affect an investor’s characterization or treatment of an investment in CMBS for financial reporting purposes;
 144 
●increased regulatory compliance burdens imposed on CMBS or securitizations generally, or on classes of securitizers, that may make securitization a less attractive financing option for commercial mortgage loans;
●investors’ perceptions of commercial real estate lending or CMBS, which may be adversely affected by, among other things, a decline in real estate values or an increase in defaults and foreclosures on commercial mortgage loans;
●investors’ perceptions regarding the capital markets in general, which may be adversely affected by political, social and economic events completely unrelated to the commercial real estate markets; and
●the impact on demand generally for CMBS as a result of the existence or cancellation of government-sponsored economic programs.

If you decide to sell any certificates, the ability to sell your certificates will depend on, among other things, whether and to what extent a secondary market then exists for these certificates, and you may have to sell at a discount from the price you paid for reasons unrelated to the performance of the certificates or the mortgage loans. We cannot assure you that your certificates will not decline in value.

EU SR Rules and UK Securitization Framework

Investors should be aware, and in some cases are required to be aware, of certain restrictions and obligations with regard to securitizations (as defined in the relevant legislation) imposed:

(a)       in the European Economic Area (“EEA”), pursuant to Regulation (EU) 2017/2402 (as amended, the “EU Securitization Regulation”) and certain related regulatory technical standards, implementing technical standards and official guidance (all as amended and together with the EU Securitization Regulation, the “EU SR Rules”); and

(b)       in the United Kingdom (“UK”), pursuant to the Securitisation Regulations 2024 (SI 2024/102), as amended from time to time, the Securitisation sourcebook of the Handbook of rules and guidance adopted by the UK Financial Conduct Authority (as amended, “SECN”) and the Securitisation Part of the Rulebook of published policy of the Prudential Regulation Authority of The Bank of England (as amended, the “PRASR”), together with the relevant provisions of the Financial Services and Markets Act 2000 (as amended, the “FSMA”) (together, the “UK Securitization Framework” ).

The EU SR Rules impose certain requirements (the “EU Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the EU SR Rules), being: (a) insurance undertakings and reinsurance undertakings as defined in Directive 2009/138/EC; (b) subject to certain exceptions, institutions for occupational retirement provision falling within the scope of Directive (EU) 2016/2341, and certain investment managers and authorized entities appointed by such institutions; (c) alternative investment fund managers as defined in Directive 2011/61/EU which manage and/or market alternative investment funds in the EEA; (d) certain internally-managed investment companies authorized in accordance with Directive 2009/65/EC, and management companies as defined in that Directive; and (e) credit institutions and investment firms as defined in Regulation (EU) No 575/2013 (as amended, the “EU CRR”) (and, in addition, the EU CRR makes provision as to the application of the EU Investor Requirements to consolidated affiliates, wherever established or located, of entities that are subject to the EU CRR). Each such institutional investor and each relevant affiliate is referred to herein as an “EU Institutional Investor”.

The UK Securitization Framework imposes certain requirements (the “UK Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the UK Securitization Framework), being: (a) insurance undertakings and reinsurance undertakings each as defined in the FSMA; (b) trustees or managers of occupational pension schemes as defined in the Pension Schemes Act 1993 that have their main administration in the UK, and fund managers of such schemes appointed under the Pensions Act 1995 that, in respect of activity undertaken pursuant to such appointment, are

 145 

authorized for the purposes of the FSMA; (c) AIFMs (as defined in the Alternative Investment Fund Managers Regulations 2013 (as amended, the “AIFM Regulations”)) with permission under Part 4A of FSMA (in respect of managing an AIF, as defined in the AIFM Regulations), which market or manage AIFs in the UK (and additionally, small registered UK AIFMs as defined in the AIFM Regulations); (d) UCITS as defined in the FSMA, which are authorized open ended investment companies as defined in the FSMA, and management companies as defined in the FSMA; (e) FCA investment firms as defined in Regulation (EU) No 575/2013, as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 and as amended (the “UK CRR”); and (f) CRR firms as defined in the UK CRR (and, in addition, the UK CRR makes provision as to the application of the UK Investor Requirements to consolidated affiliates, wherever established or located, of entities that are subject to the UK CRR). Each such institutional investor and each relevant affiliate is referred to herein as a “UK Institutional Investor”.

In this prospectus: (a) the EU Investor Requirements and the UK Investor Requirements are referred to together as the “SR Investor Requirements”; (b) EU Institutional Investors and UK Institutional Investors are referred to together as “SR Institutional Investors”; and (c) a “third country” is (i) under the EU SR Rules, a country other than an EEA member state, or (ii) under the UK Securitization Framework, a country other than the UK. A reference to the “applicable” SR Investor Requirements means, in relation to any SR Institutional Investor, the SR Investor Requirements to which such SR Institutional Investor is subject.

Under the applicable SR Investor Requirements, an SR Institutional Investor is permitted to invest in a securitization (as defined for purposes of the EU SR Rules or the UK Securitization Framework (as applicable)) only if, amongst other things:

(a)       where the originator, sponsor or original lender is established in a third country, such SR Institutional Investor has verified that the originator, sponsor or original lender retains on an ongoing basis (or, for purposes of the UK Investor Requirements applicable to certain types of UK Institutional Investor, continually retains) a material net economic interest of not less than 5% in the securitization determined in accordance with (i) Article 6 of the EU Securitization Regulation (in respect of EU Institutional Investors) or (ii) Article 6 of Chapter 2 and Chapter 4 of the PRASR or SECN 5 (in respect of UK Institutional Investors), and in each case, the risk retention is disclosed to the SR Institutional Investor in accordance with the EU SR Rules or the UK Securitization Framework (as applicable);

(b)       in the case of an EU Institutional Investor, it has verified that the originator, the sponsor or the securitization special purpose entity (i.e., the issuer) has, where applicable, made available certain information prescribed by Article 7 of the EU Securitization Regulation in accordance with the frequency and modalities provided for in such Article 7;

(c)       in the case of a UK Institutional Investor, it has verified that the originator, the sponsor or the securitization special purpose entity (i.e., the issuer) has made available sufficient information to enable such UK Institutional Investor to independently assess the risks of holding the securitisation position and has committed to make further information available on an ongoing basis, as appropriate, such information, in each case, including at least the documents and information prescribed for such purpose by the UK Investor Requirements to which the UK Institutional Investor is subject and being made available at the times prescribed by such UK Investor Requirements; and

(d)       where the originator or original lender is established in a third country, the SR Institutional Investor has verified (except in certain prescribed cases) that the originator or original lender grants all the credits giving rise to the underlying exposures on the basis of sound and well-defined criteria and clearly established processes for approving, amending, renewing and financing those credits and has effective systems in place to apply those criteria and processes to ensure that credit-granting is based on a thorough assessment of the obligor’s creditworthiness.

 146 

The applicable SR Investor Requirements further require that an SR Institutional Investor carries out a due diligence assessment which enables it to assess the risks involved prior to investing, including but not limited to the risk characteristics of the individual investment position and the underlying assets and all the structural features of the securitization that can materially impact the performance of the investment. In addition, while holding an exposure to a securitization, an SR Institutional Investor is subject to various monitoring obligations in relation to such exposure, including but not limited to: (a) establishing appropriate written procedures to monitor compliance with the applicable SR Investor Requirements and the performance of the investment and of the underlying assets; (b) performing stress tests on the cash flows and collateral values supporting the underlying assets; (c) ensuring internal reporting in accordance with the applicable SR Investor Requirements; and (d) being able to demonstrate to its regulator, upon request, that it has a comprehensive and thorough understanding of the investment and underlying assets and that it has implemented written policies and procedures for the risk management of its investment and as otherwise required by the EU SR Rules or the UK Securitization Framework (as applicable).

Failure on the part of an SR Institutional Investor to comply with the applicable SR Investor Requirements may result in various penalties including, in the case of those investors subject to regulatory capital requirements, the imposition of a punitive capital charge in respect of the investment in the securitization acquired by the relevant investor. Aspects of the requirements and what is or will be required to demonstrate compliance to national regulators remain unclear.

None of the depositor, the underwriters, the Sponsors, the Issuing Entity or their respective affiliates or any other person intends to retain a material net economic interest in the securitization constituted by the issue of the certificates, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU SR Rules or the UK Securitization Framework. In particular, no such person (i) undertakes to take any action that may be required by any prospective investor or certificateholder for the purposes of its compliance with any applicable SR Investor Requirements, or (ii) assumes any liability whatsoever in connection with any investor’s non-compliance with the applicable SR Investor Requirements.

In addition, the arrangements described under “Credit Risk Retention” have not been structured with the objective of ensuring or facilitating compliance by any person with any SR Investor Requirements.

Consequently, the certificates may not be a suitable investment for any person that is now or may in the future be an SR Institutional Investor; and this may, amongst other things, have a negative impact on the value and liquidity of the certificates, and otherwise affect the secondary market for the Certificates.

Certain reforms have been proposed to the EU SR Rules and the UK Securitisation Framework. It is expected that, if such reforms are implemented, they will result in (amongst other things) changes to the EU Investor Requirements and the UK Investor Requirements, respectively. In each case, such changes may be substantive. However, it is not yet known whether, when, or in what terms the relevant reforms will be implemented (or what their implications may be for existing or future securitisations).

Prospective investors and certificateholders are responsible for analyzing their own legal and regulatory position; and are encouraged (where relevant) to consult their own legal, accounting and other advisors and/or any relevant regulator or other authority, and to make their own assessment, regarding the suitability of the certificates for investment, and, in particular, the scope and applicability of the EU SR Rules or the UK Securitization Framework (as applicable) and any equivalent or similar requirements, the implications of any future changes thereto and their compliance (where applicable) with the SR Investor Requirements or any such other requirements.

 147 

Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded

Ratings assigned to the offered certificates by the nationally recognized statistical rating organizations engaged by the depositor:

●are based on, among other things, the economic characteristics of the mortgaged properties and other relevant structural features of the transaction;
●do not represent any assessment of the yield to maturity that a certificateholder or the RR interest owner may experience;
●reflect only the views of the respective rating agencies as of the date such ratings were issued;
●may be reviewed, revised, suspended, downgraded, qualified or withdrawn entirely by the applicable rating agency as a result of changes in or unavailability of information;
●may have been determined based on criteria that included an analysis of historical mortgage loan data that may not reflect future experience;
●may reflect assumptions by such rating agencies regarding performance of the mortgage loans that are not accurate, as evidenced by the significant amount of downgrades, qualifications and withdrawals of ratings assigned to previously issued CMBS by the hired rating agencies and other nationally recognized statistical rating organizations during the recent credit crisis; and
●do not consider to what extent the offered certificates will be subject to prepayment or that the outstanding principal amount of any class of offered certificates will be prepaid.

The nationally recognized statistical rating organizations that assign ratings to any class of offered certificates will establish the amount of credit support, if any, for such class of offered certificates based on, among other things, an assumed level of defaults, delinquencies and losses with respect to the related mortgage assets. Actual losses may, however, exceed the assumed levels. If actual losses on the related mortgage assets exceed the assumed levels, you may be required to bear the additional losses.

In addition, the rating of any class of offered certificates below an investment grade rating by any nationally recognized statistical rating organization, whether upon initial issuance of such class of certificates or as a result of a ratings downgrade, could adversely affect the ability of an employee benefit plan or other investor to purchase or retain those offered certificates. See “Certain ERISA Considerations” and “Legal Investment”.

Nationally recognized statistical rating organizations that were not engaged by the depositor to rate the offered certificates may nevertheless issue unsolicited credit ratings on one or more classes of offered certificates, relying on information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended, or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from any ratings assigned by a rating agency engaged by the depositor. The issuance of unsolicited ratings by any nationally recognized statistical rating organization on a class of the offered certificates that are lower than ratings assigned by a rating agency engaged by the depositor may adversely impact the liquidity, market value and regulatory characteristics of that class.

As part of the process of obtaining ratings for the offered certificates, the depositor (or its affiliate) had initial discussions with and submitted certain materials to five (5) nationally recognized statistical rating organizations. Based on preliminary feedback from those nationally recognized statistical rating organizations at that time, the depositor selected three (3) of those nationally recognized statistical rating organizations to rate certain classes of the certificates and not the other nationally recognized statistical rating organizations, due in part to their initial subordination levels for the various classes of the

 148 

certificates. If the depositor had selected the other nationally recognized statistical rating organizations to rate the certificates, we cannot assure you that the ratings such other nationally recognized statistical rating organizations would have assigned to the certificates would not have been lower than the ratings assigned by the nationally recognized statistical rating organizations engaged by the depositor. Further, in the case of one (1) nationally recognized statistical rating organization, engaged by the depositor, the depositor only requested ratings for certain classes of rated certificates, due in part to the final subordination levels provided by such nationally recognized statistical rating organization for the classes of certificates. If the depositor had selected such nationally recognized statistical rating organizations to rate those other classes of rated certificates not rated by it, its ratings of those other certificates may have been different, and potentially lower, than those ratings ultimately assigned to those certificates by the other nationally recognized statistical rating organizations engaged to rate such certificates. In addition, the decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Although unsolicited ratings may be issued by any nationally recognized statistical rating organization, a nationally recognized statistical rating organization might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, consolidated ratings on one or more classes of certificates after the date of this prospectus.

Furthermore, the Securities and Exchange Commission may determine that any or all of the rating agencies engaged by the depositor to rate the certificates no longer qualifies as a nationally recognized statistical rating organization, or is no longer qualified to rate the certificates or may no longer rate similar securities for a limited period as a result of an enforcement action, and that determination may also have an adverse effect on the liquidity, market value and regulatory characteristics of the offered certificates. The Securities and Exchange Commission may also take other types of enforcement actions against any or all of such rating agencies. To the extent that the provisions of any mortgage loan or the pooling and servicing agreement condition any action, event or circumstance on the delivery of a rating agency confirmation, the pooling and servicing agreement will require delivery or deemed delivery of a rating agency confirmation only from the rating agencies engaged by the depositor to rate the certificates or, in the case of a serviced whole loan, any related companion loan securities.

On September 29, 2020, a settlement was reached between Kroll Bond Rating Agency, LLC and the Securities and Exchange Commission in connection with an investigation into the policies and procedures deployed by Kroll Bond Rating Agency, LLC to establish, maintain, enforce and document an effective internal control structure governing the implementation of and adherence to policies, procedures, and methodologies for determining credit ratings for conduit/fusion commercial mortgage-backed securities in accordance with Section 15E(c)(3)(A) of the Exchange Act. The Securities and Exchange Commission found that Kroll Bond Rating Agency, LLC’s internal controls relating to its rating of conduit/fusion commercial mortgage-backed securities had deficiencies that resulted in material weaknesses in its internal control structure. Under the settlement, Kroll Bond Rating Agency, LLC, without admitting or denying the findings of the Securities and Exchange Commission, agreed (a) to pay a civil penalty of $1.25 million, (b) to undertake, among other things, a review of the application of its internal processes, policies and procedures regarding the implementation of and adherence to procedures and methodologies for determining credit ratings, and (c) to take the necessary actions to ensure that such internal processes, policies and procedures accurately reflect the strictures of Section 15E(c)(3)(A) of the Exchange Act. Any change in Kroll Bond Rating Agency, LLC’s rating criteria or methodology could result in a downgrade, withdrawal or qualification of any rating assigned to any class of certificates, despite the fact that such class might still be performing fully to the specifications described in this prospectus and set forth in the pooling and servicing agreement.

We are not obligated to maintain any particular rating with respect to the certificates, and the ratings initially assigned to the certificates by any or all of the rating agencies engaged by the depositor to rate the certificates could change adversely as a result of changes affecting, among other things, the mortgage loans, the mortgaged properties, the parties to the pooling and servicing agreement, or as a

 149 

result of changes to ratings criteria employed by any or all of the rating agencies engaged by the depositor to rate the certificates. Although these changes would not necessarily be or result from an event of default on any mortgage loan, any adverse change to the ratings of the offered certificates would likely have an adverse effect on the market value, liquidity and/or regulatory characteristics of those certificates.

Further, certain actions provided for in loan agreements may require a rating agency confirmation be obtained from the rating agencies engaged by the depositor to rate the certificates and, in the case of a serviced whole loan, any companion loan securities as a precondition to taking such action. In certain circumstances, this condition may be deemed to have been met or waived without such a rating agency confirmation being obtained. In the event such an action is taken without a rating agency confirmation being obtained, we cannot assure you that the applicable rating agency will not downgrade, qualify or withdraw its ratings as a result of the taking of such action. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions”, “Pooling and Servicing Agreement—Rating Agency Confirmations” and “Ratings” for additional considerations regarding the ratings, including a description of the process of obtaining confirmations of ratings for the offered certificates.

Recently, a number of rating agencies have downgraded certain regional banks and other financial institutions and have put others on watch for possible downgrade. Under the terms of the pooling and servicing agreement, the certificate administrator and trustee are required to maintain certain minimum credit ratings, which may be satisfied in certain cases by the master servicer maintaining specified minimum credit ratings or by the backup advancing party entering into a supplemental agreement with a third party providing for certain backup advancing functions. Computershare Trust Company, National Association (“Computershare Trust Company”) has entered into a backup advancing agreement with a national banking association that meets the rating requirements provided for in the pooling and servicing agreement which will apply to this securitization transaction. Subject to the terms and conditions of such backup advancing agreement, upon a failure by the Master Servicer to make any advance required to be made under the pooling and servicing agreement, such national banking association has agreed to fund such amount to or on behalf of Computershare Trust Company if, pursuant to the pooling and servicing agreement, Computershare Trust Company, in its capacity as backup advancing party, is required to but does not make such advance. Failure to maintain the ongoing rating requirements may require the certificate administrator and trustee, as applicable, to resign and be replaced with an entity meeting those required ratings. See “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator”. If the certificate administrator and/or trustee were required to resign due to a credit rating downgrade or otherwise, we cannot assure you that an appropriate replacement could be identified or that a replacement would agree to the appointment or would be appointed within the time periods required in the pooling and servicing agreement. In addition, accounts established and maintained under the pooling and servicing agreement by the master servicer, the special servicer, the certificate administrator or any institution designated by those parties on behalf of the parties to the pooling and servicing agreement, including, in certain circumstances, borrower reserve accounts, are required to be held at institutions meeting certain eligibility criteria, that may include minimum long term and/or short term credit ratings depending on the time period funds will be held in those accounts. If an institution holding accounts established and maintained under the pooling and servicing agreement no longer meets such eligibility criteria and a rating agency confirmation was not delivered, those accounts may be required to be transferred to an institution satisfying the applicable eligibility criteria. Any downgrade or required replacement of the certificate administrator and/or trustee or required transfer of accounts may negatively impact the servicing and administration of the mortgage loans and may also adversely impact the performance, ratings, liquidity and/or value of your certificates.

Your Yield May Be Affected by Defaults, Prepayments and Other Factors

General

The yield to maturity on each class of offered certificates will depend in part on the following:

●the purchase price for the certificates;
 150 
●the rate and timing of principal payments on the mortgage loans (both voluntary and involuntary), and the allocation of principal prepayments to the respective classes of offered certificates with certificate balances; and
●the allocation of shortfalls and losses on the mortgage loans to the respective classes of offered certificates.

For this purpose, principal payments include voluntary and involuntary prepayments, such as prepayments resulting from the application of loan reserves, property releases, casualty or condemnation, defaults and liquidations as well as principal payments resulting from repurchases due to material breaches of representations and warranties or material document defects or purchases by a companion loan holder or mezzanine lender (if any) pursuant to a purchase option or sales of defaulted mortgage loans.

Any changes in the weighted average lives of your principal balance certificates may adversely affect your yield. In general, if you buy a certificate at a premium or if you buy the Class X certificates, and principal distributions occur faster than expected, your actual yield to maturity will be lower than expected. If principal distributions are very high, holders of certificates purchased at a premium or holders of the Class X certificates might not fully recover their initial investment. Conversely, if you buy a certificate at a discount other than a Class X certificate and principal distributions occur more slowly than expected, your actual yield to maturity will be lower than expected.

Prepayments resulting in a shortening of weighted average lives of your principal balance certificates may be made at a time of low interest rates when you may be unable to reinvest the resulting payment of principal on your certificates at a rate comparable to the effective yield anticipated by you in making your investment in the certificates, while delays and extensions resulting in a lengthening of those weighted average lives may occur at a time of high interest rates when you may have been able to reinvest principal payments that would otherwise have been received by you at higher rates.

In addition, the extent to which prepayments on the mortgage loans in the issuing entity ultimately affect the weighted average life of the principal balance certificates will depend on the terms of the certificates, more particularly:

●a class of certificates that entitles the holders of those certificates to a disproportionately larger share of the prepayments on the mortgage loans increases the “call risk” or the likelihood of early retirement of that class if the rate of prepayment is relatively fast; and
●a class of certificates that entitles the holders of the certificates to a disproportionately smaller share of the prepayments on the mortgage loans increases the likelihood of “extension risk” or an extended average life of that class if the rate of prepayment is relatively slow.

The Timing of Prepayments and Repurchases May Change Your Anticipated Yield

We are not aware of any relevant publicly available or authoritative statistics with respect to the historical prepayment experiences of commercial mortgage loans. For this purpose, principal payments include both voluntary prepayments, if permitted, and involuntary prepayments, such as prepayments resulting from the application of loan reserves, property releases, casualty or condemnation, defaults and liquidations or repurchases upon breaches of representations and warranties or material document defects or purchases by a companion loan holder or mezzanine loan lender (if any) pursuant to a purchase option or sales of defaulted mortgage loans. The rate at which voluntary prepayments occur on the mortgage loans will be affected by a variety of factors, including:

●the terms of the mortgage loans, including, the length of any prepayment lockout period and the applicable yield maintenance charges and prepayment premiums and the extent to which the related mortgage loan terms may be practically enforced;
●the level of prevailing interest rates;
 151 
●the availability of credit for commercial real estate;
●the master servicer’s or special servicer’s ability to enforce yield maintenance charges and prepayment premiums;
●the failure to meet certain requirements for the release of escrows;
●the occurrence of casualties or natural disasters; and
●economic, demographic, tax, legal or other factors.

Although a yield maintenance charge or other prepayment premium provision of a mortgage loan is intended to create an economic disincentive for a borrower to prepay voluntarily a mortgage loan, we cannot assure you that mortgage loans that have such provisions will not prepay.

The extent to which the master servicer or the special servicer forecloses upon, takes title to and disposes of any mortgaged property related to a mortgage loan or sells defaulted mortgage loans will affect the weighted average lives of your certificates. If the master servicer or the special servicer forecloses upon a significant number of the related mortgage loans, and depending upon the amount and timing of recoveries from the related mortgaged properties or sells defaulted mortgage loans, your certificates may have a shorter weighted average life.

Delays in liquidations of defaulted mortgage loans and modifications extending the maturity of mortgage loans will tend to delay the payment of principal on the mortgage loans. The ability of the related borrower to make any required balloon payment typically will depend upon its ability either to refinance the mortgage loan or to sell the related mortgaged property. A significant number of the mortgage loans require balloon payments at maturity and there is a risk that a number of those mortgage loans may default at maturity, or that the master servicer or the special servicer may extend the maturity of a number of those mortgage loans in connection with workouts. We cannot assure you as to the borrowers’ abilities to make mortgage loan payments on a full and timely basis, including any balloon payments at maturity. Bankruptcy of the borrower or adverse conditions in the market where the mortgaged property is located may, among other things, delay the recovery of proceeds in the case of defaults. Losses on the mortgage loans due to uninsured risks or insufficient hazard insurance proceeds may create shortfalls in distributions to certificateholders and the RR interest owner. Any required indemnification of a party to the pooling and servicing agreement in connection with legal actions relating to the issuing entity, the related agreements or the certificates may also result in shortfalls.

See “—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” above and “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments”.

In addition, if a sponsor repurchases a mortgage loan from the issuing entity due to a material breach of one or more of its representations or warranties or a material document defect, the repurchase price paid will be passed through to the holders of the certificates with the same effect as if the mortgage loan had been prepaid in part or in full, and no yield maintenance charge or other prepayment premium would be payable. Additionally, any mezzanine lender (if any) or the holder of a subordinate companion loan may have the option to purchase the related mortgage loan after certain defaults, and the purchase price may not include any yield maintenance charges or prepayment premiums. As a result of such a repurchase or purchase, investors in the Class X certificates and any other certificates purchased at a premium might not fully recoup their initial investment. A repurchase, a prepayment or the exercise of a purchase option may adversely affect the yield to maturity on your certificates. In this respect, see “Description of the Mortgage Loan Purchase Agreements” and “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”.

 152 

The certificates with notional amounts will not be entitled to distributions of principal but instead will accrue interest on their respective notional amounts. Because the notional amount of the certificates indicated in the table below is based upon the outstanding certificate balances of the related class or classes of certificates, the yield to maturity on the indicated certificates will be extremely sensitive to the rate and timing of prepayments of principal, liquidations and principal losses on the mortgage loans to the extent allocated to the related certificate(s).

Interest-Only Class of Certificates

Related Class X Class(es)

Class X-A Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates
Class X-B Class A-S, Class B and Class C certificates
Class X-D Class D and Class E certificates
Class X-F Class F certificates
Class X-G Class G certificates

A rapid rate of principal prepayments, liquidations and/or principal losses on the mortgage loans could result in the failure to recoup the initial investment in the Class X certificates. Investors in the Class X certificates should fully consider the associated risks, including the risk that an extremely rapid rate of amortization, prepayment or other liquidation of the mortgage loans (in the case of the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates) could result in the failure of such investors to recoup fully their initial investments. The yield to maturity of the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates may be adversely affected by the prepayment of mortgage loans with higher net mortgage loan rates. See “Yield, Prepayment and Maturity Considerations—Yield on the Certificates with Notional Amounts”.

Your Yield May Be Adversely Affected By Prepayments Resulting From Earnout Reserves

With respect to certain mortgage loans, earnout escrows may have been established at origination, which funds may be released to the related borrower upon satisfaction of certain conditions. If such conditions with respect to any such mortgage loan are not satisfied, the amounts reserved in such escrows are required to be applied to the payment of the mortgage loan, which would have the same effect on the offered certificates as a prepayment of the mortgage loan, except that such application of funds would not be accompanied by any prepayment premium or yield maintenance charge. See “Description of the Mortgage Pool—Certain Calculations and Definitions”. The pooling and servicing agreement will provide that unless required by the mortgage loan documents, the master servicer will not apply such amounts as a prepayment if no event of default has occurred.

Losses and Shortfalls May Change Your Anticipated Yield

If losses on the mortgage loans exceed the aggregate certificate balance of the classes of certificates subordinated to a particular class, that class will suffer a loss equal to the full amount of the excess (up to the outstanding certificate balance of that class). Even if losses on the mortgage loans are not borne by your certificates, those losses may affect the weighted average life and yield to maturity of your certificates.

For example, certain shortfalls in interest as a result of involuntary prepayments may reduce the funds available to make payments on your certificates. In addition, if the master servicer, the special servicer or the trustee reimburses itself (or a master servicer, special servicer, trustee or other party to a trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of any non-serviced whole loan) out of general collections on the mortgage loans included in the issuing entity for any advance that it (or any such other party) has determined is not recoverable out of collections on the related mortgage loan, then to the extent that this reimbursement is made from collections of principal on the mortgage loans in the issuing entity, that reimbursement will reduce the amount of principal available to be distributed on the certificates and will result in a reduction of the certificate balance (or notional amount) of a class of non-VRR certificates and the interest balance of the VRR interest, pro rata, based on their respective percentage allocation entitlement as described in this prospectus. See “Description of the Certificates—Distributions”. Likewise, if the master servicer or the

 153 

trustee reimburses itself out of principal collections on the mortgage loans for any workout-delayed reimbursement amounts, that reimbursement will reduce the amount of principal available to be distributed on the non-VRR certificates and the VRR interest, pro rata, based on their respective percentage allocation entitlement as described in this prospectus, on that distribution date. This reimbursement would have the effect of reducing current payments of principal on the offered certificates (other than the certificates with notional amounts) and extending the weighted average lives of the offered certificates with certificate balances. See “Description of the Certificates—Distributions”.

In addition, to the extent losses are realized on the mortgage loans and allocated to the non-VRR certificates, first to the Class J-RR certificates, then the Class G certificates, then the Class F certificates, then the Class E certificates, then the Class D certificates, then the Class C certificates, then the Class B certificates, then the Class A-S certificates and, then pro rata, the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, based on their respective certificate balances, will bear such losses up to an amount equal to the respective outstanding certificate balance thereof. A reduction in the certificate balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 or Class A-SB certificates will result in a corresponding reduction in the notional amount of the Class X-A certificates. A reduction in the certificate balance of the Class A-S, Class B or Class C certificates will result in a corresponding reduction in the notional amount of the Class X-B certificates. A reduction in the certificate balance of the Class D or Class E certificates will result in a corresponding reduction in the notional amount of the Class X-D certificates. A reduction in the certificate balance of the Class F certificates will result in a corresponding reduction in the notional amount of the Class X-F certificates. A reduction in the certificate balance of the Class G certificates will result in a corresponding reduction in the notional amount of the Class X-G certificates. No representation is made as to the anticipated rate or timing of prepayments (voluntary or involuntary) or rate, timing or amount of liquidations or losses on the mortgage loans or as to the anticipated yield to maturity of any such offered certificate. See “Yield, Prepayment and Maturity Considerations”.

Risk of Early Termination

The issuing entity is subject to optional termination under certain circumstances. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”. In the event of this termination, you might receive some principal payments earlier than otherwise expected, which could adversely affect your anticipated yield to maturity.

Subordination of the Subordinated Certificates Will Affect the Timing of Distributions and the Application of Losses on the Subordinated Certificates

As described in this prospectus, the rights of the holders of the Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates to receive payments of principal and interest otherwise payable on their certificates will be subordinated to such rights of the holders of the more senior certificates having an earlier alphabetical or alphanumeric class designation.

If you acquire Class A-S, Class B or Class C certificates, then your rights to receive distributions of amounts collected or advanced on or in respect of the mortgage loans that are allocated to the non-VRR certificates will be subordinated to those of the holders of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates. The Class A-S certificates will likewise be protected by the subordination of the Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates. The Class B certificates will likewise be protected by the subordination of the Class C, Class D, Class E, Class F, Class G and Class J-RR certificates. The Class C certificates will likewise be protected by the subordination of the Class D, Class E, Class F, Class G and Class J-RR certificates. As a result, investors in those classes of certificates that are subordinated in whole or part to other classes of certificates will generally bear the effects of losses on the mortgage loans and unreimbursed expenses of the issuing entity before the holders of those other classes of certificates. See “Description of the Certificates—Distributions” and “—Subordination; Allocation of Realized Losses”.

 154 

Payments Allocated to the VRR Interest or the Non-VRR Certificates Will Not Be Available to the Non-VRR Certificates or the VRR Interest, Respectively

As described in this prospectus, payments of principal and interest in respect of the mortgage loans will be distributed to the holders of the non-VRR certificates and the VRR interest owners, pro rata, based upon their respective percentage allocation entitlement. Amounts received and allocated to the non-VRR certificates will not be available to satisfy any amounts due and payable to the VRR interest. Likewise, amounts received and allocated to the VRR interest will not be available to satisfy any amounts due and payable to the non-VRR certificates. As a result of this allocation of payments, any losses incurred by the issuing entity will also be effectively allocated between the non-VRR certificates and the VRR interest, pro rata, based upon their respective percentage allocation entitlement. See “Description of the Certificates—Distributions” and “Credit Risk Retention—The VRR Interest”.

Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment

You Have Limited Voting Rights

Except as described in this prospectus, you and other certificateholders and the RR interest owner generally do not have a right to vote and do not have the right to make decisions with respect to the administration of the issuing entity and the mortgage loans. With respect to mortgage loans (other than mortgage loans that will be serviced under a separate pooling and servicing agreement), those decisions are generally made, subject to the express terms of the pooling and servicing agreement for this transaction, by the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, subject to any rights of the directing holder or a risk retention consultation party under the pooling and servicing agreement for this transaction and the rights of the holders of any related companion loans and mezzanine debt under the related co-lender agreement and/or intercreditor agreement. With respect to any non-serviced mortgage loan, you will generally not have any right to vote or make decisions with respect any non-serviced mortgage loan, and those decisions will generally be made by the master servicer or the special servicer under the pooling and servicing agreement governing the servicing of the related non-serviced mortgage loan and any related companion loan, subject to the rights of the directing holder appointed under such pooling and servicing agreement or trust and servicing agreement, as applicable, or any risk retention consultation party (if any) under such pooling and servicing agreement or trust and servicing agreement, as applicable. See “Pooling and Servicing Agreement” and “Description of the Mortgage Pool—The Whole Loans”. In particular, with respect to the risks relating to a modification of a mortgage loan, see “—Risks Relating to Modifications of the Mortgage Loans” below.

In certain limited circumstances where certificateholders have the right to vote on matters affecting the issuing entity, in some cases, these votes are by certificateholders taken as a whole and in others the vote is by class. Your interests as an owner of certificates of a particular class may not be aligned with the interests of owners of one or more other classes of certificates in connection with any such vote. In all cases certificateholder voting is based on the outstanding certificate balance, which is reduced by realized losses. In certain cases with respect to the termination of the special servicer and the operating advisor, certain voting rights will also be reduced by appraisal reductions, as described below. These limitations on voting could adversely affect your ability to protect your interests with respect to matters voted on by certificateholders. See “Description of the Certificates—Voting Rights”. You will have no rights to vote on any servicing matters related to the mortgage loans that will be serviced under a trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of any non-serviced whole loan.

 155 

In general, a certificate beneficially owned by the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, the mortgage loan seller, a mortgagor, a Borrower Party or any affiliate of any of such persons will be deemed not to be outstanding and a holder of such certificate will not have the right to vote, subject to certain exceptions, as further described in the definition of “Certificateholder” under “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information” in this prospectus.

The Rights of the Directing Holder, the Risk Retention Consultation Parties and the Operating Advisor Could Adversely Affect Your Investment

The controlling class representative will have certain consent and consultation rights with respect to certain matters relating to the mortgage loans as the directing holder (other than with respect to a non-serviced mortgage loan, any servicing shift mortgage loan, any serviced AB mortgage loan (for so long as no related control appraisal period is continuing) and any applicable excluded loan) and the right to replace the special servicer with or without cause, except that if a control termination event (i.e., an event in which the certificate balance of the most senior class of certificates that is eligible to be a controlling class, as reduced by the application of appraisal reductions and realized losses, is less than 25% of its initial certificate balance) is continuing, the controlling class representative will lose the consent rights and the right to replace the special servicer, and if a consultation termination event (i.e., an event in which the certificate balance of the most senior class of certificates that is eligible to be a controlling class (as reduced by the application of realized losses) is less than 25% of its initial certificate balance) is continuing, then the controlling class representative will lose the consultation rights. See “Pooling and Servicing Agreement—The Directing Holder”.

In addition, the risk retention consultation parties will have certain non-binding consultation rights with respect to certain matters relating to the mortgage loans (other than any non-serviced mortgage loan and any applicable excluded loan). See “Pooling and Servicing Agreement—The Directing Holder—Major Decisions”.

These actions and decisions with respect to which the controlling class representative has consent or consultation rights and the risk retention consultation parties have consultation rights include, among others, certain modifications to the mortgage loans or serviced whole loans (other than the servicing shift whole loans), including modifications of monetary terms, foreclosure or comparable conversion of the related mortgaged properties, and certain sales of mortgage loans or REO properties for less than the outstanding principal amount plus accrued interest, fees and expenses. As a result of the exercise of these rights by the directing holder and the risk retention consultation parties, the special servicer may take actions with respect to a mortgage loan that could adversely affect the interests of investors in one or more classes of offered certificates.

Similarly, with respect to a non-serviced mortgage loan, the special servicer under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan may, at the direction or upon the advice of the directing holder of the related securitization trust holding the controlling note for the related non-serviced whole loan, take actions with respect to such non-serviced mortgage loan and related companion loan that could adversely affect such non-serviced mortgage loan, and therefore, the holders of some or all of the classes of certificates. The issuing entity (as the holder of a non-controlling note) will have limited consultation rights with respect to major decisions relating to a non-serviced whole loan and in connection with a sale of a defaulted loan, and such rights will be exercised by the directing holder for this transaction for so long as no control termination event is continuing and by the special servicer if a control termination event is continuing. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans—Certain Rights of each Non-Controlling Holder” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 156 

Similarly, with respect to the servicing shift whole loans, prior to the related servicing shift securitization date, the special servicer may, at the direction or upon the advice of the holder of the related controlling companion loan, take actions with respect to such whole loan that could adversely affect such whole loan, and therefore, the holders of some or all of the classes of certificates.

Similarly, with respect to any serviced AB whole loan, for so long as the holder of the related subordinate companion loan is the controlling noteholder, the special servicer may, at the direction or upon the advice of such holder, take actions with respect to such serviced AB whole loan that could adversely affect such whole loan, and therefore, the holders of some or all classes of certificates. In addition, the holder of the related subordinate companion loan will have the right under certain limited circumstances to (a) cure certain defaults with respect to the related mortgage loan and (b) purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan.

The issuing entity (as the holder of a non-controlling note) will have limited consultation rights with respect to major decisions relating to a non-serviced whole loan or the servicing shift whole loans and in connection with a sale of a defaulted loan, and such rights will be exercised by the controlling class representative for this transaction so long as no consultation termination event is continuing and by the special servicer if a consultation termination event is continuing. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans—Certain Rights of each Non-Controlling Holder”.

Although the special servicer under the pooling and servicing agreement and the special servicer for each non-serviced mortgage loan are not permitted to take actions which are prohibited by law or violate the servicing standard under the applicable pooling and servicing agreement or the terms of the related loan documents, it is possible that the directing holder (or equivalent entity) under such pooling and servicing agreement may direct or advise, as applicable, the related special servicer to take actions with respect to such mortgage loan that conflict with the interests of the holders of certain classes of the certificates.

You will be acknowledging and agreeing, by your purchase of offered certificates, that the directing holder and the risk retention consultation parties under this securitization transaction, as well as the directing holder (or equivalent entity) and the risk retention consultation parties (or equivalent entities) under the pooling and servicing agreement governing the servicing of each non-serviced mortgage loan:

(i)           may have special relationships and interests that conflict with those of holders of one or more classes of certificates;

(ii)        may act solely in the interests of the holders of the controlling class or the VRR interest owners, as applicable (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan);

(iii)     does not have any duties to the holders of any class of certificates other than the controlling class or the VRR interest owners, as applicable (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan);

(iv)     may take actions that favor the interests of the holders of the controlling class or the VRR interest owners (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan), over the interests of the holders of one or more other classes of certificates; and

(v)        will have no liability whatsoever (other than to a controlling class certificateholder) for having so acted as set forth in clauses (i) – (iv) above, and that no certificateholder may take any action whatsoever against the directing holder or a risk retention consultation party (or equivalent entities) under this securitization transaction, as well as the directing holder or a risk retention

 157 

consultation party (or equivalent entities) under the pooling and servicing agreement governing the servicing of a non-serviced mortgage loan or any of their respective affiliates, directors, officers, employees, shareholders, members, partners, agents or principals for having so acted.

In addition, if an operating advisor consultation event is continuing, the operating advisor will have certain consultation rights with respect to certain matters relating to the mortgage loans (other than a non-serviced mortgage loan). Further, the operating advisor will have the right to recommend a replacement of the special servicer, as described under “Pooling and Servicing Agreement—The Operating Advisor” and “—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”. The operating advisor is generally required to act on behalf of the issuing entity and in the best interest of, and for the benefit of, the certificateholders and the RR interest owner and, with respect to any serviced whole loan (other than the servicing shift whole loans), for the benefit of the holders of any related companion loan (as a collective whole as if the certificateholders, the RR interest owner and companion loan holders constituted a single lender and taking into account the pari passu or subordinate nature of any such related companion loan). We cannot assure you that any actions taken by the special servicer as a result of a recommendation or consultation by the operating advisor will not adversely affect the interests of investors in one or more classes of certificates. With respect to a non-serviced mortgage loan, the operating advisor (if any) appointed under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan will have similar rights and duties under such pooling and servicing agreement. Further, the operating advisor will generally have no obligations or consultation rights under the pooling and servicing agreement for this transaction with respect to any non-serviced mortgage loan or any related REO property. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

You Have Limited Rights to Replace the Master Servicer, the Special Servicer, the Trustee, the Certificate Administrator, the Operating Advisor or the Asset Representations Reviewer

In general, the directing holder will have the right to terminate and replace the special servicer with or without cause so long as no control termination event is continuing and other than in respect of any applicable excluded loan as described in this prospectus.

At any time a control termination event is continuing, the holders of the principal balance certificates and the Class RR certificates may generally replace the special servicer without cause, as described in this paragraph. Holders of principal balance certificates and Class RR certificates evidencing not less than 25% of the voting rights (taking into account the application of appraisal reductions to notionally reduce the respective certificate balances) of all principal balance certificates and the Class RR certificates on an aggregate basis may request a vote to replace the special servicer. The special servicer will be terminated and replaced upon receipt of approval by holders of principal balance certificates and Class RR certificates evidencing (i) at least 75% of a quorum of the certificateholders (which, for this purpose, is the holders of principal balance certificates and Class RR certificates evidencing at least 75% of the voting rights (taking into account the application of realized losses and the application of appraisal reductions to notionally reduce the respective certificate balances) of all principal balance certificates and Class RR certificates on an aggregate basis) or (ii) more than 50% of each class of “non-reduced interests” (each class of principal balance certificates and Class RR certificates outstanding that has not been reduced to less than 25% of its initial certificate balance through the application of appraisal reduction amounts and realized losses).

In addition, if at any time the operating advisor determines, in its sole discretion exercised in good faith, that (1) the special servicer is not performing its duties as required under the pooling and servicing agreement or is otherwise not acting in accordance with the servicing standard, and (2) the replacement of the special servicer would be in the best interest of the certificateholders and the RR interest owner as a collective whole, then the operating advisor will have the right to recommend the replacement of the special servicer and deliver a report supporting such recommendation in the manner described in “Pooling and Servicing Agreement—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”. The operating advisor’s recommendation to replace the special servicer must be confirmed by an affirmative vote of holders of certificates representing a majority of the voting rights (taking into account the application of appraisal reductions to notionally reduce the

 158 

respective certificate balances) of all principal balance certificates and Class RR certificates whose holders voted on the matter; provided that holders of principal balance certificates and Class RR certificates that so voted on the matter (i) hold principal balance certificates and Class RR certificates representing at least 20% of the voting rights (taking into account the application of appraisal reductions to notionally reduce the respective certificate balances) of all principal balance certificates and Class RR certificates on an aggregate basis, and (ii) consist of at least three (3) certificateholders or certificate owners that are not “risk retention affiliated” with each other.

The certificateholders will generally have no right to replace and terminate the master servicer, the trustee and the certificate administrator without cause. The vote of the requisite percentage of voting rights may terminate the operating advisor or the asset representations reviewer without cause. The vote of the requisite percentage of the voting rights will be required to replace the master servicer, the special servicer, the operating advisor and the asset representations reviewer even for cause, and certain termination events may be waived by the vote of the requisite percentage of the voting rights. The certificateholders will have no right to replace the master servicer or the special servicer of the pooling and servicing agreement relating to any non-serviced mortgage loan. We cannot assure that your lack of control over the replacement of these parties will not have an adverse impact on your investment.

The Rights of Companion Loan Holders and Mezzanine Debt Could Adversely Affect Your Investment

The holders of a pari passu companion loan relating to the serviced mortgage loans will have certain consultation rights (on a non-binding basis) with respect to major decisions relating to the related whole loan under the related co-lender agreement. Such companion loan holder and its representative may have interests in conflict with those of the holders of some or all of the classes of certificates, and may advise the special servicer to take actions that conflict with the interests of the holders of certain classes of the certificates. Although any such consultation is non-binding and the special servicer is not obligated to consult with the companion loan holder if required under the servicing standard, we cannot assure you that the exercise of the rights of such companion loan holder will not delay any action to be taken by the special servicer and will not adversely affect your investment.

With respect to any mortgage loan that is subject to one or more subordinate companion loans, the holders of such companion loan(s) will generally have the right under limited circumstances to (i) cure certain defaults with respect to the related mortgage loan and to purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) prior to the occurrence and continuance of a “control appraisal period” or a “control termination event” applicable to such subordinate companion loan, approve certain modifications and consent to certain actions to be taken with respect to the related whole loan. The rights of the holder of a subordinate companion loan could adversely affect your ability to protect your interests with respect to matters relating to the related mortgage loan. See “Description of the Mortgage Pool—The Whole Loans”.

With respect to mortgage loans that have mezzanine debt or permit mezzanine debt in the future, the related mezzanine lender will have the right under certain limited circumstances to (i) cure certain defaults with respect to, and under certain default scenarios, purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) so long as no event of default with respect to the related mortgage loan continues after the mezzanine lender’s cure right has expired, approve certain modifications and consent to certain actions to be taken with respect to the related mortgage loan. See “Description of the Mortgage Pool—Mortgage Pool Characteristics” and “—Additional Indebtedness”.

The purchase option that the holder of a subordinate companion loan or mezzanine debt holds pursuant to the related intercreditor agreement or co-lender agreement generally permits such holder to purchase its related defaulted mortgage loan for a purchase price generally equal to the outstanding principal balance of the related defaulted mortgage loan, together with accrued and unpaid interest (exclusive of default interest) on, and unpaid servicing expenses, protective advances and interest on advances related to, such defaulted mortgage loan. However, in the event such holder is not obligated to

 159 

pay some or all of those fees and additional expenses, including any liquidation fee payable to the special servicer under the terms of the pooling and servicing agreement, then the exercise of such holder’s rights under the intercreditor agreement or co-lender agreement to purchase the related mortgage loan from the issuing entity may result in a loss to the issuing entity in the amount of those fees and additional expenses. In addition, such holder’s right to cure defaults under the related defaulted mortgage loan could delay the issuing entity’s ability to realize on or otherwise take action with respect to such defaulted mortgage loan.

In addition, with respect to a non-serviced mortgage loan, you will not have any right to vote with respect to any matters relating to the servicing and administration of any non-serviced mortgage loan. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

You will be acknowledging and agreeing, by your purchase of offered certificates, that the companion loan holders:

●may have special relationships and interests that conflict with those of holders of one or more classes of certificates or the RR interest;
●may act solely in its own interests, without regard to your interests;
●do not have any duties to any other person, including the holders of any class of certificates or the RR interest owner;
●may take actions that favor its interests over the interests of the holders of one or more classes of certificates; and
●will have no liability whatsoever for having so acted and that no certificateholder or the RR interest owner may take any action whatsoever against the companion loan holder or its representative or any director, officer, employee, agent or principal of the companion loan holder or its representative for having so acted.

Risks Relating to Modifications of the Mortgage Loans

As delinquencies or defaults occur, the special servicer and any sub-servicer will be required to utilize an increasing amount of resources to work with borrowers to maximize collections on the mortgage loans serviced by it. This may include modifying the terms of such mortgage loans that are in default or whose default is reasonably foreseeable. At each step in the process of trying to bring a defaulted mortgage loan current or in maximizing proceeds to the issuing entity, the special servicer and any sub-servicer will be required to invest time and resources not otherwise required when collecting payments on performing mortgage loans. Modifications of mortgage loans implemented by the special servicer or any sub-servicer in order to maximize ultimate proceeds of such mortgage loans to issuing entity may have the effect of, among other things, reducing or otherwise changing the mortgage rate, forgiving or forbearing payments of principal, interest or other amounts owed under the mortgage loan, extending the final maturity date of the mortgage loan, capitalizing or deferring delinquent interest and other amounts owed under the mortgage loan, forbearing payment of a portion of the principal balance of the mortgage loan or any combination of these or other modifications.

Any modified mortgage loan may remain in the issuing entity, and the modification may result in a reduction in (or may eliminate) the funds received with respect of such mortgage loan. In particular, any modification to reduce or forgive the amount of interest payable on the mortgage loan will reduce the amount cash flow available to make distributions of interest on the certificates, which will likely impact the most subordinated classes of certificates that suffer the shortfall. To the extent the modification defers principal payments on the mortgage loan (including as a result of an extension of its stated maturity date), certificates entitled to principal distributions will likely be repaid more slowly than anticipated, and if principal payments on the mortgage loan are forgiven, the reduction will cause a write-down of the

 160 

certificate balances of the certificates in reverse order of seniority. See “Description of the Certificates—Subordination; Allocation of Realized Losses”.

The ability to modify mortgage loans by the special servicer may be limited by several factors. First, if the special servicer has to consider a large number of modifications, operational constraints may affect the ability of the special servicer to adequately address all of the needs of the borrowers. Furthermore, the terms of the related servicing agreement may prohibit the special servicer from taking certain actions in connection with a loan modification, such as an extension of the loan term beyond a specified date such as a specified number of years prior to the rated final distribution date. You should consider the importance of the role of the special servicer in maximizing collections for the transaction and the impediments the special servicer may encounter when servicing delinquent or defaulted mortgage loans. In some cases, failure by the special servicer to timely modify the terms of a defaulted mortgage loan may reduce amounts available for distribution on the certificates in respect of such mortgage loan, and consequently may reduce amounts available for distribution to the related certificates. In addition, even if a loan modification is successfully completed, we cannot assure you that the related borrower will continue to perform under the terms of the modified mortgage loan.

Modifications that are designed to maximize collections in the aggregate may adversely affect a particular class of certificates or the RR interest. The pooling and servicing agreement obligates the special servicer not to consider the interests of individual classes of certificates. You should note that in connection with considering a modification or other type of loss mitigation, the special servicer may incur or bear related out-of-pocket expenses, such as appraisal fees, which would be reimbursed to the special servicer from the transaction as property protection advances and paid from amounts received on the modified loan or from other mortgage loans in the mortgage pool but in each case, prior to distributions being made on the certificates and the RR interest.

The Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan

Each sponsor is the sole warranting party in respect of the mortgage loans sold by such sponsor. Neither we nor any of our affiliates (except Goldman Sachs Mortgage Company in its capacity as a sponsor) is obligated to repurchase or substitute any mortgage loan or make any payment to compensate the issuing entity in connection with a breach of any representation or warranty of a sponsor or any document defect, if the related sponsor defaults on its obligation to do so. We cannot assure you that the sponsors will effect such repurchases or substitutions or make such payment to compensate the issuing entity. Although a loss of value payment may only be made to the extent that the special servicer deems such amount to be sufficient to compensate the issuing entity for such material defect or material breach, we cannot assure you that such loss of value payment will fully compensate the issuing entity for such material defect or material breach in all respects. In addition, the sponsors may have various legal defenses available to them in connection with a repurchase or substitution obligation or an obligation to pay the loss of value payment. In particular, in the case of a non-serviced mortgage loan that is serviced under the pooling and servicing agreement entered into in connection with the securitization of the related pari passu companion loan, the asset representations reviewer under that pooling and servicing agreement may review the diligence file relating to such pari passu companion loan concurrently with the review of the asset representations reviewer of the related mortgage loan for this transaction, and their findings may be inconsistent, and such inconsistency may allow the related mortgage loan seller to challenge the findings of the asset representations reviewer of the affected mortgage loan. Any mortgage loan that is not repurchased or substituted and that is not a “qualified mortgage” for a REMIC may cause the Trust REMICs to fail to qualify as REMICs or cause the issuing entity to incur a tax. See “Description of the Mortgage Loan Purchase Agreements”.

 161 

In addition, with respect to a mortgage loan that is comprised of more than one promissory note contributed to this securitization by more than one mortgage loan seller, each such mortgage loan seller will be obligated to take the above remedial actions as a result of a breach of any representation or warranty or any document defect only with respect to the related promissory note(s) sold by it to the depositor as if the notes contributed by each such mortgage loan seller and evidencing such mortgage loan was a separate mortgage loan. Accordingly, it is possible that, under certain circumstances, only one mortgage loan seller contributing a promissory note evidencing such mortgage loan will repurchase, or otherwise comply with any remedial obligations with respect to, its interest in such mortgage loan if there is a breach of any representation or warranty of or any document defect.

Risks Relating to Interest on Advances and Special Servicing Compensation

To the extent described in this prospectus, the master servicer, the special servicer and the trustee will each be entitled to receive interest on unreimbursed advances made by it at the “Prime Rate” (and solely with respect to the master servicer, subject to a floor rate of 2.0%), compounded annually, as published in The Wall Street Journal. This interest will generally accrue from the date on which the related advance is made or the related expense is incurred to the date of reimbursement. In addition, under certain circumstances, including delinquencies in the payment of principal and/or interest, a mortgage loan will be specially serviced and the special servicer will be entitled to compensation for special servicing activities. The right to receive interest on advances or special servicing compensation is senior to the rights of certificateholders and the RR interest owner to receive distributions on the offered certificates and the RR interest, respectively. The payment of interest on advances and the payment of compensation to the special servicer may lead to shortfalls in amounts otherwise distributable on your certificates.

Bankruptcy of a Servicer May Adversely Affect Collections on the Mortgage Loans and the Ability to Replace the Servicer

The master servicer or the special servicer may be eligible to become a debtor under the Bankruptcy Code or enter into receivership under the Federal Deposit Insurance Act (“FDIA”). If a master servicer or special servicer, as applicable, were to become a debtor under the Bankruptcy Code or enter into receivership under the FDIA, although the pooling and servicing agreement provides that such an event would entitle the issuing entity to terminate the master servicer or the special servicer, as applicable, such an “ipso facto” provision would most likely not be enforceable. However, a rejection of the pooling and servicing agreement by a master servicer or the special servicer, as applicable, in a bankruptcy proceeding or repudiation of the pooling and servicing agreement in a receivership under the FDIA would be treated as a breach of the pooling and servicing agreement and give the issuing entity a claim for damages and the ability to appoint a successor master servicer or special servicer, as applicable. An assumption under the Bankruptcy Code would require the master servicer or the special servicer, as applicable, to cure its pre-bankruptcy defaults, if any, and demonstrate that it is able to perform following assumption. The bankruptcy court may permit the master servicer or the special servicer, as applicable, to assume the servicing agreement and assign it to a third party. An insolvency by an entity governed by state insolvency law would vary depending on the laws of the particular state. We cannot assure you that a bankruptcy or receivership of the master servicer or special servicer, as applicable, would not adversely impact the servicing of the mortgage loans or the issuing entity would be entitled to terminate the master servicer or the special servicer, as applicable, in a timely manner or at all.

If any master servicer or special servicer, as applicable, becomes the subject of bankruptcy or similar proceedings, the issuing entity claim to collections in that master servicer or special servicer’s, as applicable, possession at the time of the bankruptcy filing or other similar filing may not be perfected. In this event, funds available to pay principal and interest on your certificates may be delayed or reduced.

 162 

Risks Relating to a Bankruptcy of an Originator, a Sponsor or the Depositor, or a Receivership or Conservatorship of Goldman Sachs Bank USA, National Cooperative Bank, N.A. or JPMorgan Chase Bank, National Association

In the event of the bankruptcy or insolvency of an originator, a sponsor or the depositor, it is possible that the issuing entity’s right to payment from or ownership of certain of the mortgage loans could be challenged. If such challenge is successful, payments on the offered certificates would be reduced or delayed. Even if the challenge is not successful, payments on the offered certificates would be delayed while a court resolves the claim.

National Cooperative Bank, N.A. and JPMorgan Chase Bank, National Association, each a sponsor and an originator, are national banking associations. Goldman Sachs Mortgage Company, a sponsor, is an indirect, wholly-owned subsidiary of GS Bank, a New York State chartered bank, and an originator. The deposits of JPMorgan Chase Bank, National Association, National Cooperative Bank, N.A. and GS Bank are insured by the Federal Deposit Insurance Corporation (the “FDIC”). If JPMorgan Chase Bank, National Association, National Cooperative Bank, N.A. or GS Bank were to become subject to receivership, the proceeding would be administered by the FDIC under the FDIA; likewise, if JPMorgan Chase Bank, National Association, National Cooperative Bank, N.A. or GS Bank were to become subject to conservatorship, the agency appointed as conservator would likely be the FDIC as well. The FDIA gives the FDIC the power to disaffirm or repudiate contracts to which a bank is party at the time of receivership or conservatorship and the performance of which the FDIC determines to be burdensome, in which case the counterparty to the contract has a claim for payment by the receivership or conservatorship estate of “actual direct compensatory damages” as of the date of receivership or conservatorship.

The FDIC has adopted a rule, substantially revised and effective January 1, 2011, establishing a safe harbor (the “FDIC Safe Harbor”) from its repudiation powers for securitizations meeting the requirements of the rule (12 C.F.R. § 360.6). The transfers of the applicable mortgage loans by GS Bank to Goldman Sachs Mortgage Company and by the sponsors to the depositor are not expected to qualify for the FDIC Safe Harbor. The transfers by Goldman Sachs Mortgage Company, Citi Real Estate Funding Inc., German American Capital Corporation, UBS AG New York Branch, Starwood Mortgage Capital LLC, Bank of Montreal and Barclays Capital Real Estate Inc. are not transfers by an FDIC-insured bank, and in any event, the FDIC Safe Harbor is non-exclusive. Additionally, in the case of GS Bank, the sponsor and the depositor, an opinion of counsel will be rendered on the closing date, based on certain facts and assumptions and subject to certain qualifications, to the effect that the transfer of the applicable mortgage loans by GS Bank to Goldman Sachs Mortgage Company, by a sponsor to the depositor and by the depositor to the issuing entity would generally be respected as a sale in the event of a bankruptcy or insolvency of GS Bank, a sponsor or the depositor, as applicable.

A legal opinion is not a guaranty as to what any particular court would actually decide, but rather an opinion as to the decision a court would reach if the issues are competently presented and the court followed existing precedent as to legal and equitable principles applicable in bankruptcy or bank insolvency cases. In this regard, legal opinions on bankruptcy and bank insolvency law matters unavoidably have inherent limitations primarily because of the pervasive equity powers of bankruptcy courts, the overriding goal of reorganization to which other legal rights and policies may be subordinated, the potential relevance to the exercise of judicial discretion of future arising facts and circumstances, and the nature of the bankruptcy or bank insolvency process. As a result, the FDIC, a creditor, bankruptcy trustee or another interested party, including an entity transferring a mortgage loan, as debtor-in-possession, could still attempt to assert that the transfer of a mortgage loan was not a sale. If such party’s challenge is successful, payments on the offered certificates would be reduced or delayed. Even if the challenge is not successful payments on the offered certificates would be delayed while a court resolves the claim.

In addition, since the issuing entity is a New York common law trust, it may not be eligible for relief under the federal bankruptcy laws, unless it can be characterized as a “business trust” for purposes of the federal bankruptcy laws. Bankruptcy courts look at various considerations in making this determination, so it is not possible to predict with any certainty whether or not the issuing entity would be characterized

 163 

as a “business trust”. Regardless of whether a bankruptcy court ultimately determines that the issuing entity is a “business trust”, it is possible that payments on the offered certificates would be delayed while the court resolved the issue.

Title II of the Dodd-Frank Wall Street Reform and Consumer Protection Act provides for an orderly liquidation authority (“OLA”) under which the FDIC can be appointed as receiver of certain systemically important non-bank financial companies and their direct or indirect subsidiaries in certain cases. We make no representation as to whether this would apply to any of the sponsors. In January 2011, the former acting general counsel of the FDIC issued a letter (the “Former Acting General Counsel’s Letter”) in which he expressed his view that, under then-existing regulations, the FDIC, as receiver under the OLA, would not, in the exercise of its OLA repudiation powers, recover as property of a financial company assets transferred by the financial company, provided that the transfer satisfies the conditions for the exclusion of assets from the financial company’s estate under the Bankruptcy Code. The letter further noted that, while the FDIC staff may be considering recommending further regulations under OLA, the former acting general counsel would recommend that such regulations incorporate a 90-day transition period for any provisions affecting the FDIC’s statutory power to disaffirm or repudiate contracts. If, however, the FDIC were to adopt a different approach than that described in the Former Acting General Counsel’s Letter, delays or reductions in payments on the offered certificates would occur.

Bank of Montreal originated, co-originated or acquired all of the mortgage loans or portions thereof that it is contributing to this securitization, and funded the origination or acquisition of such mortgage loans through its Chicago branch. BMO’s Chicago branch is a banking office of a foreign banking corporation licensed in the State of Illinois. If BMO were to become subject to a receivership, the proceeding involving assets of BMO’s Chicago branch would be governed by the Foreign Banking Office Act (205 ILCS 645/1) and likely administered by the Illinois Secretary of Financial and Professional Regulation (the “Secretary”) or a receiver appointed by the Secretary. In addition, BMO is a Schedule I bank under the Bank Act (Canada) and subject to Canadian bankruptcy and insolvency laws. The Superintendent of Financial Institutions and other Canadian regulatory authorities have broad powers under the Bank Act (Canada) and other applicable Canadian federal legislation to take control of BMO or its assets to protect the rights and interests of the depositors and creditors of BMO, including making an application for a winding-up of BMO or a restructuring of its assets under applicable Canadian federal legislation. There is considerable uncertainty about the scope of the powers afforded to these Canadian regulatory authorities and how they may choose to exercise such powers. Actions taken by such authorities may affect the ability of BMO to satisfy its ongoing obligations under the related mortgage loan purchase agreement and/or result in the cancellation, modification or conversion of certain unsecured liabilities of BMO under the transaction documents or in other modifications to such documents without BMO’s or your consent, which could in turn affect the ability of the issuing entity to meet its obligations in respect of the offered certificates.

The Requirement of the Special Servicer to Obtain FIRREA-Compliant Appraisals May Result in an Increased Cost to the Issuing Entity

Each appraisal obtained pursuant to the pooling and servicing agreement is required to contain a statement, or is accompanied by a letter from the appraiser, to the effect that the appraisal was performed in accordance with the requirements of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”), as in effect on the date such appraisal was obtained. Any such appraisal is likely to be more expensive than an appraisal that is not FIRREA compliant. Such increased cost could result in losses to the issuing entity. Additionally, FIRREA compliant appraisals are required to assume a value determined by a typically motivated buyer and seller, and could result in a higher appraised value than one not prepared assuming a forced liquidation or other distress situation. In addition, because a FIRREA compliant appraisal may result in a higher valuation than a non-FIRREA compliant appraisal, there may be a delay in calculating and applying appraisal reductions, which could result in the holders of a given class of certificates or the RR interest owner continuing to hold the full non-notionally reduced amount of such certificates or the RR interest or for a longer period of time than would be the case if a non-FIRREA compliant appraisal were obtained.

 164 

Realization on the Mortgage Loans That Are Part of a Serviced Whole Loan May Be Adversely Affected by the Rights of the Holder of the Related Serviced Companion Loan

If a serviced whole loan were to become defaulted, the related co-lender agreement requires the special servicer, in the event it determines to sell the related mortgage loan in accordance with the terms of the pooling and servicing agreement, to sell the related serviced companion loan(s) together with such defaulted mortgage loan. We cannot assure you that such a required sale of a defaulted serviced whole loan would not adversely affect the ability of the special servicer to sell such mortgage loan, or the price realized for such mortgage loan, following a default on the related serviced whole loan. Further, given that, pursuant to the co-lender agreements for the serviced whole loans, the related serviced companion loan holders will not be the related whole loan controlling noteholder, and the trust as holder of the related mortgage loan will be the controlling noteholder (with the right to consent to material servicing decisions and replace the special servicer, as described in this prospectus), with respect to each serviced whole loan, the related serviced companion loan(s) may not be as marketable as the related mortgage loan held by the issuing entity. Accordingly, if any such sale does occur with respect to a defaulted mortgage loan and the related serviced companion loans, then the net proceeds realized by the certificateholders and the RR interest owner in connection with such sale may be less than would be the case if only the related mortgage loan were subject to such sale.

Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment

Tax Considerations Relating to Foreclosure

If the issuing entity acquires a mortgaged property (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) subsequent to a default on the related mortgage loan (other than a non-serviced mortgage loan) or whole loan pursuant to a foreclosure or deed-in-lieu of foreclosure, the special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) would be required to retain an independent contractor to operate and manage such mortgaged property. Among other limitations, the independent contractor generally will not be able to perform construction work other than repair, maintenance or certain types of tenant buildouts, unless the construction was more than 10% completed when the mortgage loan defaulted or when the default of the mortgage loan became imminent. Generally, any (i) net income from such operation (other than qualifying “rents from real property”), (ii) rental income based on the net profits of a tenant or sub-tenant or allocable to a service that is non-customary in the area and for the type of property involved and (iii) rental income attributable to personal property leased in connection with a lease of real property, if the rent attributable to the personal property exceeds 15% of the total rent for the taxable year, will subject the Lower-Tier REMIC to federal tax (and possibly state or local tax) on such income at the corporate tax rate. No determination has been made whether any portion of the income from the mortgaged properties constitutes “rent from real property”. Any such imposition of tax will reduce the net proceeds available for distribution to certificateholders and the RR interest owner. The special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) may permit the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to certificateholders, the RR interest owner and any related companion loan holder(s), as a collective whole, could reasonably be expected to be greater than under another method of operating or leasing the mortgaged property. See “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”. In addition, if the issuing entity were to acquire one or more mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) pursuant to a foreclosure or deed-in-lieu of foreclosure, upon acquisition of those mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property), the issuing entity may in certain jurisdictions, particularly in New York, be required to pay state or local transfer or excise taxes upon liquidation of such properties. Such state or local taxes may reduce net proceeds available for distribution to the certificateholders and the RR interest owner.

 165 

In addition, proceeds received from any Mortgaged Property located in a foreign jurisdiction may be reduced by the application of the applicable foreign taxes. In most circumstances, the special servicer (or in the case of a non-serviced mortgage loan, the related non-serviced special servicer) will be required to sell such mortgaged property prior to the close of the third calendar year beginning after the year of acquisition.

When foreclosing on a real estate mortgage, a REMIC is generally limited to taking only the collateral that will qualify as “foreclosure property” within the meaning of applicable Treasury regulations. Foreclosure property includes only the real property (ordinarily the land and structures) securing the real estate mortgage and personal property incident to such real property.

Changes to REMIC Restrictions on Loan Modifications May Impact an Investment in the Certificates

Ordinarily, a REMIC that modifies a mortgage loan jeopardizes its tax status as a REMIC and risks having a 100% penalty tax being imposed on any income from the mortgage loan. A REMIC may avoid such adverse REMIC consequences, however, if such mortgage loan is in default, the default of such mortgage loan is “reasonably foreseeable” or other special circumstances apply.

The Internal Revenue Service (“IRS”) has issued guidance easing the tax requirements for a servicer to modify a commercial or multifamily mortgage loan held in a REMIC by interpreting the circumstances when default is “reasonably foreseeable” to include those where the servicer reasonably believes that there is a “significant risk of default” with respect to the underlying mortgage loan upon maturity of the loan or at an earlier date, and that by making such modification the risk of default is substantially reduced. Accordingly, if the master servicer or the special servicer determined that a Mortgage Loan was at significant risk of default and permitted one or more modifications otherwise consistent with the terms of the Pooling and Servicing Agreement, any such modification may impact the timing of payments and ultimate recovery on the underlying mortgage loan, and likewise on one or more classes of certificates.

In addition, the IRS has issued final regulations that modify the tax restrictions imposed on a servicer’s ability to modify the terms of the underlying mortgage loans held by a REMIC relating to changes in the collateral, credit enhancement and recourse features. The IRS has also issued Revenue Procedure 2010-30, describing circumstances in which it will not challenge the treatment of mortgage loans as “qualified mortgages” on the grounds that the underlying mortgage loan is not “principally secured by real property”, that is, has a real property loan-to-value ratio greater than 125% following a release of liens on some or all of the real property securing such underlying mortgage loan. The general rule is that a mortgage loan must continue to be “principally secured by real property” following any such lien release, unless the lien release is pursuant to a defeasance permitted under the original loan documents and occurs more than two (2) years after the startup day of the REMIC, all in accordance with applicable Treasury regulations. Revenue Procedure 2010-30 also allows lien releases in certain “grandfathered transactions” and transactions in which the release is part of a “qualified pay-down transaction” even if the underlying mortgage loan after the transaction might not otherwise be treated as principally secured by a lien on real property. If the value of the real property securing a mortgage loan were to decline, the need to comply with the rules of Revenue Procedure 2010-30 could restrict the servicers’ actions in negotiating the terms of a workout or in allowing minor lien releases in circumstances in which, after giving effect to the release, the underlying mortgage loan would not have a real property loan-to-value ratio of 125% or less (calculated as described above). This could impact the timing of payments and ultimate recovery on a Mortgage Loan, and likewise on one or more classes of certificates.

You should consider the possible impact on your investment of any existing REMIC restrictions as well as any potential changes to the REMIC rules.

 166 

REMIC Status

If an entity intended to qualify as a REMIC fails to satisfy one or more of the REMIC provisions of the Internal Revenue Code of 1986, as amended (the “Code”), during any taxable year, the Code provides that such entity will not be treated as a REMIC for such year and any year thereafter. In such event, the issuing entity, including the Upper-Tier REMIC and the Lower-Tier REMIC, would likely be treated as one or more separate associations taxable as corporations under Treasury regulations, and the offered certificates may be treated as stock interests in those associations and not as debt instruments.

Material Federal Tax Considerations Regarding Original Issue Discount

One or more classes of the offered certificates may be issued with “original issue discount” for federal income tax purposes, which generally would result in the holder recognizing taxable income in advance of the receipt of cash attributable to that income. Accordingly, investors must have sufficient sources of cash to pay any federal, state or local income taxes with respect to the original issue discount. In addition, such original issue discount will be required to be accrued and included in income based on the assumption that no defaults will occur and no losses will be incurred with respect to the mortgage loans. This could lead to the inclusion of amounts in ordinary income early in the term of the certificate that later prove uncollectible, giving rise to a bad debt deduction. In the alternative, an investor may be required to treat such uncollectible amount as a capital loss under Section 165 of the Code.

General Risk Factors

Combination or “Layering” of Multiple Risks May Significantly Increase Risk of Loss

Although the various risks discussed in this prospectus are generally described separately, you should consider the potential effects of the interplay of multiple risk factors. Where more than one significant risk factor is present, the risk of loss to an investor in the certificates may be significantly increased.

The Certificates May Not Be a Suitable Investment for You

The certificates will not be suitable investments for all investors. In particular, you should not purchase any class of certificates unless you understand and are able to bear the risk that the yield to maturity and the aggregate amount and timing of distributions on the certificates will be subject to material variability from period to period and give rise to the potential for significant loss over the life of the certificates. The interaction of the foregoing factors and their effects are impossible to predict and are likely to change from time to time. As a result, an investment in the certificates involves substantial risks and uncertainties and should be considered only by sophisticated institutional investors with substantial investment experience with similar types of securities and who have conducted appropriate due diligence on the mortgage loans, the mortgaged properties and the certificates.

The Volatile Economy, Credit Crisis and Downturn in the Real Estate Market Have Adversely Affected and May Continue To Adversely Affect the Value of CMBS

The real estate and securitization markets, including the market for commercial mortgage-backed securities (“CMBS”), have from time to time experienced significant dislocations, illiquidity and volatility. We cannot assure you that another dislocation in CMBS will not occur.

Any economic downturn may adversely affect the financial resources of borrowers under commercial mortgage loans and may result in their inability to make payments on, or refinance, their outstanding mortgage debt when due or to sell their mortgaged properties for an aggregate amount sufficient to pay off the outstanding debt when due. As a result, distributions of principal and interest on your certificates, and the value of your certificates, could be adversely affected.

 167 

Furthermore, consumer and producer prices in the United States are experiencing steep increases and may continue to do so as a result of recently imposed tariffs. The general effects of inflation on the economy of the United States can be wide ranging, as evidenced by rising interest rates, wages and costs of goods and services. If a borrower’s operating income growth fails to keep pace with the rising costs of operating the related mortgaged property, then such borrower may have less funds available to make its mortgage payments. In addition, rising interest rates may hinder a borrower’s ability to refinance, and provide a borrower with less incentive to cure delinquencies and avoid foreclosure. The foregoing may have a material adverse impact on the amounts available to make payments on the mortgage loans, and consequently, the certificates.

The United States has imposed tariffs on certain imports from certain foreign countries in the last few years and may in the future impose additional tariffs or increase tariffs on imports from foreign countries. On February 1, 2025, President Donald Trump signed an executive order announcing and implementing new tariffs on Canada, China and Mexico, some of which have gone into effect and others have been on hold temporarily. The imposition of these tariffs or any additional future tariffs could have the effect of, among other things, raising prices to consumers and potentially eliciting reciprocal tariffs, which could slow the global economy, and the removal of tariffs may or may not yield the intended results. In addition, impacts on tariffs may have a material adverse impact on certain of the mortgaged properties, as businesses work through the impact of tariffs and how to change, if at all, the sourcing of products and materials as a result of these and other potential tariffs.

The federal government has instituted a broad review of federal spending, including freezing of previously promised funds. Certain tenants may receive income from the federal government, including in the form of grants or as reimbursement for services such as medical care under Medicare and in the form of rent subsidies under various government funded programs such as the Section 8 Tenant-Based Assistance Rental Certificate Program of the U.S. Department of Housing and Urban Development, and such funds may no longer be available. Furthermore, a widespread reduction in federal spending could have an adverse effect on the economy as a whole.

Other Events May Affect the Value and Liquidity of Your Investment

Moreover, other types of events, domestic or international, may affect general economic conditions and financial markets:

●Wars, revolts, terrorist attacks, armed conflicts, energy supply or price disruptions, political crises, natural disasters, civil unrest and/or protests and man-made disasters (including without limitation, the invasion of Ukraine by Russia and the economic sanctions triggered thereby and the military conflict between Israel and Hamas), may have an adverse effect on the mortgaged properties and/or your certificates;
●The imposition of economic tariffs, or the threat of such tariffs, by the United States may have adverse economic effects on the economy. Similarly, any retaliatory actions taken by countries affected by those tariffs, both threatened and actual, may have adverse economic effects. The impact of any tariffs is uncertain, but may result in inflation in the United States, which may affect consumer demand for products, as well as increased cost of operations at the mortgaged properties. Any of the foregoing impacts on the economy or the supply chain may negatively impact the tenants at certain of the mortgaged properties, which may adversely affect the borrowers’ ability to pay the related mortgage loans.
●Trading activity associated with indices of CMBS may drive spreads on those indices wider than spreads on CMBS, thereby resulting in a decrease in value of such CMBS, including your certificates, and spreads on those indices may be affected by a variety of factors, and may or may not be affected for reasons involving the commercial and multifamily real estate markets and may be affected for reasons that are unknown and cannot be discerned; and
 168 
●The market value of your certificates also may be affected by many other factors, including the then-prevailing interest rates and market perceptions of risks associated with commercial mortgage lending. A change in the market value of the certificates may be disproportionately impacted by upward or downward movements in the current interest rates.

You should consider that the foregoing factors may adversely affect the performance of the mortgage loans and accordingly the performance of the offered certificates.

Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity of the Offered Certificates

We make no representation as to the proper characterization of the offered certificates for legal investment, financial institution regulatory, financial reporting or other purposes, as to the ability of particular investors to purchase the offered certificates under applicable legal investment or other restrictions or as to the consequences of an investment in the offered certificates for such purposes or under such restrictions. Changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors, or other participants in the asset-backed securities markets including the CMBS market. While the general effects of such changes are uncertain, regulatory or legislative provisions applicable to certain investors may have the effect of limiting or restricting their ability to hold or acquire CMBS, which in turn may adversely affect the ability of investors in the offered certificates who are not subject to those provisions to resell their certificates in the secondary market. For example:

●Changes in federal banking and securities laws, including those resulting from the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) enacted in the United States, may have an adverse effect on issuers, investors or other participants in the asset-backed securities markets. In particular, capital regulations issued by the U.S. banking regulators in 2013 implement the increased capital requirements established under the Basel Accord and are being phased in over time. These capital regulations eliminate reliance on credit ratings and otherwise alter, and in most cases increase, the capital requirements imposed on depository institutions and their holding companies, including with respect to ownership of asset-backed securities such as CMBS. Further changes in capital requirements have been announced by the Basel Committee on Banking Supervision and it is uncertain when such changes will be implemented in the United States. When fully implemented in the United States, these changes may have an adverse effect with respect to investments in asset-backed securities, including CMBS. As a result of these regulations, investments in CMBS such as the certificates by financial institutions subject to bank capital regulations may result in greater capital charges to these financial institutions and these new regulations may otherwise adversely affect the treatment of CMBS for their regulatory capital purposes.
●Section 619 of the Dodd-Frank Act (such statutory provision together with the implementing regulations, the “Volcker Rule”) generally prohibits “banking entities” (which is broadly defined to include U.S. banks and bank holding companies and many non-U.S. banking entities, together with their respective subsidiaries and other affiliates) from (i) engaging in proprietary trading, (ii) acquiring or retaining an ownership interest in or sponsoring a “covered fund” and (iii) entering into certain relationships with such funds. Under the Volcker Rule, unless otherwise jointly determined otherwise by specified federal regulators, a “covered fund” does not include an issuer that may rely on an exclusion or exemption from the definition of “investment company” under the Investment Company Act other than the exclusions contained in Section 3(c)(1) and Section 3(c)(7) of the Investment Company Act.
●The issuing entity will be relying on an exclusion or exemption under the Investment Company Act contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. Accordingly, the issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule. The general effects of the Volcker Rule remain
 169 

uncertain. Any prospective investor in the certificates, including a U.S. or foreign bank or a subsidiary or other bank affiliate, should consult its own legal advisors regarding such matters and other effects of the Volcker Rule.

●The Financial Accounting Standards Board has adopted changes to the accounting standards for structured products. These changes, or any future changes, may affect the accounting for entities such as the issuing entity, could under certain circumstances require an investor or its owner generally to consolidate the assets of the issuing entity in its financial statements and record third parties’ investments in the issuing entity as liabilities of that investor or owner or could otherwise adversely affect the manner in which the investor or its owner must report an investment in CMBS for financial reporting purposes.
●For purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended, no class of certificates will constitute “mortgage related securities”.
●In addition, compliance with legal requirements, such as the credit risk retention regulations under the Dodd-Frank Act, could cause commercial real estate lenders to tighten their lending standards and reduce the availability of debt financing for commercial real estate borrowers. This, in turn, may adversely affect the borrower’s ability to refinance the mortgage loan or sell the mortgaged property on the maturity date. We cannot assure you that the borrower will be able to generate sufficient cash from the sale or refinancing of the mortgaged property to make the balloon payment on the mortgage loan.

Further changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors, or other participants in the asset-backed securities markets (including the CMBS market) and may have adverse effect on the liquidity, market value and regulatory characteristics of the offered certificates.

Accordingly, all investors whose investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities should consult with their own legal, accounting and other advisors in determining whether, and to what extent, the offered certificates will constitute legal investments for them or are subject to investment or other restrictions, unfavorable accounting treatment, capital charges or reserve requirements. See “Legal Investment”.

In addition, this transaction is structured to comply with the Credit Risk Retention Rules as and to the extent set forth under “Credit Risk Retention”. We cannot assure you that the retaining sponsor or any retaining third-party purchaser will at times satisfy such credit risk retention requirements. At this time, it is unclear what effect a failure of the retaining sponsor or a retaining third-party purchaser to be in compliance with the Credit Risk Retention Rules at any time will have on the certificateholders or the market value or liquidity of the certificates.

The Master Servicer, any Sub-Servicer, the Special Servicer, the Trustee, the Certificate Administrator or the Custodian May Have Difficulty Performing Under the Pooling and Servicing Agreement or a Related Sub-Servicing Agreement

The issuing entity relies on the ability of the master servicer, any sub-servicer, the special servicer, the trustee, the certificate administrator and the custodian to perform their respective duties under the pooling and servicing agreement. Any economic downturn or recession may adversely affect the master servicer’s, any sub-servicer’s or special servicer’s ability to perform its duties under the Pooling and Servicing Agreement or the related sub-servicing agreement, including, if applicable, performance as it relates to the making of debt service or property protection advances or the ability to effectively service the underlying mortgage loans. Any economic downturn or recession may similarly adversely affect the ability of the trustee, the certificate administrator and the custodian to perform their respective duties, including the duty of the trustee to make principal and interest advances in the event that the master servicer fails to make such advances and the duties of the certificate administrator relating to securities administration.

 170 

Any of the above-described factors may adversely affect the performance of the underlying mortgage loans or the performance of the certificates.

Book-Entry Securities May Delay Receipt of Payment and Reports and Limit Liquidity and Your Ability to Pledge Certificates

If a trust or trust fund issues certificates in book-entry form, you may experience delays in receipt of your payments and/or reports, since payments and reports will initially be made to the book-entry depository or its nominee. In addition, the issuance of certificates in book-entry form may reduce the liquidity of certificates so issued in the secondary trading market, since some investors may be unwilling to purchase certificates for which they cannot receive physical certificates. Additionally, your ability to pledge certificates to persons or entities that do not participate in The Depository Trust Company system, or otherwise to take action in respect of the certificates, may be limited due to lack of a physical security representing the certificates.

Book-Entry Registration Will Mean You Will Not Be Recognized as a Holder of Record

Your certificates will be initially represented by one or more certificates registered in the name of Cede & Co., as the nominee for The Depository Trust Company, and will not be registered in your name. As a result, you will not be recognized as a certificateholder, or holder of record of your certificates. See “Description of the Certificates—Delivery, Form, Transfer and Denomination—Book-Entry Registration” in this prospectus and “Risk Factors—General Risk Factors—Book-Entry Securities May Delay Receipt of Payment and Reports and Limit Liquidity and Your Ability to Pledge Certificates” in this prospectus for a discussion of important considerations relating to not being a certificateholder of record.

Description of the Mortgage Pool

General

The assets of the issuing entity will consist of a pool of 63 fixed rate mortgage loans (the “Mortgage Loans” or, collectively, the “Mortgage Pool”) with an aggregate principal balance as of the Cut-off Date of approximately $805,084,212 (the “Initial Pool Balance”). The “Cut-off Date” means with respect to each Mortgage Loan and Whole Loan, the related Due Date in November 2026 (or with respect to any Mortgage Loan or Whole Loan that has its first Due Date after November 2026, the date that would otherwise have been the related Due Date in November 2026 under the terms of that Mortgage Loan or Whole Loan if a monthly payment were scheduled to be due in that month).

Nine (9) of the Mortgage Loans (31.3%), are each part of a larger whole loan, each of which is comprised of the related Mortgage Loan and/or one or more loans that are pari passu in right of payment to the related Mortgage Loan (collectively referred to in this prospectus as “Pari Passu Companion Loans”) and/or are subordinate in right of payment to the related Mortgage Loan (referred to in this prospectus as a “Subordinate Companion Loan”). Each Pari Passu Companion Loan and Subordinate Companion Loan is referred to as a “Companion Loan” in this prospectus. Each Mortgage Loan and any related Companion Loans are collectively referred to as a “Whole Loan”. Each Companion Loan is secured by the same mortgage and the same single assignment of leases and rents securing the related Mortgage Loan. See “—The Whole Loans” below for more information regarding the rights of the holders of the Companion Loans and the servicing and administration of the Whole Loans that will not be serviced under the pooling and servicing agreement for this transaction.

 171 

The Mortgage Loans and Whole Loans were originated, co-originated or acquired (or, on or prior to the Closing Date, will be acquired) by the mortgage loan sellers set forth in the following chart and such entities will sell their respective Mortgage Loans to the depositor, which will in turn sell the Mortgage Loans to the issuing entity:

Sellers of the Mortgage Loans

Seller(1)

Number of Mortgage Loans

Aggregate Cut-off Date Balance of Mortgage Loans

Approx. % of Initial Pool Balance

Goldman Sachs Mortgage Company   5 $52,330,547 6.5 %
Citi Real Estate Funding Inc.   7 161,697,000 20.1  
National Cooperative Bank, N.A. 35 145,341,426 18.1  
German American Capital Corporation   5 106,350,000 13.2  
UBS AG New York Branch   1   64,958,592 8.1  
JPMorgan Chase Bank, National Association   1   40,100,000 5.0  
Starwood Mortgage Capital LLC   3   37,200,000 4.6  
Bank of Montreal   1   22,500,000 2.8  
Barclays Capital Real Estate Inc.   2   14,436,648 1.8  
Goldman Sachs Mortgage Company / German American Capital Corporation(2)   1   80,000,000 9.9  
Barclays Capital Real Estate Inc. / Goldman Sachs Mortgage Company(3)   1   52,170,000 6.5  
Bank of Montreal / Citi Real Estate Funding Inc.(4)

  1

  28,000,000

3.5

Total

63

$805,084,212  

100.0

%

(1)Each Mortgage Loan was originated by its respective Mortgage Loan Seller or its affiliate, except those certain Mortgage Loans that were acquired from unaffiliated third-party originators or are part of larger whole loan structures that were co-originated by the applicable Mortgage Loan Seller or its affiliate with one or more other lenders. See “—Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans” below.
(2)Goldman Sachs Mortgage Company and German American Capital Corporation are co-sponsors with respect to the Colorado Mills Mortgage Loan (9.9%). The Colorado Mills Mortgage Loan is evidenced by five (5) promissory notes: (i) note A-1 and note A-2, with an aggregate outstanding principal balance of $56,000,000 as of the Cut-off Date, as to which Goldman Sachs Mortgage Company is acting as Mortgage Loan Seller and (ii) note A-5, note A-6 and note A-7, with an aggregate outstanding principal balance of $24,000,000 as of the Cut-off Date, as to which German American Capital Corporation is acting as Mortgage Loan Seller.
(3)Barclays Capital Real Estate Inc. and Goldman Sachs Mortgage Company are co-sponsors with respect to the OKC Outlets Mortgage Loan (6.5%). The OKC Outlets Mortgage Loan is evidenced by two (2) promissory notes: (i) note A-1, with an outstanding principal balance of $31,300,000 as of the Cut-off Date, as to which Barclays Capital Real Estate Inc. is acting as Mortgage Loan Seller and (ii) note A-2, with an outstanding principal balance of $20,870,000 as of the Cut-off Date, as to which Goldman Sachs Mortgage Company is acting as Mortgage Loan Seller.
(4)Bank of Montreal and Citi Real Estate Funding Inc. are co-sponsors with respect to the Arizona Mills Mortgage Loan (3.5%). The Arizona Mills Mortgage Loan is evidenced by three (3) promissory notes: (i) note A-3 and note A-4-1, with an aggregate outstanding principal balance of $25,500,000 as of the Cut-off Date, as to which Bank of Montreal is acting as Mortgage Loan Seller and (ii) note A-6-2, with an outstanding principal balance of $2,500,000 as of the Cut-off Date, as to which Citi Real Estate Funding Inc. is acting as Mortgage Loan Seller.

Each of the Mortgage Loans or Whole Loans is evidenced by one or more promissory notes or similar evidence of indebtedness (each a “Mortgage Note”) and, in each case, secured by (or, in the case of an indemnity deed of trust, backed by a guaranty that is secured by) one or more mortgages, deeds of trust or other similar security instruments (each, a “Mortgage”) creating a first lien on a fee simple, leasehold and/or sub-leasehold interest in one or more commercial, multifamily and/or residential cooperative real properties (each, a “Mortgaged Property”).

The Mortgage Loans and Whole Loans are generally non-recourse loans. In the event of a borrower default on a non-recourse Mortgage Loan or Whole Loan, recourse may be had only against the specific Mortgaged Property or Mortgaged Properties and the other limited assets securing such Mortgage Loan or Whole Loan, and not against the related borrower’s other assets. The Mortgage Loans and Whole Loans are not insured or guaranteed by the sponsors, the mortgage loan sellers or any other person or entity unrelated to the respective borrower. You should consider all of the Mortgage Loans and Whole

 172 

Loans to be nonrecourse loans as to which recourse in the case of default will be limited to the specific property and other assets, if any, pledged to secure the related Mortgage Loan or Whole Loans.

Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans

The following Mortgage Loans are component promissory notes of whole loans co-originated by the related mortgage loan seller (or an affiliate) and another entity or were originated by an unaffiliated third party and transferred to the related mortgage loan seller:

●The Colorado Mills Mortgage Loan (9.9%), for which Goldman Sachs Mortgage Company and German American Capital Corporation are the mortgage loan sellers, is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and German American Capital Corporation.
●The OKC Outlets Mortgage Loan (6.5%), for which Barclays Capital Real Estate Inc. and Goldman Sachs Mortgage Company are the mortgage loan sellers, is part of a Whole Loan that was co-originated by Barclays Capital Real Estate Inc. and Goldman Sachs Bank USA.
●The Falls Mortgage Loan (6.2%), for which German American Capital Corporation is the mortgage loan seller, is part of a Whole Loan that was co-originated by German American Capital Corporation and JPMorgan Chase Bank, National Association.
●The Arizona Mills Mortgage Loan (3.5%), for which Bank of Montreal and Citi Real Estate Funding Inc. are the mortgage loan sellers, is part of a Whole Loan that was co-originated by Bank of Montreal and Citi Real Estate Funding Inc.
●The NOVA Retail 2-Pack Mortgage Loan (1.0%), for which Goldman Sachs Mortgage Company is the Mortgage Loan Seller, is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and JPMorgan Chase Bank, National Association.
●With respect to the Mortgage Loans to be contributed by National Cooperative Bank, N.A., thirty-one (31) of such Mortgage Loans (15.1%) were originated by National Consumer Cooperative Bank and four (4) of such Mortgage Loans (3.0%) were originated by National Cooperative Bank, N.A.

Certain Calculations and Definitions

This prospectus sets forth certain information with respect to the Mortgage Loans and the Mortgaged Properties. The sum in any column of the tables presented on Annex A-2 and Annex A-3 may not equal the indicated total due to rounding. The information on Annex A-1 with respect to the Mortgage Loans (or Whole Loans, if applicable) and the Mortgaged Properties is based upon the pool of the Mortgage Loans as it is expected to be constituted as of the close of business on November 20, 2026 (the “Closing Date”), assuming that (i) all scheduled principal and interest payments due on or before the Cut-off Date will be made; (ii) there will be no principal prepayments on or before the Closing Date; and (iii) with respect to each of the Mortgage Loans identified in the table below (each such Mortgage Loan, a “Joint Mortgage Loan”), each applicable mortgage loan seller will sell the indicated number of promissory notes that together comprise the applicable Joint Mortgage Loan.

Joint Mortgage Loan (Total Number of Promissory Notes Comprising Applicable Mortgage Loan)

Applicable Mortgage Loan Sellers
and Number of Promissory Notes Sold

Colorado Mills (5) GSMC (2); GACC (3)
OKC Outlets (2) Barclays (1); GSMC (1)
Arizona Mills (3) BMO (2); CREFI (1)

The statistics on Annex A-1, Annex A-2 and Annex A-3 were primarily derived from information provided to the depositor by each sponsor, which information may have been obtained from the borrowers.

 173 

All percentages of the Mortgage Loans and Mortgaged Properties, or of any specified group of Mortgage Loans and Mortgaged Properties, referred to in this prospectus without further description are approximate percentages of the Initial Pool Balance by Cut-off Date Balances and/or the allocated loan amount allocated to such Mortgaged Properties as of the Cut-off Date.

All information presented in this prospectus with respect to each Mortgage Loan with one or more Pari Passu Companion Loans is calculated in a manner that reflects the aggregate indebtedness evidenced by that Mortgage Loan and the related Pari Passu Companion Loan(s), unless otherwise indicated. All information presented in this prospectus with respect to each Mortgage Loan with one or more Subordinate Companion Loans is calculated without regard to such Subordinate Companion Loans, unless otherwise indicated.

Unless otherwise specified, (i) references to a Mortgaged Property (or portfolio of Mortgaged Properties) by name refer to such Mortgaged Property (or portfolio of Mortgaged Properties) so identified on Annex A-1, (ii) references to a Mortgage Loan by name refer to such Mortgage Loan secured by the related Mortgaged Property (or portfolio of Mortgaged Properties) so identified on Annex A-1, (iii) any parenthetical with a percent next to a Mortgaged Property name (or portfolio of Mortgaged Properties name) indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of the related Mortgage Loan (or, if applicable, the allocated loan amount with respect to such Mortgaged Property) represents of the Initial Pool Balance, and (iv) any parenthetical with a percent next to a Mortgage Loan name or a group of Mortgage Loans indicates the approximate percent (or approximate aggregate percent) that the outstanding principal balance of such Mortgage Loan or the aggregate outstanding principal balance of such group of Mortgage Loans, as applicable, represents of the Initial Pool Balance.

A Mortgage Loan’s Mortgage Rate may be less than the interest rate initially proposed to the related borrower at the loan application stage. Such interest rate may have been reduced in connection with the payment of an upfront fee from the borrower to the related originator, in light of the other credit characteristics of the Mortgage Loan. See Annex A-1 for certain information regarding each Mortgage Loan that was considered in connection with its origination, as well as the descriptions of the underwriting standards for each mortgage loan seller under “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

Definitions

For purposes of this prospectus, including the information presented in the Annexes, to this prospectus, the indicated terms have the meanings set forth below (with respect to residential cooperative properties, the following is supplemented and modified as provided in “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” and “—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives” below, and in the footnotes to Annex A-1). In reviewing such definitions, investors should be aware that the appraisals for the Mortgaged Properties were prepared prior to origination, and generally have not been updated. Similarly, net operating income and occupancy information used in underwriting the Mortgage Loans may not reflect current conditions. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the Mortgaged Properties. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property” and “—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions.”

“ADR” means, for any hospitality property, average daily rate.

“Allocated Cut-off Date Loan Amount” means, in the case of Mortgage Loans secured by multiple Mortgaged Properties, the allocated Cut-off Date Balance for each Mortgaged Property based on an allocated loan amount that has been assigned to the related Mortgaged Properties based upon one or more of the related appraised values, the related underwritten net cash flow or prior allocations reflected

 174 

in the related Mortgage Loan documents; provided that with respect to any Whole Loan secured by a portfolio of Mortgaged Properties, the Allocated Cut-off Date Loan Amount represents only the pro rata portion of the related Mortgage Loan principal balance amount relative to the related Whole Loan principal balance. Information presented in this prospectus with respect to the Mortgaged Properties expressed as a percentage of the Initial Pool Balance reflects the Allocated Cut-off Date Loan Amount allocated to such Mortgaged Property as of the Cut-off Date.

“Annual Debt Service” generally means, for any Mortgage Loan, 12 times the average of the principal and interest payments due for the first 12 payment periods of the Mortgage Loan following the Cut-off Date (but without regard to any leap year adjustments), provided that:

●in the case of a Mortgage Loan that provides for scheduled amortization payments through maturity, Annual Debt Service (or “Annual Debt Service (P&I)” as shown on Annex A-1) means 12 times the monthly payment of principal and interest payable during the amortization period;
●in the case of a Mortgage Loan that provides for interest only payments through maturity, Annual Debt Service (or “Annual Debt Service (IO)” as shown on Annex A-1) means the aggregate interest payments scheduled to be due for the first 12 payment periods of the Mortgage Loan following the Cut-off Date;
●in the case of a Mortgage Loan that provides for an initial interest-only period and provides for scheduled amortization payments after the expiration of such interest-only period, Annual Debt Service (or “Annual Debt Service (P&I)” as shown on Annex A-1) means 12 times the monthly payment of principal and interest payable during the amortization period; and
●in the case of the One Dag Mortgage Loan (5.0%), Annual Debt Service was calculated based upon the pro rata portion of the sum if the first twelve (12) principal and interest payments on the One Dag Mortgage Loan commencing on July 6, 2031, based on the non-standard amortization schedule set forth on Annex I.

Debt service and debt service coverage ratios set forth in this prospectus are calculated using the aggregate of the principal and interest payments due for the first 12 payment periods of the Mortgage Loan or Companion Loan, as applicable, following the Cut-off Date (but without regard to any leap year adjustments), subject to the exceptions set forth in the prior sentence. In the case of any Whole Loan, debt service coverage ratios set forth in this prospectus are calculated with respect to the Mortgage Loan including any related Pari Passu Companion Loan but without regard to any related Subordinate Companion Loan.

“Appraised Value” means, for each of the Mortgaged Properties and any date of determination, the most current appraised value of such Mortgaged Property available to the related mortgage loan seller as determined by an appraisal of the Mortgaged Property. With respect to each Mortgaged Property, the Appraised Value set forth on Annex A-1 to this prospectus is the “as-is” appraised value unless otherwise specified under “Description of the Mortgage Pool—Appraised Value”, and is in each case as determined by an appraisal made not more than seven (7) months from the origination date of the related Mortgage Loan or Whole Loan as described under “Appraisal Date” on Annex A-1 to this prospectus. The appraisals for certain of the Mortgaged Properties may state an appraised value based on hypothetical or other projected values as well as an “as-is” value for such Mortgaged Properties that assumes that certain events will occur with respect to the re-tenanting, construction, renovation or repairs or other repositioning of the Mortgaged Property or which in certain cases may reflect a portfolio premium valuation, and such “retrospective” or other similar values may, to the extent indicated, be reflected elsewhere in this prospectus, on Annex A-1 to this prospectus. For such Appraised Values and other values on a property-by-property basis, see Annex A-1 of this prospectus and the related footnotes. In certain cases, with respect to a Mortgage Loan secured by a portfolio of Mortgaged Properties, the Appraised Value represents the “as-is” value for the portfolio of Mortgaged Properties as a collective whole, which may be higher than the aggregate of the “as-is” appraised value of the individual Mortgaged Properties. In addition, for certain Mortgage Loans, the LTV Ratio at Maturity was calculated based on the “as stabilized” appraised value for the related Mortgaged Property. We cannot assure you that the value

 175 

of any particular Mortgaged Property will not have declined from the Appraised Value shown on Annex A-1 to this prospectus. We make no representation that any Appraised Value presented in this prospectus would approximate either the value that would be determined in a current appraisal of the Mortgaged Property or the amount that would be realized upon a sale of Mortgaged Property as described under the definition of “LTV Ratio at Maturity”. For additional information related to calculation of “Appraised Value” for Mortgage Loans secured by residential cooperatives see “—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives” below.

“Crossed Group” identifies each group of Mortgage Loans in the Mortgage Pool that are cross-collateralized and cross-defaulted with each other. There are no Crossed Groups in the Mortgage Pool.

“Cut-off Date Balance” of any Mortgage Loan or Companion Loan, will be the unpaid principal balance of that Mortgage Loan or Companion Loan, as of the Cut-off Date after application of all payments due on or before that date, whether or not received.

“Cut-off Date LTV Ratio” or “Cut-off Date Loan-to-Value Ratio” generally means, with respect to any Mortgage Loan, the ratio, expressed as a percentage of (1) the Cut-off Date Balance of that Mortgage Loan set forth on Annex A-1 to this prospectus divided by (2) the Appraised Value (which in certain cases, may reflect a portfolio premium valuation) of the related Mortgaged Property or Mortgaged Properties set forth on Annex A-1 to this prospectus, except as set forth below:

●with respect to each Mortgage Loan that is part of a Whole Loan, the calculation of Cut-off Date LTV Ratio is based on the aggregate principal balance of such Mortgage Loan and the related Pari Passu Companion Loan(s), but not any related Subordinate Companion Loan(s) unless expressly stated otherwise.
●with respect to the Mortgage Loans listed in the following table, the respective Cut-off Date LTV Ratio was calculated using the related values other than the “as-is” Appraised Values, each as set forth in the following table:

Mortgage Loan Name

% of Initial Pool Balance

Cut-off Date LTV Ratio
(Other Than “As-Is”)

Appraised Value (Other Than “As-Is”)

Cut-off Date LTV Ratio
(“As-Is”)

Appraised Value (“As-Is”)

Colorado Mills(1) 9.9% 41.3% $225,000,000 42.7% $218,000,000
One Dag(2) 5.0% 60.5% $289,480,209 77.8% $225,000,000

(1) The Appraised Value (Other Than “As-Is”) reflects the “Prospective Market Value Upon Stabilization” value as of April 1, 2027, which assumes completion of tenant buildouts and achievement of physical and economic stabilization. The “As-Is” appraised value of the Mortgaged Property as of September 3, 2026 was $218,000,000.

(2) The Other Than “As-Is” Appraised Value represents the “Prospective Market Value Upon Funded Reserve Account” value as of April 15, 2026, which assumes that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements and leasing commissions (“TI/LC”) and capital improvement obligations. At origination, the borrower deposited (i) $6,203,117 for real estate taxes, (ii) $1,566,273 for replacement reserves, (iii) $5,000,000 for TI/LC reserves, (iv) $34,174,426 for outstanding lease obligations and (v) $20,770,751 for a free rent reserve. The Other Than “As-Is” Appraised Value and the “As-Is” Appraised Value are subject to certain extraordinary assumptions including The Kingdom of Sweden and The Republic of Chile leases (approximately 4.1% of the net rentable area) having been executed. The respective renewal leases were executed subsequent to origination and the related lease renewal holdback has been released. The “As-Is” appraised value of the Mortgaged Property as of April 1, 2026 was $225,000,000.

“Debt Yield on Underwritten Net Cash Flow” or “Debt Yield on Underwritten NCF” means, with respect to any Mortgage Loan, the related Underwritten Net Cash Flow divided by the Cut-off Date Balance of that Mortgage Loan, except as set forth below:

●with respect to each Mortgage Loan that is part of a Whole Loan, the calculation of Debt Yield on Underwritten Net Cash Flow is based on the aggregate principal balance of such Mortgage Loan and the related Pari Passu Companion Loan(s), but not any related Subordinate Companion Loan(s) unless expressly stated otherwise.
 176 

“Debt Yield on Underwritten Net Operating Income”, “UW NOI Debt Yield” or “Debt Yield on Underwritten NOI” means, with respect to any Mortgage Loan, the related Underwritten Net Operating Income divided by the Cut-off Date Balance of that Mortgage Loan, except as set forth below:

●with respect to each Mortgage Loan that is part of a Whole Loan, the calculation of Debt Yield on Underwritten Net Operating Income is based on the aggregate principal balance of such Mortgage Loan and the related Pari Passu Companion Loan(s), but not any related Subordinate Companion Loan(s) unless expressly stated otherwise.

“DSCR”, “Debt Service Coverage Ratio”, “Cut-off Date DSCR”, “UW NCF DSCR” or “Underwritten NCF DSCR” generally means, for any Mortgage Loan, the ratio of Underwritten Net Cash Flow produced by the related Mortgaged Property or Mortgaged Properties to the aggregate amount of the Annual Debt Service, except as set forth below:

●with respect to each Mortgage Loan that is part of a Whole Loan, the calculation of the DSCR is based on the aggregate Annual Debt Service that is due in connection with such Mortgage Loan and the related Pari Passu Companion Loan(s), but not any related Subordinate Companion Loan(s) unless expressly stated otherwise.
●with respect to the One Dag Mortgage Loan (5.0%), Annual Debt Service for the Underwritten NCF DSCR was calculated based upon the sum of the first 12 principal and interest payments on the One Dag Mortgage Loan commencing on July 6, 2031, based on the non-standard amortization schedule set forth on Annex I.

“Underwritten Net Operating Income DSCR”, “Underwritten NOI DSCR” or “UW NOI DSCR” means, with respect to any Mortgage Loan, (a) the Underwritten Net Operating Income for the related Mortgaged Property or Mortgaged Properties, divided by (b) the Annual Debt Service for such Mortgage Loan; provided that:

●In the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, Underwritten Net Operating Income DSCR was calculated with respect to such Mortgage Loan including any related Pari Passu Companion Loan(s) and without regard to any related Subordinate Companion Loan(s).

The Underwritten Net Operating Income DSCRs are presented in this prospectus for illustrative purposes only and, as discussed above, are limited in their usefulness in assessing the current, or predicting the future, ability of a Mortgaged Property to generate sufficient cash flow to repay the related Mortgage Loan. Accordingly, we cannot assure you, and no representation is made, that the Underwritten Net Operating Income DSCRs accurately reflect that ability. See the definition of “Underwritten Net Cash Flow DSCR” for more information regarding the evaluation of debt service coverage ratios.

“Hard Lockbox” means that the borrower is required to direct the tenants to pay rents directly to a lockbox account controlled by the lender. Hospitality and multifamily properties are considered to have a hard lockbox if credit card receivables are required to be deposited directly into the lockbox account even though cash, checks or “over the counter” receipts are deposited by the manager of the related Mortgaged Property into the lockbox account controlled by the lender.

“In-Place Cash Management” means, for funds directed into a lockbox, such funds are generally not made immediately available to the related borrower, but instead are forwarded to a cash management account controlled by the lender and the funds are disbursed according to the related loan documents with any excess remitted to the related borrower (unless an event of default under the Mortgage Loan documents or one or more specified trigger events have occurred and are outstanding) generally on a daily basis.

“Largest Tenant” means, with respect to any Mortgaged Property, the tenant occupying the largest amount of net rentable square feet.

 177 

“Largest Tenant Lease Expiration” means the date at which the applicable Largest Tenant’s lease is scheduled to expire.

“Loan Per Unit” means the principal balance per unit of measure as of the Cut-off Date.

“LTV Ratio at Maturity”, “Maturity Date Loan-to-Value Ratio” or “Maturity Date LTV Ratio” with respect to any Mortgage Loan, the ratio, expressed as a percentage of (1) the Maturity/ARD Balance of such Mortgage Loan as adjusted to give effect to the amortization of the applicable Mortgage Loan as of its maturity date, assuming no prepayments or defaults, divided by (2) the Appraised Value (which, in certain cases may reflect a portfolio premium valuation) of the related Mortgaged Property or Mortgaged Properties shown on Annex A-1 to this prospectus, except as set forth below:

●with respect to each Mortgage Loan that is part of a Whole Loan, the calculation of the LTV Ratio at Maturity is based on the aggregate Maturity/ARD Balance at maturity and the related Pari Passu Companion Loan(s), but not any related Subordinate Companion Loan(s) unless expressly stated otherwise.
●with respect to the Mortgage Loans listed in the following table, the respective LTV Ratio at Maturity was calculated using the related values other than the “as-is” Appraised Values, each as set forth in the following table:

Mortgage Loan Name

% of Initial Pool Balance

Maturity Date LTV Ratio (Other Than “As-Is”)

Appraised Value (Other Than “As-Is”)

Maturity Date LTV Ratio (“As-Is”)

Appraised Value (“As-Is”)

Colorado Mills(1) 9.9% 41.3% $225,000,000 42.7% $218,000,000
One Dag(2) 5.0% 57.0% $289,480,209 73.4% $225,000,000
(1)The Appraised Value (Other Than “As-Is”) reflects the “Prospective Market Value Upon Stabilization” value as of April 1, 2027, which assumes completion of tenant buildouts and achievement of physical and economic stabilization. The “As-Is” appraised value of the Mortgaged Property as of September 3, 2026 was $218,000,000.
(2)The Other Than “As-Is” Appraised Value represents the “Prospective Market Value Upon Funded Reserve Account” value as of April 15, 2026, which assumes that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements and leasing commissions (“TI/LC”) and capital improvement obligations. At origination, the borrower deposited (i) $6,203,117 for real estate taxes, (ii) $1,566,273 for replacement reserves, (iii) $5,000,000 for TI/LC reserves, (iv) $34,174,426 for outstanding lease obligations and (v) $20,770,751 for a free rent reserve. The Other Than “As-Is” Appraised Value and the “As-Is” Appraised Value are subject to certain extraordinary assumptions including The Kingdom of Sweden and The Republic of Chile leases (approximately 4.1% of the net rentable area) having been executed. The respective renewal leases were executed subsequent to origination and the related lease renewal holdback has been released. The “As-Is” appraised value of the Mortgaged Property as of April 1, 2026 was $225,000,000.

“Maturity/ARD Balance” means, with respect to any Mortgage Loan or Companion Loan, the principal balance scheduled to be due on such Mortgage Loan or Companion Loan at maturity assuming that all monthly debt service payments are timely received and there are no prepayments or defaults.

“Most Recent NOI” and “Trailing 12 NOI” (which is for the period ending as of the date specified on Annex A-1 to this prospectus) is the net operating income for a Mortgaged Property as established by information provided by the borrowers, except that in certain cases such net operating income has been adjusted by removing certain non-recurring expenses and revenue or by certain other normalizations. Most Recent NOI and Trailing 12 NOI do not necessarily reflect accrual of certain costs such as taxes and capital expenditures and do not reflect non-cash items such as depreciation or amortization. In some cases, capital expenditures may have been treated by a borrower as an expense or expenses treated as capital expenditures. Most Recent NOI and Trailing 12 NOI were not necessarily determined in accordance with generally accepted accounting principles. Moreover, Most Recent NOI and Trailing 12 NOI are not a substitute for net income determined in accordance with generally accepted accounting principles as a measure of the results of a property’s operations or a substitute for cash flows from operating activities determined in accordance with generally accepted accounting principles as a measure of liquidity and in certain cases may reflect partial year annualizations.

 178 

“Occupancy” means, unless the context clearly indicates otherwise, (i) in the case of multifamily, rental and mixed use (to the extent the related Mortgaged Property includes multifamily space) properties (other than residential cooperative properties), the percentage of rental Units, rooms or beds, as applicable, that are rented as of the Occupancy Date; (ii) in the case of retail, office, industrial and mixed use (to the extent the related Mortgaged Property includes retail or office space) properties, the percentage of the net rentable square footage rented as of the Occupancy Date (subject to, in the case of certain Mortgage Loans, one or more of the additional leasing assumptions); (iii) in the case of hospitality properties, the percentage of available Rooms occupied for the trailing 12-month period ending on the Occupancy Date; and (iv) in the case of residential cooperative properties other than The Ritz Tower Mortgaged Property, the property vacancy/collection loss assumption reflected in the related appraisal for purposes of determining the appraised value of the related Mortgaged Property as a multifamily rental property (i.e., the “Coop-Rental Value” reflected in Annex A-1); such vacancy assumption and, if applicable, collection loss assumption for residential cooperative properties does not reflect actual occupancy. In some cases, occupancy was calculated based on assumptions regarding occupancy, such as the assumption that a certain tenant at the Mortgaged Property that has executed a lease, but has not yet taken occupancy and/or has not yet commenced paying rent, will take occupancy on a future date generally expected to occur within twelve months of the Cut-off Date; assumptions regarding the renewal of particular leases and/or the re-leasing of certain space at the related Mortgaged Property; in some cases, assumptions regarding leases under negotiation being executed; in some cases, assumptions regarding tenants taking additional space in the future if currently committed to do so or, in some cases, the exclusion of dark tenants, tenants with material aged receivables, tenants that may have already given notice to vacate their space, bankrupt tenants that have not yet affirmed their lease and certain additional leasing assumptions. See footnotes to Annex A-1 to this prospectus for additional occupancy assumptions. We cannot assure you that the assumptions made with respect to any Mortgaged Property will, in fact, be consistent with that Mortgaged Property’s actual occupancy. See “—Tenant Issues” below.

“Occupancy Date” means the date of determination of the Occupancy of a Mortgaged Property. With respect to a Mortgage Loan secured by a residential cooperative property (other than The Ritz Tower Mortgaged Property), the Occupancy Date is the date as of which the value of the related Mortgaged Property is determined pursuant to the appraisal from which the occupancy rate is derived.

“Original Balance” means the principal balance of the Mortgage Loan or Companion Loan as of the date of origination.

“Prepayment Penalty Description” or “Prepayment Provision” means the number of payments from the first due date through and including the maturity date for which a Mortgage Loan is, as applicable, (i) locked out from prepayment, (ii) provides for payment of a prepayment premium or yield maintenance charge in connection with a prepayment, (iii) permits defeasance and/or (iv) permits prepayment without a payment of a prepayment premium or a yield maintenance charge.

“Qualified Opportunity Zone” means as of the Cut-off Date, none of the Mortgaged Properties (0.0%) are located in qualified opportunity zones (“QOZ”) under Code Section 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the IRS, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the IRS. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. See Annex A-1 for information regarding which Mortgaged Properties are located in QOZs as of the Cut-off Date.

“Related Group” identifies each group of Mortgage Loans in the Mortgage Pool with borrower sponsors affiliated with other borrower sponsors in the Mortgage Pool. Each Related Group is identified by a separate number on Annex A-1 to this prospectus.

“RevPAR” means, with respect to any hospitality property, revenues per available room.

 179 

“Soft Lockbox” means that the related borrower is required to deposit or cause the property manager to deposit all rents collected into a lockbox account. Hospitality and multifamily properties are considered to have a soft lockbox if credit card receivables, cash, checks or “over the counter” receipts are deposited into the lockbox account by the borrower or property manager.

“Square Feet”, “SF” or “Sq. Ft.” means, in the case of a Mortgaged Property operated as a retail center, office, industrial/warehouse facility, combination retail/office or other single purpose property, the square footage of the net rentable or leasable area.

“Springing Cash Management” means, until the occurrence of an event of default or one or more specified trigger events under the Mortgage Loan documents, revenue from the lockbox is forwarded to an account controlled by the related borrower or is otherwise made available to the related borrower. Upon the occurrence of an event of default or such a trigger event, the Mortgage Loan documents require the related revenue to be forwarded to a cash management account controlled by the lender and the funds are disbursed according to the related loan documents.

“Springing Lockbox” means a lockbox that is not currently in place, but the related loan documents require the imposition of a lockbox account upon the occurrence of an event of default or one or more specified trigger events under the loan documents. In certain cases, the account agreement establishing the lockbox account is required to be delivered upon the occurrence of such trigger event(s), rather than at origination.

“Underwritten Expenses” with respect to any Mortgage Loan or Mortgaged Property, means an estimate of operating expenses, as determined by the related originator and generally derived from historical expenses at the Mortgaged Property, the borrower’s budget or appraiser’s estimate, in some cases adjusted for significant occupancy increases and a market-rate management fee. We cannot assure you that the assumptions made with respect to any Mortgaged Property will, in fact, be consistent with that Mortgaged Property’s actual performance.

The “Underwritten Net Cash Flow”, “Net Cash Flow” or “Underwritten NCF” with respect to any Mortgage Loan or Mortgaged Property, means cash flow available for debt service, generally equal to the Underwritten NOI decreased by an amount that the applicable mortgage loan seller has determined for tenant improvement and leasing commissions and / or replacement reserves for capital items. Underwritten NCF does not reflect debt service or non-cash items such as depreciation or amortization. For certain additional information related to the calculation of “Underwritten Net Cash Flow”, “Net Cash Flow” or “Underwritten NCF”, for the Mortgage Loans secured by residential cooperative properties, see “—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.

The Underwritten Net Cash Flow for each Mortgaged Property is calculated on the basis of numerous assumptions and subjective judgments (including, but not limited to, with respect to future occupancy and rental rates), which, if ultimately proved erroneous, could cause the actual net cash flow for the Mortgaged Property to differ materially from the Underwritten Net Cash Flow set forth in this prospectus. In some cases, historical net cash flow for a particular Mortgaged Property, and/or the net cash flow assumed by the applicable appraiser in determining the Appraised Value of the Mortgaged Property, may be less (and, perhaps, materially less) than the Underwritten Net Cash Flow shown in this prospectus for such Mortgaged Property. For certain of the investment grade-rated or institutional tenants at the Mortgaged Properties, Underwritten Net Cash Flow is based on the “straight line” rent of those tenants generally over the lesser of the term of the related lease (which, in certain cases, may be calculated through the date of an early termination option) and the term of the related Mortgage Loan.

●With respect to The Falls Mortgage Loan (6.2%), the underwritten net rentable area reflects an expansion lease for Apple, which had not been signed as of the origination date. At origination, the related borrower deposited $3,000,000 in an Apple lease reserve, which was required to be released upon the execution of the expansion lease, or otherwise upon satisfaction of certain performance tests pursuant to The Falls Mortgage Loan documents. The borrower signed the Apple expansion lease on July 29, 2026 and the upfront Apple lease reserve was subsequently released to the borrower.
 180 

With respect to Mortgage Loans secured by residential cooperative properties, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of Underwritten Net Cash Flow for the related Mortgaged Property.

“Underwritten Net Operating Income” or “Underwritten NOI” with respect to any Mortgage Loan or Mortgaged Property, means Underwritten Revenues less Underwritten Expenses, as both are determined by the applicable mortgage loan seller, based in part upon borrower supplied information (including but not limited to a rent roll, leases, operating statements and budget) for a recent period which is generally the 12 months prior to the origination date or acquisition date of the Mortgage Loan (or Whole Loan, if applicable), adjusted for specific property, tenant and market considerations. Historical operating statements may not be available for newly constructed Mortgaged Properties, Mortgaged Properties with triple net leases, Mortgaged Properties that have recently undergone substantial renovations and/or newly acquired Mortgaged Properties.

The Underwritten NOI for each Mortgaged Property is calculated based on the basis of numerous assumptions and subjective judgments (including, but not limited to, with respect to future occupancy and rental rates), which, if ultimately proved erroneous, could cause the actual net operating income for the Mortgaged Property to differ materially from the Underwritten NOI set forth in this prospectus. In some cases, historical net operating income for a particular Mortgaged Property, and/or the net operating income assumed by the applicable appraiser in determining the Appraised Value of the Mortgaged Property, may be less (and, perhaps, materially less) than the Underwritten NOI shown in this prospectus for such Mortgaged Property. For certain of the investment grade-rated or institutional tenants at the Mortgaged Properties, Underwritten Net Operating Income is based on the “straight line” rent of those tenants generally over the lesser of the term of the related lease (which, in certain cases, may be calculated through the date of an early termination option) and the term of the related Mortgage Loan. For certain additional information related to calculation of “Underwritten Net Operating Income” or “Underwritten NOI” for the Mortgage Loans secured by residential cooperative properties, see “—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.

“Underwritten Revenues” or “Underwritten EGI” with respect to any Mortgage Loan or Mortgaged Property, means an estimate of operating revenues, as determined by the applicable mortgage loan seller and generally derived from the rental revenue based on leases in place, leases that have been executed but the tenant is not yet paying rent, leases that are being negotiated and expected to be signed, additional space that a tenant has committed to take and in certain cases contractual rent steps generally within 12 months past the Cut-off Date, in certain cases an appraiser’s estimates of rental income, and in some cases adjusted downward to market rates, with vacancy rates equal to the Mortgaged Property’s historical rate, current rate, market rate or an assumed vacancy as determined by the related mortgage loan seller; plus any additional recurring revenue fees. Additionally, in determining rental revenue for multifamily rental and self storage properties, the applicable mortgage loan seller either reviewed rental revenue shown on the certified rolling 12-month operating statements or annualized the rental revenue and reimbursement of expenses shown on rent rolls or recent partial year operating statements with respect to the prior one- to 12-month periods or in some cases may have relied on information provided in the appraisal for market rental rates and vacancy. In some cases the applicable mortgage loan seller included revenue otherwise payable by a tenant but for the existence of an initial “free rent” period or a permitted rent abatement while the leased space is built out. See “—Tenant Issues” below.

“Units” or “Rooms” means (a) in the case of a Mortgaged Property operated as multifamily housing or residential cooperative properties, the number of apartments, regardless of the size of or number of rooms in such apartment, (b) in the case of a Mortgaged Property operated as a hospitality property, the number of guest rooms or (c) in the case of a Mortgaged Property operated as a self storage property, the number of units for self storage.

“Weighted Average Mortgage Loan Rate” means the weighted average of the Mortgage Rates as of the Cut-off Date.

 181 

Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives

With respect to any Mortgage Loans secured by residential cooperative properties, due to attributes particular to residential housing cooperatives, certain information presented in this prospectus and in Annex A-1 differs from that presented for other Mortgage Loans included in the issuing entity. Several of these differences are particularly relevant to your consideration of an investment in the Offered Certificates.

In particular, the manner in which loan-to-value ratios, debt service coverage ratios and debt yields are calculated for Mortgage Loans secured by residential cooperative properties differs from the manner in which such calculations are made for other Mortgage Loans included in the issuing entity.

For example, the appraised value of such a residential cooperative property used for purposes of determining the loan-to-value ratio for the related Mortgage Loan as of any date (other than the loan-to-value information for the residential cooperative properties securing The Ritz Tower Mortgage Loan and the Village of Shawnee, Inc. Mortgage Loan) is the value estimate reflected in an appraisal of such residential cooperative property determined as if such residential cooperative property is operated as a residential cooperative and, in general, such value equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property, based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (ii) the amount of the underlying debt encumbering such residential cooperative property. This value, based upon the most recent appraisal as of the Cut-off Date, is reflected as the “Appraised Value” of a residential cooperative property on Annex A-1. There is generally a limited market for the sale of cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for the sale of market rate units. Therefore, the appraiser typically applies a discount when deriving a gross share value for such units as and if the appraiser deems appropriate. The amount of such discount will depend on such factors as location, condition, tenancy profile (age of the tenants), and the amount of positive or negative cash flow. In certain instances, in determining the gross share value of market rate cooperative sponsor or investor held units occupied by rental tenants, the appraiser has taken into consideration a value for such units determined by capitalizing the anticipated net operating income to be realized from such occupied units. The comparable sales considered in the appraisers’ estimates of gross share values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered. With respect to limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units), the gross share value is calculated without regard to any applicable sale price restrictions. With respect to residential cooperative properties, the “Appraised Value” does not constitute a market value, and should not be considered to be the value that would be realized following a foreclosure of a mortgage loan secured by a residential cooperative property. Upon a foreclosure of a mortgage loan secured by a residential cooperative property, it is likely that the operation of such mortgaged property as a residential cooperative property would terminate, and it is likely that the mortgaged property would be operated and sold as a multifamily rental property. A residential cooperative property is also valued as a multifamily rental property to determine a “Coop-Rental Value” as set forth on Annex A-1. The value of a residential cooperative property as a multifamily rental property is the value estimate reflected in an appraisal of such residential cooperative property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the Underwritten Net Cash Flow for such residential cooperative property. In certain instances, the appraiser may have made adjustments to increase or decrease such capitalized value as deemed appropriate by the appraiser (for example, the appraiser may have reduced such capitalized value to reflect the cost of completing material deferred maintenance or may have increased such capitalized value to reflect the existence of certain tax abatements or incentives). In the case of The Ritz Tower Mortgage Loan and the Village of Shawnee, Inc. Mortgage Loan, the value reflected as the “Appraised Value” in Annex A-1 is the “Coop-Rental Value” for the related residential cooperative property, and the loan-to-value ratio information for such mortgage loan is determined based

 182 

on the “Coop-Rental Value” of such residential cooperative property. Certain of the residential cooperative mortgaged properties have a substantial number of units that are owned by the related cooperative sponsor or an investor, and leased by it to rental tenants, which units are currently subject to rent regulation, rent stabilization or rent control laws and are expected to continue to be subject to such laws following a foreclosure, and accordingly the rental income that can be expected to be earned from such units (and any other units that are or become subject to such laws) will be limited by the provisions of such laws. In addition, upon foreclosure, in the event a residential cooperative property becomes a rental property, all or portions of such rental property may become subject to rent regulation, rent stabilization or rent control laws, in particular, but not limited to, any units at a residential cooperative mortgaged property that were subject to rent regulation, rent stabilization or rent control laws prior to the conversion to a cooperative. However, the “Coop-Rental Value” appraised values of the residential cooperative mortgaged properties assume that if the mortgaged property were operated as a multifamily rental property all units (other than, in some cases, cooperative sponsor or investor units that are subject to rent regulation, rent stabilization or rent control laws) will be rented at market rates.

In addition, for purposes of determining the debt service coverage ratio and debt yield for a Mortgage Loan secured by a residential cooperative property and for the purpose of determining the value of a residential cooperative property as a multifamily rental property, the “Underwritten Net Cash Flow”, “Net Cash Flow” or “Underwritten NCF” for a residential cooperative property and the “Underwritten Net Operating Income” or “Underwritten NOI” for a residential cooperative property, in each case as and to the extent set forth on Annex A-1, is the projected operating income of such residential cooperative property as set forth in the appraisal assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but generally taking into account the presence of existing rent regulated, rent stabilized or rent controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption and, if applicable, collection loss assumption and, in calculating “Underwritten Net Cash Flow”, “Net Cash Flow” or “Underwritten NCF”, further reduced by projected replacement reserves for capital expenditures, in each case as determined by the appraiser. Accordingly, “Underwritten EGI”, “Underwritten Expenses”, “Underwritten Net Operating Income”, “Underwritten Replacement/FF&E Reserve” and “Underwritten Net Cash Flow”, in each case as set forth on Annex A-1, are derived from the appraisal. However, the projected rental income used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend.

The loan-to-value ratios, debt service coverage ratios and debt yields presented herein with respect to Mortgage Loans secured by residential cooperative properties may differ from the loan-to-value ratios, debt service coverage ratios and debt yields that would have been determined for such Mortgage Loans secured by residential cooperative properties had a different methodology (including the methodology used for calculating such values with respect to the other Mortgage Loans sold to the depositor) been used.

With respect to information presented in Annex A-1 with respect to National Cooperative Bank, N.A. mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness in the form of a second priority line of credit (each, a “Subordinate LOC”), (1) the “Subordinate Companion Loan Cut-off Date Balance” indicates the balance of the Subordinate LOC as of October 22, 2026, (2) the “Whole Loan Cut-off Date LTV Ratio” and the “Whole Loan Underwritten NOI Debt Yield” are calculated assuming that the Subordinate LOC has been fully advanced and the entire amount thereof is outstanding as of October 22, 2026, (3) the “Whole Loan Underwritten NCF DSCR” is calculated assuming (A) that the Subordinate LOC has been fully advanced and the entire amount thereof is outstanding as of October 22, 2026, (B) that interest on the Subordinate LOC is accruing pursuant to the applicable mortgage loan document (with the applicable interest rate determined using the Prime Rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor) and (C) that, in the case of each Subordinate LOC that has an interest-only period that does not extend through the maturity date of such Subordinate LOC, such initial interest-only period has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note and (4) the “Coop – Committed Secondary Debt” equals the balance of such Subordinate LOC, based on the full face amount of such Subordinate LOC.

 183 

With respect to information presented in Annex A-1 with respect to the Madison Court Apartment Corp. Mortgage Loan (0.7%) which has existing subordinate secured indebtedness in the form of a third-priority HPD subordinate mortgage and a fourth-priority HPD enforcement mortgage, the information presented in Annex A-1 to this prospectus under the column headings “Subordinate Companion Loan Cut-off Date Balance”, “Whole Loan Cut-off Date Balance”, “Whole Loan Cut-off Date LTV Ratio”, “Whole Loan Underwritten NOI Debt Yield”, “Whole Loan Monthly Debt Service” and “Whole Loan Underwritten NCF DSCR” are presented assuming that the debt service attributable to the third-priority HPD subordinate mortgage is accruing interest pursuant to the applicable loan document. The fourth priority HPD enforcement mortgage is excluded from those calculations because it requires no payments from the borrower.

With respect to information presented in Annex A-1 with respect to the Forest Park Owners Corp. Mortgage Loan (0.5%) which has existing subordinate secured indebtedness in the form of a third priority wraparound mortgage that is currently held by the cooperative sponsor (the “Wrap Mortgage”), the Wrap Mortgage holder’s equity is the principal amount of the Wrap Mortgage as to which the Wrap Mortgage holder is entitled to payment (the “Wrap Mortgage Equity Amount”). The information presented in Annex A-1 to this prospectus under the column headings “Subordinate Companion Loan Cut-off Date Balance”, “Whole Loan Cut-off Date Balance”, “Whole Loan Cut-off Date LTV Ratio”, “Whole Loan Underwritten NOI Debt Yield”, “Whole Loan Monthly Debt Service” and “Whole Loan Underwritten NCF DSCR” are presented assuming that the outstanding principal balance of the Wrap Mortgage is the Wrap Mortgage Equity Amount.

With respect to the Mortgage Loans secured by residential cooperative properties, each related Mortgaged Property is owned or leased by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor in Annex A-1 with respect to the Mortgage Loans secured by residential cooperative properties sold to the depositor for inclusion in the Trust. In addition, with respect to information presented in Annex A-1 with respect to mortgage loans secured by residential cooperative properties: (1) “Coop – Sponsor Units” refers to the number of units owned by the original cooperative sponsor responsible for the mortgaged property’s conversion into cooperative ownership; such cooperative sponsor may rent its units or opt to market them for sale (either individually or as a whole); (2) “Coop – Investor Units” refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units; (3) “Coop – Coop Units” refers to the number of units owned by the borrower, which is a cooperative corporation; In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members; (4) “Coop – Unsold Percent” refers to the ratio of the total number of units collectively owned by the original cooperative sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated; and (5) “Coop – Sponsor/Investor Carry” is the cooperative sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the cooperative sponsor or investor owned units from the actual rents payable on such units, to the extent available.

In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to Mortgage Loans (other than such Mortgage Loans secured by residential cooperative properties) is not presented on Annex A-1 with respect to the Mortgage Loans secured by residential cooperative properties sold to the depositor for inclusion in the Trust. For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI and the related fields shown on Annex A-1 for the Mortgage Loans secured by residential cooperative properties are not presented on Annex A-1 with respect to the Mortgage Loans secured by residential cooperative properties sold to the depositor for inclusion in the Trust.

 184 

Mortgage Pool Characteristics

Overview

Cut-off Date Mortgage Loan Characteristics

 

All Mortgage Loans

Initial Pool Balance(1) $805,084,212
Number of Mortgage Loans 63
Number of Mortgaged Properties 79
Range of Cut-off Date Balances $1,079,275 - $80,000,000
Average Cut-off Date Balance $12,779,114
Range of Mortgage Rates(2) 6.07400% to 7.38000%
Weighted Average Mortgage Rate(2) 6.80528%
Range of original terms to maturity 60 to 120 months
Weighted average original term to maturity 119 months
Range of remaining terms to maturity 52 to 120 months
Weighted average remaining term to maturity 117 months
Range of original amortization terms(3)(4) 240 to 480 months
Weighted average original amortization term(3)(4) 376 months
Range of remaining amortization terms(3)(4) 238 to 479 months
Weighted average remaining amortization term(3)(4) 374 months
Range of Cut-off Date LTV Ratios(2)(5)(6) 2.5% to 70.3%
Weighted average Cut-off Date LTV Ratio(2)(5)(6) 47.7%
Range of Maturity Date LTV Ratios(2)(6)(7) 2.1% to 70.3%
Weighted average Maturity Date LTV Ratio(2)(6)(7) 46.3%
Range of UW NCF DSCR(2)(4)(6)(8) 1.28x to 25.17x
Weighted average UW NCF DSCR(2)(4)(6)(8) 2.85x
Range of UW NOI Debt Yield(2)(6)(9) 8.9% to 195.6%
Weighted average UW NOI Debt Yield(2)(6)(9) 21.3%
Percentage of Initial Pool Balance consisting of:  
Interest-Only 64.3%
Full-Term Amortizing Balloon 25.7%
Interest-Only, then Amortizing Balloon 9.9%
(1)Subject to a variance of plus or minus 5%.
(2)With respect to each Mortgage Loan that is part of a Whole Loan, such Mortgage Loan and the related Pari Passu Companion Loan, if any (but not any related Subordinate Companion Loan) are included for the purposes of calculating the Mortgage Rate, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield unless otherwise expressly stated. Other than as specifically noted, the Mortgage Rate, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield information for each Mortgage Loan is presented in this prospectus without regard to any other indebtedness (whether or not secured by the related Mortgaged Property, ownership interests in the related borrower or otherwise) that currently exists or that may be incurred by the related borrower or its owners in the future, in order to present statistics for the related Mortgage Loan without combination with the other indebtedness.
(3)Does not include Mortgage Loans that pay interest-only until their maturity dates.
(4)Includes one (1) mortgage loan (5.0%), which amortizes based on the non-standard amortization schedule attached to this prospectus as Annex I. Annual debt service for the UW NCF DSCR was calculated based on the sum of the first 12 principal and interest payments on the One Dag mortgage loan commencing on July 6, 2031, as described under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions”.
(5)The Cut-off Date LTV Ratio for each Mortgage Loan is generally calculated utilizing the “as-is” appraised value; provided that (a) such loan-to-value ratios may be calculated based on (i) “as-stabilized” or similar values for a mortgaged property in certain cases where the completion of certain hypothetical conditions or other events at the Mortgaged Property are assumed and/or where reserves have been established at origination to satisfy the applicable condition or event that is expected to occur, or (ii) the Cut-off Date Balance net of a related earnout or holdback reserve, or (b) the “as-is” appraised value for a portfolio of Mortgaged Properties may include a premium relating to the valuation of the portfolio of Mortgaged Properties as a whole rather than as the sum of individually valued Mortgaged Properties, in each case as further described in the definitions of “Cut-off Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”. The weighted average Cut-off Date LTV Ratio for the Mortgage Pool without making any adjustments is 47.9%.
 185 
(6)For Mortgage Loans secured by residential cooperative properties, the DSCR and Debt Yield information are calculated using the projected net operating income and the projected net cash flow reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the Cut-off Date assuming such Mortgaged Property is operated as a rental property. The loan-to-value ratio information for Mortgage Loans secured by residential cooperative properties (other than The Ritz Tower Mortgage Loan and the Village of Shawnee, Inc. Mortgage Loan) is based upon the Appraised Value of the residential cooperative property reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the Cut-off Date determined as if such residential cooperative property is operated as a residential cooperative and, in general, such value equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (generally applying a discount for cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for market rate units as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (ii) the amount of the underlying debt encumbering such residential cooperative property. The Loan-to-Value ratio information for The Ritz Tower Mortgage Loan and the Village of Shawnee, Inc. Mortgage Loan (collectively 2.7%) is based upon the value of the related residential cooperative property determined as if such Mortgaged Property were operated as a multifamily rental property. See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” and “—Certain Calculations and Definitions—Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives”.
(7)The Maturity Date LTV Ratio for each Mortgage Loan is generally calculated utilizing the “as-is” appraised value; provided that (a) such loan-to-value ratios may be calculated based on (i) “as-stabilized” or similar values for a Mortgaged Property in certain cases where the completion of certain hypothetical conditions or other events at the Mortgaged Property are assumed and/or where reserves have been established at origination to satisfy the applicable condition or event that is expected to occur, or (ii) the Maturity/ARD Balance net of a related earnout or holdback reserve, or (b) the “as-is” appraised value for a portfolio of Mortgaged Properties may include a premium relating to the valuation of the portfolio of Mortgaged Properties as a whole rather than as the sum of individually valued Mortgaged Properties, in each case as further described in the definitions of “Maturity Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”. The weighted average Maturity Date LTV Ratio for the Mortgage Pool without making such adjustments is 46.4%.
(8)The UW NCF DSCR is generally calculated using the average of the principal and interest payments for the first twelve payment periods of the mortgage loan following the Cut-off Date; provided that (i) in the case of a Mortgage Loan that provides for interest-only payments through maturity, such items are calculated based on the interest payments scheduled to be due on the first due date following the Cut-off Date and the 11 due dates thereafter for such Mortgage Loan, (ii) in the case of a Mortgage Loan that provides for an initial interest-only period that ends prior to maturity and provides for scheduled amortization payments thereafter, such items are calculated based on the monthly payment of principal and interest payable immediately following the expiration of the interest-only period and (iii) with respect to any Mortgage Loan structured with an earnout or economic holdback reserve, the UW NCF DSCR for such Mortgage Loan may be calculated based on the Annual Debt Service that would be in effect for such Mortgage Loan assuming that the related Cut-off Date Balance(s) are net of the related economic holdback reserve. See the definition of “UW NCF DSCR” under “Description of the Mortgage Pool—Certain Calculations and Definitions”.
(9)The Debt Yield on Underwritten NOI for each Mortgage Loan is generally the related Mortgaged Property’s Underwritten NOI divided by the Cut-off Date Balance of such Mortgage Loan; provided that with respect to any Mortgage Loan with an earnout or economic holdback reserve, the Debt Yield on Underwritten NOI for such Mortgage Loan may be calculated based on the related Cut-off Date Balance(s) net of the related earnout or economic holdback reserve. See the definitions of “Debt Yield on Underwritten NOI” under “Description of the Mortgage Pool—Certain Calculations and Definitions”.

The issuing entity will include eight (8) Mortgage Loans (17.8%) that represent the obligations of multiple borrowers that are liable on a joint and several basis for the repayment of the entire indebtedness evidenced by the related Mortgage Loan and/or represent separate obligations of each borrower that are cross-collateralized and cross-defaulted with each other.

See also “—Certain Calculations and Definitions” above for important general and specific information regarding the manner of calculation of the underwritten debt service coverage ratios and loan-to-value ratios. See also “—Certain Terms of the Mortgage Loans” below for important information relating to certain payment and other terms of the Mortgage Loans.

 186 

Property Types

The table below shows the property type concentrations of the Mortgaged Properties:

Property Type Distribution(1)

Property Types

Number of Mortgaged Properties

Aggregate Cut-off Date Balance(1)

Approx. % of Initial Pool Balance

Retail 14 $313,384,500 38.9 %
Anchored   7   136,614,500 17.0  
Super Regional Mall   2   108,000,000 13.4  
Outlet Center   3     57,170,000 7.1  
Unanchored   1       6,750,000 0.8  
Shadow Anchored   1       4,850,000 0.6  
Multifamily 42 $211,841,426 26.3 %
Cooperative 36   160,341,426 19.9  
Mid Rise   6     51,500,000 6.4  
Office   6 $138,263,047 17.2 %
CBD   4   116,797,000 14.5  
Suburban   2     21,466,047 2.7  
Industrial 11   $64,958,592 8.1 %
Warehouse 11     64,958,592 8.1  
Self Storage   3   $30,700,000 3.8 %
Self Storage   3     30,700,000 3.8  
Hospitality   1   $26,500,000 3.3 %
Limited Service   1     26,500,000 3.3  
Mixed Use   1   $10,000,000 1.2 %
Lab/Office   1     10,000,000 1.2  
Other   1     $9,436,648 1.2 %
Rehabilitation Facility

  1

      9,436,648

1.2

Total

79

$805,084,212

100.0

%

(1)Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on allocated loan amounts as set forth on Annex A-1.

Retail Properties

With respect to the retail properties set forth in the above chart:

●With respect to the Colorado Mills Mortgage Loan (9.9%), the Mortgaged Property is subject to a public improvement fee (“PIF”) financing structure that encumbers the Mortgaged Property. In 2001, Elk Valley Public Improvement Corporation (“Elk Valley”) issued approximately $43.6 million in PIF revenue bonds to finance public improvements (parking garage, storm drainage, retaining walls, roads, trails, sanitary sewer, and pedestrian access) serving the Mortgaged Property. In 2010, the Indiana Valley Metropolitan District (“Indiana Valley”) borrowed $44.5 million to fully defease the Elk Valley bonds and finance additional improvements. The outstanding balance of the PIF funding as of December 31, 2025 was $32.925 million, bearing interest at a fixed rate of 4.18% with a maturity date of February 16, 2031. The PIF funding is secured solely by pledged PIF revenues and the required property tax levies (as described below). There is no mortgage or deed of trust encumbering the fee interest in the Mortgaged Property that the PIF funding lender could foreclose, and acceleration is expressly not an available remedy for an event of default. The PIF funding amortizes through 2030 with an approximately $25.7 million balloon at maturity (the “Balloon Amount”). A recorded master declaration imposes a 1.4% PIF on all retail sales at the Mortgaged Property. Until the PIF funding is repaid, the borrower is required to include PIF provisions in every retail lease, and a tenant’s failure to collect or remit PIF constitutes a lease default. All PIF revenues are assigned as debt service to the PIF funding lender so long as the PIF funding is outstanding. The borrower is not the debtor under the outstanding PIF funding nor is the borrower required to make any payment on the PIF funding. However, if PIF revenues fall short of annual debt service, Indiana
 187 

Valley is obligated to impose a property tax on all property within the metro-district, including the Mortgaged Property, to make up the difference. The PIF funding agreement provides that if Indiana Valley and Elk Valley deliver a certificate from a financial advisor or investment bank stating that a market is expected to exist for a financial obligation sufficient to refinance the PIF funding in its entirety on or before the maturity date to the PIF funding lender by December 10, 2030, then the principal assumed for the final year’s annual debt requirements calculation drops to $1,700,000 (instead of the full Balloon Amount). If no such refinancing certificate is delivered by December 10, 2030, the full Balloon Amount must be included in the annual debt requirements calculation for the levy year 2030. For each levy year 2030 and beyond, the levy is subject to a 99-mill cap (equivalent to a 9.9% tax rate on the assessed value) (the “Cap”). If the Cap applied to the assessed valuation is mathematically insufficient to cover the full Balloon Amount, Indiana Valley cannot levy more. Any outstanding PIF funding balance remaining unpaid after the maturity date bears additional interest, resetting periodically. Indiana Valley will continue levying the required property tax levy each year to reduce the remaining balance, subject to the Cap. During this period, PIF revenues will continue to flow to the PIF funding lender for debt service, and any shortfall will be made up by the mill levy (up to the Cap).

●With respect to the Colorado Mills Mortgage Loan (9.9%), as part of the PIF, the borrower serves as landlord under a 40-year rent-free ground lease in which Indiana Valley is the tenant. The leased area covers approximately 34 acres, encompassing the parking garage, surface parking, roads, storm drainage, retaining walls, trails, sanitary sewer, and pedestrian access improvements at and around the Mortgaged Property. The ground lease term runs from November 1, 2001 through October 31, 2041. The borrower retains fee ownership of the underlying land, but Indiana Valley holds a leasehold interest and owns the public improvements. The parking portions of the ground leased area must be used solely as a public parking lot. The borrower is responsible for maintaining, managing, and insuring the public improvements pursuant to a management agreement with Elk Valley.
●With respect to the Colorado Mills Mortgage Loan (9.9%), the borrower sponsor, Simon Property Group, L.P., owns other retail properties within the same metro area which may be directly competitive with the Colorado Mills Mortgaged Property.
●With respect to the Colorado Mills Mortgage Loan (9.9%), 2.7% of underwritten base rent is attributable to temporary or month-to-month tenants.
  ●         With respect to the OKC Outlets Mortgage Loan (6.5%), the related borrower sponsor or its affiliates own an adjacent retail outparcel currently occupied by a BJ's Restaurant & Brewhouse, which may compete with the OKC Outlets Mortgaged Property.
  ●         With respect to the OKC Outlets Mortgage Loan (6.5%), approximately 14.2% of the net rentable area and 3.8% of the underwritten gross rent at the related Mortgaged Property is occupied by temporary tenants under short-term license agreements averaging approximately 16-month terms, which include the second largest tenant at the Mortgaged Property, Crown Vanity – Yellow Tags Outlet (who has an expiration date on January 31, 2027).
●With respect to The Falls Mortgage Loan (6.2%), 9.1% of underwritten base rent is attributable to temporary or month-to-month tenants.
●In the case of The Falls Mortgage Loan (6.2%), the related Mortgaged Property has a Macy’s store as an anchor store. On February 27, 2024, Macy’s, Inc. (“Macy’s”) announced the closure of approximately 150 locations through 2026, but did not identify the locations that would be closed. Further, on January 9, 2025, Macy’s announced that it plans to cease operations at 66 specified locations, and in April 2026 Macy’s announced an additional 14 store closures. We cannot assure you that the Macy’s store situated on the Mortgaged Property will remain open for business or that a closing of the Macy’s store will not adversely impact the Mortgaged Property. A closure of
 188 

the Macy’s store on the Mortgaged Property may trigger co-tenancy provisions of the leases of other tenants at the Mortgaged Property.

●With respect to The Falls Mortgage Loan (6.2%), four tenants at the Mortgaged Property own the improvements to their respective buildings in fee pursuant to certain ground leases, under which the related borrower acts as ground lessor and retains a reversionary interest upon termination of such ground leases. Such leased fee interest constitutes a portion of the collateral for the Mortgage Loan.
●With respect to The Falls Mortgage Loan (6.2%), the borrower sponsor or affiliates thereof own certain nearby competitive properties.
●With respect to the Arizona Mills Mortgage Loan (3.5%), the borrower sponsor, Simon Property Group, L.P., owns the Phoenix Premium Outlets, which is directly competitive with the Arizona Mills Mortgaged Property.
●With respect to the NOVA Retail 2-Pack Mortgage Loan (1.0%), Marshall’s, the fourth largest tenant at the Fair City Mall Mortgaged Property and the third largest tenant at the Plaza at Landmark Mortgaged Property, (i) leases 35,875 square feet of retail space and 7,500 square feet of storage space at the Plaza at Landmark Mortgaged Property under a lease with an expiration date of January 31, 2034 and (ii) leases 27,630 square feet of retail space at the Fair City Mall Mortgaged Property under a lease with an expiration date of January 31, 2029.
●With respect to the 172 Madison Mortgage Loan (0.8%), one of the borrower sponsors and the non-recourse guarantor, Albert Rabizadeh, owns other retail properties within the same metro area which may be directly competitive with the Mortgaged Property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Retail Properties Have Special Risks”, “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” and “—Specialty Use Concentrations” below.

Multifamily Properties

With respect to the multifamily properties set forth in the above chart:

●With respect to the Parkway Realty Portfolio Mortgage Loan (2.3%), of the 217 residential units at the related Mortgaged Properties, one unit is free market, three units are rent controlled, and all of the remaining units are rent stabilized. There are 24 units at the Mortgaged Properties that receive Section 8 rent assistance, and two units that receive Senior Citizen Rent Increase Exemptions.
●In addition, with respect to the Parkway Realty Portfolio Mortgage Loan (2.3%), of the 217 residential units at the related Mortgaged Properties, 23 units are leased to 10 separate not-for-profit tenants, which provide services for people experiencing homelessness, mental illness, and/or substance abuse issues. The rents charged to such tenants exceed the rents set by the New York City Rent Guidelines Board (the “RGB”) based on the borrowers’ claim that they are leased to qualifying non-profit (“NFP”) entities that pay rent authorized by agencies of the City of New York, and as such are temporarily exempt from rent stabilization. The borrowers claim that these rents are temporarily exempt, because Rent Stabilization Code Section 2520.11(f) provides that apartments leased to qualifying not-for-profit or governmental entities qualify as temporarily exempt from rent stabilization for so long as that NFP tenancy is in effect. The borrowers acknowledge that such temporary exemption is a “for so long as exemption”, and it does not permanently deregulate the apartments leased to qualifying NFPs. The borrowers have registered these tenancies as temporarily exempt with the New York State Division of Housing and Community Renewal (“DHCR”). Research performed on behalf of the lender did not find any judicial decisional authority to date validating the interpretation of Code Section 2520.11(f). While not dispositive, it should be noted that the borrowers also provided redacted Audit Determination
 189 

Letters from the City’s Tenant Protection Unit which found that the classification of such temporarily exempt units in other non-collateral properties to be appropriate (notwithstanding that no legal rents should have been registered for these units), however, these ‘Audit Determination letters’ are not binding determinations of the merits of a rent overcharge claim (the tenant was not a party to the Audit), and do not bar a rent overcharge claim by the NFP tenant.

The lender has been advised that the City policy to classify NFP tenancies as temporarily exempt and to allow NFP tenants funded by City agencies to pay rent payments that are in excess of the recorded rent stabilized rent (so long as the funds contributed to the NFP by the City are not conditioned on the same being used for leases that are subject to rent stabilization) is based on its interpretation of the rent stabilization laws and code. This is a policy developed by the prior Mayoral administration and such policy is subject to change by the current administration. If there is a change in City policy there is the potential that the City would not only relocate the residents and discontinue funding payments that exceeded the rent stabilized rents but also demand refunds for temporarily exempt payments that exceeded the rent stabilized rents for the apartments in question. In the event that the current ‘market’ rents being charged to such tenants were determined by DHCR or the courts to be above the legally permitted last registered rent, the borrowers could potentially be liable for the difference between the rents being charged and the last registered rent at DHCR charged to tenants for the period that such rent was overcharged, plus treble damages. If the borrowers are held liable for overcharging tenants, the tenants may be permitted to withhold any future rent payments until they are paid in full for the applicable overcharge plus treble damages. The loan documents provide that if any NFP tenant challenges the legality of the rents being charged, the lender will immediately adjust underwritten net cash flow to only count recorded rent stabilized rent for all units rented to NFP tenants. In addition, the Mortgage Loan prohibits the borrowers from entering into any lease (or any renewal, extension, amendment or modification thereof) of an NFP unit unless the borrowers satisfy those certain “Exempt Unit Lease Conditions” as set forth in the loan documents, which include that (i) such unit is lawfully registered as a “temporarily exempt” unit from Rent Stabilization Law and New York City Rent Stabilization Code rent regulations with the DHCR no later than the next succeeding registration window and (ii) such tenant thereunder is a registered not-for-profit company and each subtenant of such unit is a person entitled to receive the benefits of such not-for-profit tenant’s status, and therefore is “affiliated” under the applicable rent regulation laws.

●In addition, with respect to the Parkway Realty Portfolio Mortgage Loan (2.3%) , there are 22 units at the related Mortgaged Properties that are being overcharged rents (the “Overcharge Unit”) as to which the borrowers have affirmed that such rent charged for such unit was increased above the allowable rates set by the RGB as a result of an error by borrowers’ leasing administrator. In the event that the current ‘market’ rents being charged to such tenants were determined by DHCR or the courts to be above the legally permitted last registered rent, the borrowers could potentially be liable for the difference between the rents being charged and the last registered rent at DHCR charged to tenants for the period that such rent was overcharged, plus treble damages. If the borrowers are held liable for overcharging tenants, the tenants may be permitted to withhold any future rent payments until they are paid in full for the applicable overcharge plus treble damages. The Mortgage Loan documents require that the borrowers must, prior to entering into any lease with a new incoming tenant for any Overcharge Unit, recalculate and correct the legal regulated rent for such Overcharge Unit so that the rent charged to such incoming tenant does not exceed the maximum legal regulated rent permitted under the rent regulation laws, including the applicable increases authorized by the RGB. The borrowers may not include in such corrected legal regulated rent any increase previously applied as a result of the error by the borrowers’ leasing administrator that caused the rent for such Overcharge Unit to exceed the allowable rate as set forth by the RGB, and are required to maintain reasonably detailed records evidencing such recalculation and correction and deliver copies thereof to the lender upon request. The Mortgage Loan documents provide that underwritten cash flow calculated for purposes of such documents will include an adjustment to reduce the rents for the Overcharge Units to the maximum legal rents.
 190 
●With respect to the 224 Avenue B Mortgage Loan (2.1%), one out of the 25 total multifamily units at the Mortgaged Property has a tenant with a five-month lease and another one out of the 25 total multifamily units at the Mortgaged Property has a tenant with a seven-month lease. In addition, four out of the 25 total multifamily units at the Mortgaged Property are rent stabilized.
●With respect to the 58 & 60-62 Second Avenue Mortgage Loan (2.0%), 16 out of the 24 total multifamily units at the 60-62 Second Avenue Mortgaged Property are rent stabilized, and an additional three out of the 24 total units are rent controlled. In addition, four out of the 24 total multifamily units at the 60-62 Second Avenue Mortgaged Property have leases that are month-to-month.
●With respect to the Village of Shawnee, Inc. Mortgage Loan (0.8%), the Mortgaged Property is operated as an active adult community for persons aged 55 and above.
●With respect to the 40th Street Owners Corp. Mortgage Loan (0.1%), there are 57 sponsor-owned units representing 53.3% of the total units. All maintenance obligations associated with those units are current.
●Certain of the residential cooperative properties are or may in the future become subject to government rent regulation, rent stabilization or rent control regulations which limit the rental payments payable by subtenants of unit owners and which would be applicable to the Mortgaged Property in whole or in part if the same were operated as a multifamily rental property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Multifamily Properties Have Special Risks” and “—Residential Cooperative Properties have Special Risks”.

Office Properties

With respect to the office properties and mixed use properties with office components set forth in the above chart:

●With respect to the One Dag Mortgage Loan (5.0%), approximately 29.6% of the net rentable area at the Mortgaged Property is underwritten as vacant, largely attributable to the expiration in June 2026 of the lease of Sloan Kettering Memorial Hospital, formerly the largest tenant at the Mortgaged Property (approximately 14.1% of the net rentable area).
●With respect to the One Dag Mortgage Loan (5.0%), the borrower sponsor or its affiliates own other properties in the related market within a five-mile radius that may compete with the related Mortgaged Property.
●With respect to the Harbor Square Mortgage Loan (2.8%), one of the tenants at the 850 Canal Street Mortgaged Property, GSA, Public Buildings Svs, operating as the U.S. Passport Office, currently occupying approximately 32.8% of the net rentable area at the 850 Canal Street Mortgaged Property, is expected to vacate its leased premises in 2027. As such, approximately 33.2% of the net rentable area at the 850 Canal Street Mortgaged Property is underwritten as vacant.
●With respect to the NC Self Storage Mortgage Loan (1.1%), the borrower sponsor owns and operates other self storage facilities located near the Mortgaged Property. In addition, the Mortgage Loan documents contain so-called “anti-poaching” provisions in connection with an undeveloped portion of the Mortgaged Property that was released at origination and conveyed to an affiliate of the borrower sponsor for a planned development. Such provisions restrict the borrower and the borrower sponsor from soliciting or enticing any tenant under a lease at the Mortgaged Property to relocate to the affiliate properties or otherwise poach any such tenant for such purposes or sign any such tenant to a lease for space located on the affiliate properties. Such provisions also restrict an affiliate parcel owner of an undeveloped outparcel adjacent to the
 191 

Mortgaged Property from allowing its property improvements to interfere or compete with the business interests of the Mortgaged Property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Office Properties Have Special Risks”, “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” and “—Specialty Use Concentrations” below.

Industrial Properties

With respect to the industrial properties set forth in the above chart, see “Risk Factors—Risks Relating to the Mortgage Loans—Industrial Properties Have Special Risks”.

Self Storage Properties

With respect to the self storage properties set forth in the above chart, see “Risk Factors—Risks Relating to the Mortgage Loans—Self Storage Properties Have Special Risks”.

Hospitality Properties

With respect to the hospitality properties set forth in the above chart:

●The following table shows the breakdown of each Mortgaged Property associated with a hotel brand through a license, franchise agreement, operating agreement or management agreement. If terminated, securing a new franchise license may require significant capital investment for renovations and upgrades necessary to satisfy a franchisor’s requirements.

Mortgaged Property Name

Allocated Mortgage Loan Cut-off Date Balance

Percentage (%) of the Initial Pool Balance by Allocated Loan Amount

Expiration of Related License, Franchise Agreement, Operating Agreement or Management Agreement

Maturity Date of the related Mortgage Loan

Hampton Inn Tropicana $26,500,000               3.3% 10/31/2041 11/6/2036
●In each case described above, we cannot assure you the related franchise or management agreement will be renewed or will not be terminated.

Renovations, replacements and other work is ongoing at certain of the hospitality properties in connection with, among other things, franchise agreement and franchisor program requirements. See “—Redevelopment, Renovation and Expansion” below.

Certain of the hospitality Mortgaged Properties may have a parking garage or include restaurants (either as part of the hotel or as tenants). These Mortgaged Properties and the related leased space may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable, or the leased spaces were to become vacant, for any reason. See “—Specialty Use Concentrations” below and “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Affiliation with a Franchise or Hotel Management Company” and “—Hospitality Properties Have Special Risks” and “—Specialty Use Concentrations” below and “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

Mixed Use Properties

With respect to the mixed-used properties set forth in the above chart, the mixed use Mortgaged Properties have one or more office and lab components set forth in the above chart, see “Risk Factors—Risks Relating to the Mortgage Loans—Office Properties Have Special Risks”.

 192 

Certain of the mixed use Mortgaged Properties may have specialty uses. See “—Specialty Use Concentrations” below.

See “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

Rehabilitation Center Properties

With respect to the rehabilitation center properties set forth in the above chart:

●With respect to the Boynton Medplex Mortgage Loan (1.2%), the related Mortgaged Property operates as a rehabilitation center for residential detoxification substance abuse treatment.

See “Risk Factors—Risks Relating to the Mortgage Loans—Healthcare-Related Properties Have Special Risks”.

Specialty Use Concentrations

Certain Mortgaged Properties have one of the 5 largest tenants that operates its space as a specialty use that may not allow the space to be readily converted to be suitable for another type of tenant, as set forth in the following table.

Specialty Use

Number of Mortgaged Properties

Approx. % of Initial Pool Balance

Entertainment Center 4 22.3%
Theater 3 19.6%
Gym, Fitness Center or Health Club 4 8.8%
Grocery Store 3 7.2%
Medical, Dental, Physical Therapy or Veterinary Offices or Clinics, Outpatient Facilities, Research or Diagnostic Laboratories or Health Management Services and/or Health Professional Schools 4 4.0%
Restaurant 1 0.6%
Hair and/or Nail Salon, Spa 1 0.6%

With respect to the Mortgage Loans secured by residential cooperative properties, information regarding the 5 largest tenants has not been reflected on Annex A-1 or in the chart above. Notwithstanding the exclusion of the residential cooperative properties from the figures presented in the chart above or its corresponding footnotes, certain residential cooperative properties are heavily dependent on income from commercial tenancies and may, in certain instances, have space that is devoted to specialty uses. These uses may include, without limitation, dental or medical offices or clinics, data centers, laboratories, television studios, arcades, restaurants and/or parking garages. The specialty use spaces may not be readily convertible (or convertible at all) to alternative uses if those uses were to become unprofitable, or if the spaces were to become vacant, for any reason. See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks”.

The 340-350 West 57th Street Mortgaged Property (1.6%) has a dry cleaner tenant with on-site processing operations.

The College Square III Mortgaged Property (0.6%) includes one or more tenants that operate all or a portion of its space as an on-site gas station and/or an automobile repair and servicing facility.

See “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

 193 

Mortgage Loan Concentrations

Top 10 Mortgage Loans

The following table shows certain information regarding the 10 largest Mortgage Loans by Cut-off Date Balance:

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

Approx. % of Initial Pool Balance

Cut-off Date Balance per SF/Room/Unit(1)

UW NCF DSCR(1)

Cut-off Date LTV Ratio(1)(2)

Property Type

Colorado Mills   $80,000,000 9.9%      $102 2.90x 41.3% Retail
Phoenix Industrial Portfolio XVI   $64,958,592 8.1%         $23 1.75x 51.2% Industrial
700 6th Street   $54,197,000 6.7%      $178 2.43x 63.0% Office
OKC Outlets   $52,170,000 6.5%      $132 2.13x 65.2% Retail
The Falls   $50,000,000 6.2%      $183 1.83x 62.1% Retail
One Dag   $40,100,000 5.0%      $214 1.59x 60.5% Office
Silverado Ranch Plaza   $38,000,000 4.7%      $162 1.40x 55.5% Retail
Arizona Mills   $28,000,000 3.5%      $110 2.98x 40.2% Retail
Hampton Inn Tropicana   $26,500,000 3.3% $81,538 1.86x 51.0% Hospitality
Harbor Square

  $22,500,000

2.8%

     $136

1.95x

47.4%

Office
Top 5 Total/Weighted Average

$301,325,592

37.4%

 

2.26x

54.9%

 
Top 10 Total/Weighted Average

$456,425,592

56.7%

 

2.13x

54.0%

 
(1)In the case of each of the Mortgage Loans that is part of a Whole Loan, the calculation of the Cut-off Date Balance Per SF/Room/Unit, UW NCF DSCR and Cut-off Date LTV Ratio for each such Mortgage Loan is calculated based on the principal balance, debt service payment and Underwritten Net Cash Flow for the Mortgage Loan included in the issuing entity and the related Pari Passu Companion Loan(s) in the aggregate, but excludes the principal balance and debt service payment of any related Subordinate Companion Loan.
(2)In the case of the Colorado Mills Mortgage Loan and the One Dag Mortgage Loan, the Cut-off Date LTV Ratio was calculated based a value other than an “as-is” value. See “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” for additional information.

See “—Assessments of Property Value and Condition” for additional information.

For more information regarding the ten largest Mortgage Loans and related Mortgaged Properties, see the individual Mortgage Loan and portfolio descriptions under “Description of the Top 15 Mortgage Loans” on Annex A-3. Other than with respect to the top 10 Mortgage Loans identified in the table above, each of the other Mortgage Loans represents no more than approximately 2.7% of the Initial Pool Balance.

See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

Multi-Property Mortgage Loans and Related Borrower Mortgage Loans

The pool of Mortgage Loans will include six (6) Mortgage Loans (16.8%), set forth in the table below titled “Multi-Property Mortgage Loans”, which are each secured by two (2) or more properties.

 194 

The table below shows each individual Mortgage Loan that is secured by two (2) or more Mortgaged Properties.

Multi-Property Mortgage Loans

Mortgage Loan/Property Portfolio Names

Cut-off Date Balance

Approx. % of Initial Pool Balance

Phoenix Industrial Portfolio XVI $64,958,592     8.1%  
Harbor Square $22,500,000     2.8%  
Parkway Realty Portfolio $18,500,000     2.3%  
58 & 60-62 Second Avenue $16,000,000     2.0%  
NOVA Retail 2-Pack $8,000,000     1.0%  
Pismo Beach and Queenstown Premium Outlets $5,000,000     0.6%  
Total

$134,958,592

16.8%

In some cases, an individual Mortgaged Property may be comprised of two (2) or more parcels that may not be contiguous or may be owned by separate borrowers. For example, with respect to the Colorado Mills Mortgage Loan (9.9%) and the Arizona Mills Mortgage Loan (3.5%), the related Mortgaged Property is comprised of more than one parcel.

Two (2) groups of Mortgage Loans (24.3%), set forth in the table below entitled “Related Borrower Loans”, are not cross-collateralized but have borrower sponsors related to each other, but no group of Mortgage Loans having borrower sponsors that are related to each other represents more than approximately 20.2% of the Initial Pool Balance. The following table shows each group of Mortgage Loans having borrowers that are related to each other. See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses” in addition to Annex A-1.

Related Borrower Loans

Mortgage Loan

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Group 1:    
Colorado Mills $ 80,000,000 9.9 %
The Falls   50,000,000 6.2  
Arizona Mills   28,000,000 3.5  
Pismo Beach and Queenstown Premium Outlets

5,000,000

0.6  
Total for Group 1:

$

 163,000,000

20.2

%

Group 2:    
224 Avenue B $ 17,000,000 2.1 %
58 & 60-62 Second Avenue

16,000,000

2.0

Total for Group 2:

$

33,000,000

4.1

%

 195 

Mortgage Loans with related borrowers are identified under “Related Group” on Annex A-1. See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses” in addition to Annex A-1 and the related footnotes.

Geographic Concentrations

The following table shows the states that have concentrations of Mortgaged Properties that secure approximately 5.0% or more of the Initial Pool Balance:

Geographic Distribution(1)

State

Number of Mortgaged Properties

Aggregate Cut-off Date Balance

% of Initial Pool Balance

New York 43 $257,668,255 32.0%
Colorado   1   $80,000,000   9.9%
Nevada   2   $64,500,000   8.0%
Florida   3   $63,636,648   7.9%
District of Columbia   1   $54,197,000   6.7%
Oklahoma   1   $52,170,000   6.5%
(1)Because this table presents information relating to Mortgaged Properties and not the Mortgage Loans, the information for any Mortgaged Property that is one of multiple Mortgaged Properties securing a particular Mortgage Loan is based on an allocated loan amount as stated on Annex A-1.

The remaining Mortgaged Properties are located throughout eighteen (18) other states, with no more than approximately 3.5% of the Initial Pool Balance secured by Mortgaged Properties located in any such jurisdiction.

Repayments by borrowers and the market value of the related Mortgaged Properties could be affected by economic conditions generally or specific to particular geographic areas or the regions of the United States, and concentrations of Mortgaged Properties in particular geographic areas may increase the risk that conditions in the real estate market where the Mortgaged Property is located, or other adverse economic or other developments or natural disasters (e.g., earthquakes, floods, forest fires, tornadoes or hurricanes, terrorist attacks or changes in governmental rules or fiscal policies) affecting a particular region of the country, could increase the frequency and severity of losses on Mortgage Loans secured by those Mortgaged Properties. For example:

●Mortgaged Properties located in Texas and California are more susceptible to certain hazards (such as earthquakes and/or wildfires) than properties in other parts of the country.
●Mortgaged Properties located in coastal states, which include Mortgaged Properties located in, for example, New York, Texas, California, Florida and North Carolina, among others, also may be more generally susceptible to floods or hurricanes than properties in other parts of the country. Hurricanes in the Northeast and Mid-Atlantic States and in the Gulf Coast region, have resulted in severe property damage as a result of the winds and the associated flooding. The Mortgage Loans do not require flood insurance on the related Mortgaged Properties unless they are in a flood zone and flood insurance is available. We cannot assure you that any hurricane damage would be covered by insurance.
●Mortgaged Properties located in an area covering the states that stretch from Texas to Canada, with its core centered in northern Texas, as well as in the southern United States, are prone to tornados.
●In addition, certain of the Mortgaged Properties are located in cities or states that are currently facing or may face a depressed real estate market, which is not due to any natural disaster but which may cause an overall decline in property values.
 196 
●Three (3) Mortgaged Properties (3.1%) are located in areas that are considered a high earthquake risk (seismic zones 3 or 4), and seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a seismic expected loss greater than 12%.

Mortgaged Properties With Limited Prior Operating History

Twelve (12) Mortgaged Properties (11.5%) have a limited operating history (i.e., less than 18 most recent months of recent historical financials), as follows:

●The 224 Avenue B Mortgage Loan (2.1%) is secured, in whole or in part, by a Mortgaged Property that was constructed, in a lease-up period or was the subject of a major renovation that was completed within 12 calendar months prior to the Cut-off Date and, therefore, the related Mortgaged Property has no or limited prior operating history or the related Mortgage Loan Seller did not take the operating history into account in the underwriting of the related Mortgage Loan. See “Risk Factors—Risks Relating to the Mortgage Loans—Limited Information Causes Uncertainty”.
●Each of the Tyler, TX (2.2%), 400 Arcola Road (1.2%), Amory, MS (0.8%), Auburn, IN (0.8%), Greensboro, NC (0.5%), Mt. Sterling, KY (0.2%) and Vardaman, MS (0.2%) Mortgaged Properties is a single tenant property subject to a double-net, triple-net or absolute-net lease with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related Mortgaged Property.
●The 172 Madison Mortgage Loan (0.8%) is secured by a Mortgaged Property that was acquired by the related borrower or an affiliate of the borrower within 12 calendar months prior to the Cut-off Date and such borrower or affiliate was unable to provide the related Mortgage Loan Seller with historical financial information (or provided limited historical financial information) for such acquired Mortgaged Property.
●The commercial tenants at each of the Park Hills, MO (1.4%), Amory, MS (0.8%), Auburn, IN (0.8%), West Burlington, IA (0.8%), Greensboro, NC (0.5%), Maysville, KY (0.3%) and Vardaman, MS (0.2%) Mortgaged Properties recently executed new leases.

Tenancies-in-Common or Diversified Ownership

Each of the Parkway Realty Portfolio Mortgage Loan (2.3%), The Pointe at Polaris Mortgage Loan (1.9%) and the 200 Allegheny Mortgage Loan (0.7%) has one or more borrowers that own all or a portion of the related Mortgaged Property as tenants-in-common, and the respective tenants-in-common have agreed to a waiver of their rights of partition.

●With respect to the OKC Outlets Mortgage Loan (6.5%), more than 20 individuals have direct or indirect ownership interests in the related borrower.
●With respect to The Falls Mortgage Loan (6.2%), there are more than 20 individuals and entities with direct or indirect ownership interests in the borrower. Part of the ownership structure includes 100+ preferred shareholders for one of its members.
●With respect to the Southport Commons Mortgage Loan (2.7%), more than 20 individuals have direct or indirect ownership interests in the related borrower.
●With respect to The Pointe at Polaris Mortgage Loan (1.9%), there is an operating lease in place between the borrowers as tenants-in-common in connection with a reverse 1031 exchange structure. The borrowers have advised the lender that the reverse 1031 exchange did not occur and that they have submitted documents to the Mortgage Loan servicer to unwind the reverse 1031 ownership structure. Additionally, there may be more than 20 individuals and entities with direct or indirect ownership interests in the borrower.
 197 

See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks” and “—Tenancies-in-Common May Hinder Recovery”.

Condominium Interests and Other Shared Interests

Each of The Ritz Tower Mortgage Loan (1.9%), the 340-350 West 57th Street Mortgage Loan (1.6%), the 400 Arcola Road Mortgage Loan (1.2%), the 172 Madison Mortgage Loan (0.8%) and the Madison Court Apartment Corp. Mortgage Loan (0.7%) is secured, in whole or in part, by the related borrower’s interest in one or more units in a condominium. With respect to all such Mortgage Loans (other than as described below), the borrower generally controls the appointment and voting of the condominium board or the condominium owners cannot take actions or cause the condominium association to take actions that would affect the borrower’s unit without the borrower’s consent.

●With respect to The Ritz Tower Mortgage Loan (1.9%), the Mortgaged Property constitutes a residential condominium unit (which is operated as a residential cooperative) in a two unit condominium building (“The Ritz Tower Building”), in which the other condominium unit is a commercial unit (“The Ritz Tower Commercial Unit”). Each of the residential condominium unit and The Ritz Tower Commercial Unit has the right to appoint three members of a six member board of directors. Four votes are required to adopt any board action. Accordingly, the borrower does not control the condominium. Further, The Ritz Tower Commercial Unit is in receivership, and one of the members of the board of directors appointed by The Ritz Tower Commercial Unit has resigned and not been replaced. See “—Litigation and Other Considerations.”
●With respect to the 340-350 West 57th Street Mortgage Loan (1.6%), the Mortgaged Property is comprised of 15 retail condominium units (with four related lower-level storage spaces) in a building that is comprised of 576 residential condominium units, the latter of which are non-collateral and not part of the Mortgaged Property. Each unit in the condominium receives one vote and there are no members allocated for the different types of condominium units. Consequently, the related borrower only receives approximately 3.2% of the overall condominium board vote, has no designated board members and does not control the condominium.
●With respect to the 400 Arcola Road Mortgage Loan (1.2%), the Mortgaged Property is secured by the borrower’s fee simple interest in four of 12 condominium units (Unit NAB, Unit South Building, Unit North Building and Unit Research Building) in a mixed-use, life science, research and development campus. The other eight condominium units are owned by separate affiliate entities. The condominium board is currently comprised such that board members for each unit vote in proportion to their undivided percent interest in the common elements, so the borrower's board members have a 43.15% voting stake in the condominium regime. The borrower has two members on the board and, as such, the borrower does not control the board. No other unit owner has a percentage interest in the condominium sufficient to establish control thereunder, but all unit owners are affiliated at this time.
●With respect to the 172 Madison Mortgage Loan (0.8%), the Mortgaged Property is comprised of two commercial condominium units in a condominium comprised of 72 residential condominium units and two commercial condominium units. The related borrower holds a 4.143% common interest in the condominium. The borrower does not control the condominium.
●With respect to the Madison Court Apartment Corp. Mortgage Loan (0.7%), the related Mortgaged Property consists of one condominium unit in an apartment building that is comprised of two condominium units. The residential condominium unit, which comprises the Mortgaged Property, consists of residential apartment units with allocated cooperative shares. The commercial condominium unit, which is owned separately and is not a part the Mortgaged Property, may be used for any purpose permitted by law. Each condominium unit is taxed separately. The ordinary affairs of the condominium are governed by the condominium board of managers which is comprised of three (3) members appointed by the related borrower and two (2) members appointed by the commercial condominium unit owner. While the related borrower
 198 

controls the condominium board of managers, thereby controlling the day-to-day operation of the condominium, certain specified decisions require the consent of all condominium board members and, accordingly, with respect to such decisions the consent of the condominium board members appointed by the commercial unit owner may be required.

See “Risk Factors—Risks Relating to the Mortgage Loans—Condominium and Other Shared Interest Ownership May Limit Use and Improvements”.

Residential Cooperatives

Each of the Mortgage Loans being sold to the Depositor by National Cooperative Bank, N.A. and The Ritz Tower Mortgage Loan (collectively, 19.9%) is structured as a residential cooperative.

See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” and “—Property Types—Multifamily Properties” for additional information.

Fee & Leasehold Estates; Ground Leases

The table below shows the distribution of underlying interests encumbered by the mortgages related to the Mortgaged Properties:

Property Ownership Interest(1)

Property Ownership Interest

Number of Mortgaged Properties

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Fee Simple(2) 78 $790,084,212 98.1 %
Fee / Leasehold   1     15,000,000 1.9  
Total

79

$805,084,212

100.0

%

(1)Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on allocated loan amounts as set forth on Annex A-1.
(2)For purposes of this prospectus, an encumbered interest will be characterized as “fee” or “fee simple” and not a leasehold interest if (i) the borrower has a fee interest in all or substantially all of the Mortgaged Property (provided that if the borrower has a leasehold interest in any portion of the Mortgaged Property, such portion is not, individually or in the aggregate, material to the use or operation of the Mortgaged Property), or (ii) the Mortgage Loan is secured by the borrower’s leasehold interest in the Mortgaged Property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related Mortgaged Property.

In general, unless the related fee interest is also encumbered by the related Mortgage, each of the ground leases, except as noted below or in the exceptions, if any, to representation and warranty number (34) on Annex D-1, representation and warranty number (34) on Annex E-1, representation and warranty number (36) on Annex F-1 and representation and warranty number (36) on Annex G-1 located on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, (i) has a term that extends at least 20 years beyond the maturity date of the Mortgage Loan (taking into account all freely exercisable options) and (ii) contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated.

With respect to The Ritz Tower Mortgage Loan (1.9%), a small portion of The Ritz Tower Building is on land ground leased under a long-term ground lease originally dated January 1956, and amended multiple times, most recently in 2017, with a current expiration date of May 31, 2086. The ground lease co-lessees are the borrower, as owner of the Mortgaged Property, which constitutes a residential condominium unit (which is operated as a residential cooperative) in the Ritz Tower Building, and the owner of The Ritz Tower Commercial Unit, jointly and severally, as co-tenants. Under the ground lease the co-tenants are jointly and severally liable for the ground lease payments and all ground lease obligations. Under a separate co-tenant agreement, The Ritz Tower Commercial Unit owner is responsible for approximately 80% of the ground lease obligations (and 100% of incremental ground rent increases occurring after the third amendment to the ground lease), with the borrower being responsible

 199 

for the remaining obligations. The ground lease covers a portion of the area of the ground floor retail to the 4th floor terrace facing Park Avenue and constitutes 17% of the total land. Further, the entrance to The Ritz Tower Building is located on the ground leased land. The current ground rent is $1,506,547 per annum. Ground rent increases annually by the consumer price index and resets every ten years, with the next reset in 2028. The ground rent is calculated as 17% of the product of (i) the fair market vacant land value multiplied by (ii) the six-month average yield of the 10-year U.S. Treasury. In addition:

●As described under “—Litigation and Other Considerations,” The Ritz Tower Commercial Unit is in receivership, and a foreclosure sale of The Ritz Tower Commercial Unit is expected. In order to avoid defaulting under the ground lease, the borrower of the Mortgage Loan has advanced certain ground lease payments owed by the Ritz Tower Commercial Unit (note that all such ground lease payments are the joint and several obligations of both the borrower of the Mortgage Loan and the owner of the Ritz Tower Commercial Unit, however, a co-tenancy agreement among the two bifurcates the payment responsibilities related to the ground lease, which such obligations the owner of the Ritz Tower Commercial Unit has failed to perform), and may be required to advance additional amounts. In addition, pursuant to a ground lease estoppel delivered in connection with origination of the Mortgage Loan, the ground lessor has delivered notice of penalties assessed to the Ritz Tower Building with respect to certain municipal violations (though the ground lessor has not delivered a formal notice of default under the ground lease). At origination, the lender reserved $224,500 in connection with the cure and removal of record of these violations and the payment of the related penalties.
●In the event that the ground lease with respect to The Ritz Tower Building were to be terminated, the Mortgaged Property would lose the building entrance. While the borrower believes that an alternative entrance could be provided, it is anticipated that significant capital expenditures would be needed in order to do so.
●The ground lease with respect to The Ritz Tower Building requires that any condemnation payments with respect to the ground leased portions of The Ritz Tower Building and related land must be delivered to the ground lessor.
●While the ground lease with respect to the Ritz Tower Building may not be modified without the lender’s consent, the ground lessor thereunder may terminate the ground lease upon the breach by the lessee of any of its representations, warranties, covenants and obligations under the ground lease beyond any applicable notice, grace or cure period. However, the lender does have notice and cure rights under the ground lease. If the lender cures any monetary default or provides notice of its undertaking to cure all non-monetary defaults, then the ground lessor will not be entitled to terminate the ground lease.
●The ground lease with respect to the Ritz Tower Building does not include specific language that a rejection of such ground lease in bankruptcy is grounds to compel the related ground lessor to enter into a new ground lease with the related lender. However, the ground lease provides that (a) the right to reject such ground lease in bankruptcy is exercisable by the related mortgagee and not by the related ground lessee, and (b) any rejection of the related ground lease by a trustee of the ground lessee in bankruptcy which would cause the ground lease to terminate will effect a transfer of such ground lease to the related lender or its nominee. In the alternative, the related mortgagee may request a new lease on the same terms and conditions as the related ground lease within 30 days after notice from the related ground lessor of such transfer. In the event that the ground lease is terminated, a new lease will be given to the most senior lender upon request on the leasehold interest in the ground lease. Any such lender receiving such new lease must assign it to the other co-tenant (or their lender, if the other co-tenant is in default).
 200 

Mortgage loans secured by ground leases present certain bankruptcy and foreclosure risks not present with Mortgage Loans secured by fee simple estates. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Ground Leases and Other Leasehold Interests”, “Certain Legal Aspects of Mortgage Loans—Foreclosure” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

Environmental Considerations

An environmental report was prepared for each Mortgaged Property securing a Mortgage Loan no more than twelve (12) months prior to the Cut-off Date. See Annex A-1 for the date of the environmental report for each Mortgaged Property. The environmental reports were generally prepared pursuant to the American Society for Testing and Materials standard for a “Phase I” environmental site assessment (the “ESA”). In addition to the Phase I standards, some of the environmental reports will include additional research, such as limited sampling for asbestos-containing material, lead-based paint, radon or water damage with limited areas of potential or identified mold, and such ESAs may have recommended continuing implementation of an operations and maintenance plan and, in some cases, minor abatements, additional testing and/or remediation depending on the property use and/or age. For some of the mortgaged real properties, the related ESAs may have noted that onsite underground storage tanks or leaking underground storage tanks previously had been removed or closed in place or other types of potential or actual spills or releases may have occurred, and based on criteria such as experience with past investigations, cleanups or other response actions, the quantities or types of hazardous materials involved, the absence of significant risk, tank test results or other records, and/or other circumstances including regulatory closure, the ESAs did not recommend any further investigation or other action. In some such cases, even where regulatory closure was documented for past incidents the ESAs may have reported that requests to governmental agencies for any related files are pending. However, those ESAs nevertheless concluded that such incidents were not likely to be significant at the time they were prepared. Additionally, as needed pursuant to American Society for Testing and Materials standards, supplemental “Phase II” site investigations have been completed for some Mortgaged Properties to further evaluate certain environmental issues, including certain recognized environmental conditions (each, a “REC”). A Phase II investigation generally consists of sampling and/or testing.

With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the related Phase I ESAs identified RECs and controlled RECs (each, a “CREC”) at the Tyler, TX, Park Hills, MO, Auburn, IN and Mayville, WI Mortgaged Properties in connection with manufacturing operations as described below. An environmental insurance policy was issued by Great American E & S Insurance Company with total limits of $8,000,000 per occurrence and in the aggregate, subject to a $50,000 deductible applicable to the lender and a $100,000 deductible applicable to the borrowers, with a policy expiration date of September 18, 2039 applicable to the lender and a September 18, 2036 expiration date applicable to the borrowers. The environmental consultant provided the opinions of potential cost related to future remediation concluding that remediation would not exceed an upper range estimate of $2,745,000 in the aggregate.

●The ESA with respect to the Tyler, TX Mortgaged Property indicated a CREC related to the air conditioner manufacturing operations of a prior tenant that resulted in releases of chlorinated volatile organic compounds that affected soil, groundwater, sub-slab vapor, and/or indoor air. Site investigations were completed between 2008 and 2025 and remedial actions were completed to address the contamination under the state’s voluntary cleanup program. The Texas Commission on Environmental Quality issued a Conditional Certificate of Completion (“CCOC”) for commercial/industrial land use on September 18, 2024. Residual impacts remain and are controlled through recorded and regulatory controls, including (i) prohibited use of affected groundwater as potable water, (ii) a recorded restrictive covenant and deed notice, (iii) institutional controls limiting land use and requiring compliance with the CCOC conditions and (iv) engineering/physical controls, including maintenance of the concrete slab/impervious surface within the identified institutional-control area. A Post-Response Action Care Report is in place for the Mortgaged Property. The environmental consultant recommended continued compliance with the conditions of closure.
 201 
●The ESA with respect to the Park Hills, MO Mortgaged Property indicated a CREC associated with such Mortgaged Property’s location within the boundaries of the Big River Mine Tailings/St. Joe Minerals Corp. Site, which is a U.S. EPA National Priorities List (“NPL”) Superfund suite. The NPL site is comprised of approximately 110 square miles that has been impacted by historical mining operations conducted from the 1890s until the 1930s. Remedial actions have been completed by the potentially responsible parties (“PRPs”). Remaining contamination at the Mortgaged Property includes lead, zinc, cadmium, which is addressed through ongoing institutional and engineering controls, including covering/capping over contaminated areas and recorded use restrictions that prohibit, among other things, residential use. The environmental consultant recommended continued cooperation of the owners/occupants of the Mortgaged Property with the PRPs and overseeing regulatory agencies with respect to remaining contamination, including without limitation, providing access to complete any necessary investigations.
●The ESA with respect to the Auburn, IN Mortgaged Property indicated a REC and CREC related to potential vapor intrusion in connection with long term clutch manufacturing operations from the 1940s through 2022 and lack of documentation for a decommissioned oil/water separator system to confirm that such system was properly decommissioned, and any identified releases addressed. Following site the Mortgaged Property was entered into the state’s voluntary remediation program (“VRP”) in 2007. The Indiana Department of Environmental Management (“IDEM”) issued a Certificate of Completion to the facility on August 16, 2012 for the successful conclusion of the voluntary remediation. The IDEM granted regulatory closure on April 11, 2013 with certain contaminants permitted to remain subject to groundwater and residential use restrictions set forth in an Environmental Restrictive Covenant, which was recorded with Dekalb County on July 2, 2009. The environmental consultant recommended further evaluation of impacts to the Mortgaged Property from continued manufacturing operations following conclusion of the VRP.
●The ESA with respect to the Mayville, WI Mortgaged Property indicated a REC and CREC related to the former tenant, Mayville Products Corporation, being listed on the Wisconsin Environmental Repair Program (“ERP”) database due to an open case involving soil and groundwater contamination with a vapor concern at the Mortgaged Property related to releases of chlorinated volatile organic compounds stored in underground storage tanks (“USTs”). Site investigations over the years included removal of all of the USTs, installation of groundwater monitoring wells, groundwater, soil and vapor sampling, installation of a bio-sparge remedial system and a sub-slab vapor mitigation system. The most recent site investigation report and request for closure was submitted to Wisconsin Department of Natural Resources (“WDNR”) on May 28, 2025, but was rejected by the department. In its August 29, 2025 denial letter, the WDNR stated that to obtain closure, the site would need to submit a maintenance plan for the vapor mitigation system and prepare to seal the horizontal bio-sparging well at the site. At the time of the environmental consultant’s site visit, western and northern portions of the building were undergoing demolition due to a tornado causing structural damage in May 2025. Portions of the demolition included areas of the vapor mitigation system and some monitoring wells were damaged. The environmental consultant recommended (i) continuing response actions associated with the open ERP case in accordance with the WDNR requirements and (ii) consultation with the WDNR to determine (a) appropriate additional response actions that would be required in order to achieve regulatory closure, related to the changes due to the 2025 tornado damage and (b) the status of the vapor mitigation site in relation to demolition activities.

With respect to the OKC Outlets Mortgage Loan (6.5%), the related Phase I ESA identified a controlled recognized environmental condition at the Mortgaged Property in connection with residual groundwater, soil and/or soil gas impacts (together with a related groundwater plume) including, among other things, chlorinated solvents and vinyl chloride, resulting from releases at an adjoining, off-site property formerly operated by Lucent Technologies for telephone manufacturing uses including crossbar manufacturing, metal plating and the assembly of switching systems. According to the Phase I ESA, Lucent Technologies has been identified as the responsible party with remediation and monitoring

 202 

remaining ongoing (with two of three closure requirements achieved) under regulatory oversight and certain land use restrictions recorded on both the adjacent property and Mortgaged Property requiring periodic groundwater sampling and a restriction on groundwater use (except for monitoring activities).

With respect to the Harbor Square Mortgage Loan (2.8%), the related ESA for each of the 700 Canal Street Mortgaged Property and the 850 Canal Street Mortgaged Property identified a REC related to historic operations as described below. The lender obtained a Site Lender Environmental Asset Protection-type environmental insurance policy for the Mortgaged Properties issued by Beazley SLEAP Insurance with total limits of $1,000,000 per pollution condition and $1,000,000 in the aggregate, subject to a $50,000 deductible. The policy expires on September 28, 2039. The environmental consultant provided the opinions of probable cost related to potential future remediation concluding that remediation would not exceed an upper range estimate of $800,000 in the aggregate based on several assumptions, including, among others, that: (i) the Mortgaged Properties will only be used for commercial purposes, (ii) there is no significant contamination of groundwater and (iii) any groundwater monitoring may be required for no more than two years after any investigation and response actions. The ESA with respect to the 700 Canal Street Mortgaged Property indicated that industrial operations existed at the Mortgaged Property from 1883 to approximately 1974, including wallpaper and paint manufactures, plastics companies, and a battery company. Previous investigations completed at the Mortgaged Property identified elevated concentrations of volatile organic compounds (“VOCs”), petroleum hydrocarbons, and metals in the soils at the Mortgaged Property, which were partially attributed to such historic operations. The ESA noted that such previous operations constitute a REC. Historical maps also indicate the presence of at least two underground storage tanks (“USTs”) used to store gasoline on the Mortgaged Property; no additional documentation was identified regarding closure or related investigations of the USTs. These former USTs constitute a REC. Additionally, a leaking underground storage tank (“LUST”) was identified at the adjacent downgradient property, that may have potentially impacted the subsurface soils at the Mortgaged Property. The presence of the LUST on an adjoining property constitutes a REC. The ESA with respect to the 850 Canal Street Mortgaged Property indicated that industrial operations existed at the Mortgaged Property from 1901 to approximately 1998, including a chemical company, a manufacturer of industrial finishes, coated fabrics, artificial leather and reinforced plastics, and other manufacturing activities. Previous investigations completed at the Mortgaged Property identified elevated concentrations of VOCs, petroleum hydrocarbons, and metals in the soils at the Mortgaged Property, which were partially attributed to such historic operations. The ESA noted that such previous operations constitute a REC. Historical maps also indicate the presence of a crude oil tank and a gasoline UST on the eastern portion of the Mortgaged Property and 17 USTs in the central areas of the Mortgaged Property. No additional documentation was identified regarding closure or related investigations of such USTs. These former USTs constitute a REC. Additionally, a LUST was identified at the adjacent downgradient property, that may have potentially impacted the subsurface soils at the Mortgaged Property. The presence of the LUST on an adjoining property constitutes a REC.

With respect to the Security Public Storage - Walnut Creek Mortgage Loan (2.2%), the related ESA identified a REC related to former automotive repair operations on the Mortgaged Property and auto related uses on surrounding properties, representing a long-term potential source of petroleum impacts in the area. A subsurface investigation in 1996 identified petroleum hydrocarbons exceeding Environmental Screening Levels (“ESLs”) in multiple soil borings across the Mortgaged Property, as well as free product in the southeastern portion of the Mortgaged Property. Follow-up investigations in 2013 identified gasoline and diesel range petroleum hydrocarbons above ESLs in groundwater and soil samples collected primarily in the southern portion of the Mortgaged Property. Additional exceedances were identified in soil on an adjacent property to the north. The highest concentrations on the Mortgaged Property were associated with borings containing fill material and buried debris along the southern boundary. In addition subsequent investigations indicated that releases from former underground storage tanks at the adjoining southern property may have impacted the subsurface conditions beneath the Mortgaged Property. The ESA recommended further evaluation of the petroleum impacts to the subsurface of the Mortgaged Property. In lieu of conducting further investigation, a Site Lender Environmental Asset Protection (SLEAP) policy with respect to the Mortgaged Property was obtained from Beazley (Lloyds syndicates 3623) in favor of the lender and its successors and assigns, as their

 203 

interests may appear, in the amount of $3,000,000 per incident and in the aggregate with a $25,000 deductible and with a 13 year term expiring June 11, 2039.

With respect to the 340-350 West 57th Street Mortgage Loan (1.6%), the Phase I ESA identifies as a REC for the Mortgaged Property historic onsite and adjacent dry cleaning facilities whose operations included the use of dry cleaning solvents for several decades prior to the enactment of comprehensive environmental regulations governing the handling and disposal of hazardous substances and wastes. While no known releases were identified at the Mortgaged Property in relation to these historic operations, the nature of drycleaning solvents and operations is such that small releases of solvents through, for example, floor drains can occur and enter the subsurface even when the solvents are properly stored and handled. Drycleaning solvents are highly mobile and can accumulate in the soil and migrate to the groundwater beneath a facility creating a vapor intrusion concern. Based on the duration of drycleaning operations at the Mortgaged Property and adjacent properties, which involved solvent use prior to modern environmental regulation, the Phase I ESA consultant recommended conducting a limited subsurface investigation in order to determine whether such operations may have adversely impacted the Mortgaged Property. The consultant estimated the cost of such subsurface investigation and any necessary remediation to be $72,450 to $400,683. In lieu of conducting such subsurface investigation, the loan documents require that borrower add CREFI and its successors and assigns as a named insured to the borrower’s existing Pollution Legal Liability, which was issued by Beazley, has a term of three (3) years, and includes a $10 million limit (per claim and in the aggregate) with a $50,000 deductible.

With respect to the NC Self Storage Mortgage Loan (1.1%), the Phase I ESA identified as a REC groundwater contamination that has migrated onto the Mortgaged Property from the adjoining Procter-Silex property to the southeast. Investigation and remediation of the impacted groundwater at both the source property and the Mortgaged Property are being conducted by Procter-Silex, as the responsible party, under the oversight of the North Carolina Department of Environmental Quality (“NCDEQ”). In 2024, a vapor intrusion mitigation system (“VIMS”) was installed beneath the clinic tenant space and office entryway in the eastern portion of the main Building at the Mortgaged Property to address potential vapor intrusion concerns. The three post-installation monitoring events that have been conducted since installation have demonstrated acceptable indoor air conditions and confirmed the effectiveness of the VIMS. The VIMS is currently maintained by Procter-Silex’s environmental consultant, although responsibility for its operation and maintenance is reportedly expected to transition to the Mortgaged Property owner and its consultant, Hanley Engineering. Hanley Engineering has indicated that it will establish an operation and maintenance plan and long-term maintenance procedures for the VIMS within two to three months after Closing. Because the groundwater impacts are being addressed by the responsible party under NCDEQ oversight and the VIMS is effectively mitigating potential vapor intrusion, the Phase I ESA consultant did not recommend further investigation or other action, other than continued cooperation with NCDEQ in connection with any future on-site monitoring or remediation activities. The estimated cost of continued VIMS maintenance throughout the loan term was estimated by the environmental consultant to be $83,500. To ensure adequate maintenance coverage, an environmental escrow of $125,250 was established at origination, which is 150% of the estimated maintenance cost.

With respect to the NOVA Retail 2-Pack Mortgage Loan (1.0%), the related ESA for each of the Fair City Mall Mortgaged Property and the Plaza at Landmark Mortgaged Property identified a REC related to the former presence of dry cleaning operations as described below. The lender obtained a Site Lender Environmental Asset Protection-type environmental insurance policy and an excess environmental insurance policy for the Mortgaged Properties issued by Beazley Excess with total limits of $5,000,000 per occurrence and $10,000,000 in the aggregate, subject to a $25,000 deductible. Each policy expires on February 20, 2039. The environmental consultant provided the opinions of probable cost related to future remediation concluding that remediation would not exceed an upper range estimate of $1,816,000 in the aggregate.

●The ESA with respect to the Fair City Mall Mortgaged Property indicated that dry cleaning operations existed at the Mortgaged Property intermittently from 1989 to 2014, and that subsurface investigations performed in 2001 and 2003 determined the existence of impacts from
 204 

volatile organic compounds to both soil and groundwater above current regulatory standards. The ESA recommended further evaluation to determine the impact to the subsurface.

●The ESA with respect to the Plaza at Landmark Mortgaged Property indicated that dry cleaning operations existed at the Mortgaged Property from 1992 to 2008. The ESA noted that, while the related database listings showed a small amount of non-acute hazardous waste, the presence of a dry cleaner onsite for 16 years constituted a REC. The ESA further identified a CREC related to chlorinated solvent contamination from a former dry cleaner that received regulatory closure under the Virginia Department of Environmental Quality Voluntary Remediation Program in December 2021. The REC is subject to ongoing institutional controls which prohibit groundwater use and residential use at the Mortgaged Property. The ESA recommended further evaluation to determine if the former dry cleaner tenant has impacted the subsurface of the Mortgaged Property.

Redevelopment, Renovation and Expansion

Certain of the Mortgaged Properties are properties which are currently undergoing or are expected to undergo redevelopment, renovation or expansion, including with respect to hospitality properties, executing property improvement plans (“PIPs”) required by the franchisors.

Below are descriptions of (a) certain of such Mortgaged Properties that are undergoing (or are required or expected to undergo) redevelopment, expansion and/or renovation where the approximate estimated cost thereof is equal to or greater than the lesser of $1,000,000 and 10% of the related Mortgage Loan’s principal balance and (b) certain of such Mortgaged Properties that are subject to material PIPs.

●With respect to the Hampton Inn Tropicana Mortgage Loan (3.3%), the borrower is required to perform a franchisor-mandated PIP at the Mortgaged Property which is scheduled to include, among other things, renovations to the guestrooms, meeting rooms and recreation facilities and is estimated to cost approximately $943,172. Pursuant to the franchise agreement, the PIP is required to be completed by October 20, 2027. The borrower deposited $943,172 with the lender at origination to a PIP reserve account. Additionally, the borrower deposited $348,548 with the lender at origination to a renovation reserve account in connection with additional renovations to the meeting rooms unrelated to the renovations required pursuant to the PIP.
●With respect to The Ritz Tower Mortgage Loan (1.9%), the borrower has filed a façade inspection report with the New York City Department of Buildings (“DOB”), identifying certain façade repairs that need to be performed on The Ritz Tower Building to comply with legal requirements. The borrower has obtained extensions from the DOB with respect to such repairs (with the current extension expiring on December 20, 2026), and is expected to continue to seek further extensions. The Mortgage Loan documents require the borrower to commence and diligently prosecute the completion of such façade repairs as soon as reasonably practical following the resolution of the current foreclosure on The Ritz Tower Commercial Unit and the taking of title to such unit by a new owner, but in no event later than six months following the origination date, subject to ongoing rights of the borrower to extend such deadline so long as the ground lessor has not declared a default in connection with the façade repairs and the DOB has provided additional extensions of time. According to the engineering report obtained in connection with origination of the Mortgage Loan, the façade repairs are estimated to cost approximately $4.5 million, which has not been reserved for.
●With respect to certain of the residential cooperative Mortgage Loans, the related Mortgaged Properties may be currently undergoing or be expected to undergo material development, renovation or expansion and the cost of such work may exceed 10% of the related Cut-off Date Balance of the related Mortgage Loan. In certain of those cases, in order to fund all or a portion of such work, the related borrower may have executed and delivered to the lender a collateral security agreement pursuant to which the borrower deposited with the lender a specified sum, to
 205 

be disbursed by the lender from time to time as the work progresses. To the extent that the actual cost of such work exceeds the specified escrowed amount, the borrower is expected to pay such excess amounts from its own funds.

Certain risks related to redevelopment, renovation and expansion at a Mortgaged Property are described in “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties”.

Assessments of Property Value and Condition

Appraisals

For each Mortgaged Property, the related mortgage loan seller or other originator obtained a current (within seven (7) months of the origination date of the Mortgage Loan), full narrative appraisal conforming at least to the requirements of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (“FIRREA”). See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes”.

See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property” and “Description of the Mortgage Pool—Appraised Value”.

Engineering Reports

In connection with the origination of each Mortgage Loan included in the trust, other than as identified below, the related mortgage loan seller or other originator obtained an engineering report with respect to the related Mortgaged Property with an engineering report dated within twelve (12) months of the Cut-off Date. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes”.

See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

 206 

Zoning and Building Code Compliance and Condemnation

In connection with the origination of each Mortgage Loan included in the trust, the related mortgage loan seller or other originator generally examined whether the use and occupancy of the related real property collateral was in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. In addition, certain Mortgaged Properties may be legal non-conforming uses that may be restricted after certain events, such as casualties, at the Mortgaged Properties. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes”.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Zoning Non-Compliance and Use Restrictions” and see representation and warranty number (24) on Annex D-1, representation and warranty number (24) on Annex E-1, representation and warranty number (26) on Annex F-1 and representation and warranty number (26) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

Litigation and Other Considerations

There may be pending or threatened legal proceedings against, or other past or present criminal or adverse regulatory circumstances experienced by, the borrowers, the borrower sponsors and managers of the Mortgaged Properties and their respective affiliates arising out of the ordinary business of the borrowers, their sponsors, managers and affiliates. In addition, the Mortgaged Properties may be subject to ongoing litigation or condemnation proceedings.

With respect to the One Dag Mortgage Loan (5.0%), Michael Silberberg, one of the two non-recourse carveout guarantors (“Silberberg Guarantor”), is a defendant in a foreclosure lawsuit commenced in 2021 in the Circuit Court of Cook County, Illinois (the “Cook County Case”), by a lender of a mortgage loan (unrelated to the Mortgage Loan) to a borrower for which Silberberg Guarantor is a guarantor where the loan went into a default during the COVID pandemic. Meanwhile, another lawsuit is ongoing between the same lender and Silberberg Guarantor in a case filed in the Southern District of New York where the lender of the unrelated mortgage loan has alleged that an intra-organization loan was made to an upper-level entity in violation of the related loan documents, but has been stayed pending resolution of the Cook County Case. According to the borrower sponsor, the lender of the unrelated mortgage loan and Silberberg Guarantor are currently discussing a settlement with respect to the Cook County Case. The other non-recourse carveout guarantor, Mike Karasick (“Karasick Guarantor”), is named a defendant in an action filed in August 2025 to collect on Karasick Guarantor’s guaranty of an unrelated mortgage loan of approximately $2.75 million, as to which the plaintiff obtained summary judgment in January 2026; such judgment has been appealed, and, according to the Karasick Guarantor, the parties have reached an agreement in principle to settle the claim pursuant to a payment schedule. In addition, Karasick Guarantor is a defendant in a guaranty enforcement action in New York for an unrelated $200 million mortgage loan, secured by a historic “Dayton’s” building in Minneapolis that is currently under foreclosure action in Minnesota. The court granted the defendant’s motion to stay action pending resolution of the foreclosure action. The borrower of the mortgage loan related to the foregoing case is currently working with the related mortgage and mezzanine lender on extensions and modifications, with which the litigation against Karasick Guarantor is expected to be resolved. We cannot assure you that any of the foregoing will be resolved as expected. See “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for additional information.

 207 

With respect to the Silverado Ranch Plaza Mortgage Loan (4.7%), the individual borrower sponsor, who together with a related trust is the non-recourse carveout guarantor, is subject to a consent order with the United States Office of the Comptroller of the Currency (“OCC”) dated March 25, 2024, in which the OCC stated (and the individual borrower sponsor neither admitted or denied) that the individual borrower sponsor, as an “institution affiliated party” was a dominant influence at Sterling Bank (the “Bank”) and participated in the operation of the Advantage Loan Program (“ALP”), a low-document residential loan program that presented high risks for fraud, money laundering and lending misconduct, under which, the OCC stated, the Bank originated numerous loans with false or fraudulent loan applications and without adequate monitoring and controls, and the individual borrower sponsor contributed to a poor compliance culture and pressured Bank employees to quickly underwrite ALP loans. Pursuant to the OCC order the individual borrower sponsor agreed to pay a $400,000 penalty and to refrain from, among other things, participating in the conduct of affairs of, exercising voting rights with respect to, or acting as an “institution-affiliated party” of, any insured depository institution, insured bank, any appropriate federal depository institution regulatory agency and similar institutions. In addition, the Bank and the individual borrower sponsor were sued by investors in the Bank. The plaintiffs alleged, among other claims, that the individual borrower sponsor and his family and associated trusts had founded the Bank and held a controlling interest, because they beneficially owned 70% of the Bank’s common stock and voting power, that the Bank grew exponentially as a result of the ALP program described above, and that as a result the Bank went public in 2017 through an initial public offering in which the individual borrower sponsor and his family members and associated trusts received gross proceeds of approximately $115 million, and that the selling shareholders knew of, and failed to disclose, the risks of the ALP program, made false and misleading statements about the ALP program and the risk management and controls related to the ALP program, and omitted to disclose the actual facts about such program. In addition the defendants were alleged to have sold stock prior to such facts being made public and thus to have profited from inside information. The case was settled.

With respect to the Parkway Realty Portfolio Mortgage Loan (2.3%), the borrower sponsor and non-recourse carveout guarantor, and the individual borrowers, each is subject to numerous lawsuits. In particular, the borrower sponsor/non-recourse carveout guarantor, as well as an additional 25% investor in the Mortgaged Properties, are subject to a lis pendens action brought by the City of New York related to ten other properties owned by the borrower sponsor and the other investor. The complaint alleges long-term systemic neglect across ten rent-regulated multifamily buildings, nearly 1,000 uncorrected agency violations issued by the New York City Department of Buildings (“DOB”), Department of Housing Preservation and Development (“HPD”), the Fire Department of New York, the New York City Department of Health and Mental Hygiene, and the New York City Department of Sanitation, illegal construction and occupancy issues and tenant harassment. The City asserts that these conditions constitute public nuisances and violations of multiple City code regimes. The City also alleges tenant harassment based on false permit filings, unpermitted work, repeated failure to correct hazardous conditions, and interruptions or impairment of essential services. The borrower sponsor claims that most of the violations relating to the lis pendens have been addressed and that it is working with the City on the remaining violations. Two properties were released from the lis pendens after its filing. The Mortgaged Properties are not subject to the lis pendens. However, the Mortgaged Properties are also subject to multiple violations, including (i) with respect to the 1816 & 1826 White Plains Road Mortgaged Property (1.1%), five DOB violations and 16 HPD violations, (ii) with respect to the 3191 Rochambeau Avenue Mortgaged Property (0.7%), 18 New York City Office of Administrative Trials and Hearings/ Environmental Control Board (“OATH/ECB”) violations, 12 DOB violations, one fire code violation and 20 HPD violations and (iii) with respect to the 3273 Parkside Place Mortgaged Property (0.5%), 9 OATH/ECB violations, 10 DOB violations, and 8 HPD violations. The borrowers are required under the Mortgage Loan documents to cure such violations within 90 days of the origination date, provided that if (i) the borrowers have commenced and used commercially reasonable efforts to cause such removal within such 90 day period, (ii) completed the work to remove such violations (or were impeded from completing the work because the borrowers were not provided access to the applicable apartment unit), and paid any applicable fines or penalties, and (iii) delivered to the lender reasonably satisfactory evidence of the foregoing, and from and after the expiration of such 90 day period the borrowers continue to use commercially reasonable efforts to cure such violations, then such 90 day period will be extended for such additional period as is

 208 

reasonably necessary for the borrowers to cure such violations. The borrower sponsor is also subject to other lawsuits relating to personal injuries and violations at various properties.

The individual borrowers at the Parkway Realty Portfolio Mortgaged Properties (2.3%) have been and are subject to various lawsuits including among others slip and fall claims, HPD claims for violations, tenant suits seeking repairs, and tenant harassment claims.

With respect to the 58 & 60-62 Second Avenue Mortgage Loan (2.0%), the borrowers are defendants in the following civil actions:

●With respect to the 60-62 Second Avenue Mortgaged Property (1.7%), the related borrower is a defendant in a lawsuit filed on August 29, 2025, by a tenant of one of the apartments at the related Mortgaged Property, alleging that the related borrower fraudulently deregulated the tenant’s apartment, citing a DHCR registration history showing a last reliable stabilized rent of $253.62 in 1991, gaps in registrations from 1992 to 2007 and an “exempt/high rent vacancy registration” in 2009 unsupported by New York City Department of Buildings permits. The tenant further alleges that after refusing to renew his lease, the related borrower served a 90-day non-renewal notice that unlawfully omitted the Good Cause Eviction Rider required by New York City Real Property Law Section 231-c, then repeatedly pressured him to vacate. The tenant seeks a declaration and injunction confirming rent-stabilized status, a monetary judgment for rent overcharge (with treble damage, interest, costs and attorneys’ fees), and statutory damages between $1,000-$10,000 for attempted unlawful eviction. An answer was filed on October 20, 2025 by the related borrower. While any potential deregulation defects would have occurred prior to the borrower sponsor’s acquisition of the related Mortgaged Property, the liability runs with the property owner and could still result in a judgment against the related borrower.
●With respect to the 58 Second Avenue Mortgaged Property (0.3%), the related borrower is a defendant in a lawsuit filed on May 14, 2026, by the tenants of one of the apartments at the related Mortgaged Property, alleging that, during their lease term, the borrower undertook a roughly six-month construction project that caused persistent dust, blocked egress, exposed wiring, chemical odors, construction noise and extended water shutoffs, allegedly rendering the premises and common areas unsafe and unfit for ordinary use. After repeated complaints went largely unresolved, the tenants withheld rent and, by an April 23, 2026, sent a demand letter, which sought a rent abatement of $20,500 (two months’ rent) as a settlement compromise, which the borrower did not accept, leading to this lawsuit. The complaint asserts four causes of action: breach of the statutory and lease-based warranty of habitability, breach of contract, constructive partial eviction, and a request for declaratory judgment that the rent withholding was not a default, and seeks a rent abatement and damages of no less than $20,500 plus interest, costs, and attorneys’ fees were permitted. The related borrower filed an answer on June 19, 2026 and the matter is ongoing.

With respect to The Pointe at Polaris Mortgage Loan (1.9%), the borrower sponsor is subject to various open litigation, as follows:

●The borrower sponsor is subject to a matter regarding the sale of a 13.89-acre commercial property located in Frisco, Texas. The plaintiff invested $500,000 as a limited partner, but failed to execute a partnership agreement. According to the borrower sponsor, because the plaintiff did not execute a partnership agreement, it did not become a limited partner, but despite this, claimed entitlement to distributions as a limited partner on a gross rather than net basis following the sale of such property. On December 23, 2021, the investment property was sold to an unrelated third party for $7,260,581. The original purchase price was $2,600,000. After such property was sold, the borrower sponsor attempted multiple times to tender the plaintiff’s share, which the plaintiff refused based on its demand for gross rather than net proceeds. As a result, $1,000,000 was placed into the registry of the Judicial District Court of Collin County, Texas pending resolution. The plaintiff is seeking $1,385,000. Trial was originally set for August 24, 2026 but was postponed to December 2026.
 209 
●The borrower sponsor is subject to a matter regarding a verbal agreement to purchase real estate located in Princeton, Texas. According to the borrower sponsor, no written evidence of such agreement exists. Paramount Soft LP (a borrower sponsor affiliate) sold the related property in 2020. The plaintiff filed a lawsuit on September 9, 2022, asserting various claims including breach of contract. The defendants (including the borrower sponsor) have filed an answer asserting the affirmative defenses of statute of limitations, statute of frauds, estoppel, and waiver, among other things. The plaintiff was obligated to have filed its claims in the one instance no later than December 17, 2019, but in no event later than February 1, 2020. Notwithstanding, the plaintiff waited until September 9, 2022, over 2½ years after the statute of limitations had already run (barring its claims) to assert them in the first instance. A motion for summary judgement by the defendants was denied, and a trial date was set but cancelled due to a lack of availability of judges, and has not yet been rescheduled.
●The borrower sponsor is subject to a matter regarding a 2021 investment in PGA Double Eagle, LP, which was formed to acquire and develop real property near the PGA headquarters in Frisco, Texas. According to the borrower sponsor, the plaintiffs invested funds into the project, but later declined to execute the governing partnership agreement. In November 2021, the defendants refunded the plaintiffs’ investments in full with additional 8% interest, and the plaintiffs deposited and retained those funds. Despite this, the plaintiffs filed suit in December 2021, asserting claims for fraud, breach of fiduciary duty, breach of contract, and conspiracy. The core allegation of the PGA litigation was that the defendants deprived the plaintiffs of the opportunity to invest in PGA Double Eagle, LP. The defendants moved for summary judgment, which was granted in part related to fraud, and fraud by non-disclosure, and conspiracy against the borrower sponsor on June 4, 2025. The PGA litigation was tried by a jury in June 2025. Following the trial, the jury returned a verdict in the plaintiffs’ favor, on certain claims against the defendants. The award totals $1,501,858. The borrower sponsor is appealing the decision.

With respect to The Ritz Tower Mortgage Loan (1.9%), the Mortgaged Property constitutes the residential condominium unit in The Ritz Tower Building, a two unit condominium building, in which the other unit is The Ritz Tower Commercial Unit. The Ritz Tower Commercial Unit is owned by Cohen Ritz Retail Company, LLC (“CRR”) and is currently in receivership. A foreclosure action was filed against The Ritz Tower Commercial Unit by its lender, Deutsche Bank Trust Company Americas as Trustee for the Registered Holders of WFRBS Commercial Mortgage Trust 2014-LC14. In March 2026, a judgement of foreclosure was entered. A court ordered sale of The Ritz Tower Commercial Unit was scheduled to occur on June 23, 2026, but was postponed by the lender. A court order issued in the first week of August 2026 postponed the foreclosure sale date again, and indicated that such sale would be within 180 days, but did not provide a specific date. According to the borrower, in a recent conversation, counsel to the foreclosing lender indicated that it believes the foreclosure sale will not be further adjourned and will likely go forward in January 2027, and that it anticipates the foreclosing lender will likely credit bid and take title to The Ritz Tower Commercial Unit. We cannot assure you that the foreclosure sale will occur on that schedule or at all, or as to the timing or outcome of any sale. According to the borrower, in or around July 2025, CRR stopped paying its common charges and other condominium expenses and stopped paying its share of ground rent under the ground leased portion of The Ritz Tower Building, as required by the related co-tenancy agreement described under “—Fee & Leasehold Estates; Ground Leases.” According to the borrower’s financial statements, the borrower has incurred or paid all such CRR defaulted upon payments; however, through a combination of payments to the borrower made on behalf of CRR by the receiver and draw-downs by the borrower on a certain $1,500,000 letter of credit posted by CRR under the co-tenancy agreement to secure its payment of ground lease obligations, the borrower has been reimbursed for its payment of all ground lease obligations of CRR through June 2026, and for all condominium charges, except for the sum of $108,736.93 through June 30, 2026. Since the date of such financial statements, the borrower has paid additional ground lease payments on behalf of CRR and itself, as co-tenants under the ground lease. The borrower has filed motions in the foreclosure litigation seeking additional payments from the receiver. Because the borrower and CRR are jointly and severally liable under the ground lease as co-tenants, CRR has not defaulted under the ground lease with respect to any such payments; rather, its payment defaults constitute defaults under the co-tenancy agreement, together with its continued defaults under the condominium documents. It is possible the borrower may

 210 

be required to incur additional expenses to cover CRR’s obligations to pay condominium common charges and ground lease payments. While it is anticipated that upon a foreclosure sale, a buyer of The Ritz Tower Commercial Unit would become responsible for such expenses, such buyer would not be obligated to reimburse the borrower for previous expenses incurred. Further the timing and outcome of any such foreclosure sale is uncertain. The borrower may be required to increase assessments on its shareholders in order to pay additional amounts. The lender has estimated that if The Ritz Commercial Unit continues not to pay its share of ground rent during its foreclosure, and the borrower uses all of the remainder of the letter of credit posted as security for ground lease payments, the residential co-op shareholders of the borrower would be required to pay approximately $2,000 per month under the ground lease until the commercial condominium unit is sold. The amount incurred could potentially be higher, and relates solely to ground lease payments; the borrower may also need to make payments to cover CRR’s share of condominium expenses. We cannot assure you of the ultimate outcome of the foreclosure litigation, or that the borrower will be repaid for amounts advanced by it on behalf of CRR.

With respect to the 172 Madison Mortgage Loan (0.8%), the guarantor was a defendant in a lawsuit against an auction house, with the auction house accusing the guarantor of making a $400,000 winning absentee bid and refusing to pay, for which the court found the guarantor liable. The judgment has not been paid. Additionally, one of the borrower sponsors is subject to a pending tax warrant for approximately $177,981 with the State of New York.

We cannot assure you that any such proceeding would not have an adverse effect on, or provide any indication of the future performance of the borrowers, borrower sponsors and managers related to, the Mortgage Loans.

With respect to certain of the Mortgage Loans, the related borrower, borrower sponsor, guarantor and/or their respective affiliates may be subject to multiple pending lawsuits, for claims related to, among other things, torts, negligence, personal injury, and premises liability. Such legal proceedings and other disputes may be covered by insurance. We cannot assure you that any such insurance will be adequate to cover litigation, disputes and related expenses. In addition, certain types of litigation may not be covered by insurance.

See “Risk Factors—Risks Relating to the Mortgage Loans—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions”.

Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings

Loan Purpose

Fifty-nine (59) of the Mortgage Loans (79.9%) were, in whole or in part, originated in connection with the borrower’s refinancing of a previous mortgage loan secured by the Mortgaged Property.

Four (4) of the Mortgage Loans (20.1%) were, in whole or in part, originated in connection with the borrower’s acquisition of the related Mortgaged Property.

Default History, Bankruptcy Issues and Other Proceedings

With respect to certain of the Mortgage Loans prior to the date of origination, (a) related borrowers, borrower sponsors and/or key principals (or affiliates thereof) have previously sponsored, been a key principal with respect to, or been a payment or non-recourse carveout guarantor on mortgage loans secured by, real estate projects (including in some such cases, the particular Mortgaged Property or Mortgaged Properties referenced above in this sentence) that became the subject of foreclosure proceedings or a deed-in-lieu of foreclosure, short sale, loan restructuring, forbearance agreement, or bankruptcy proceedings or directly or indirectly secured a real estate loan or a real estate related mezzanine loan that was the subject of a discounted payoff or (b) a Mortgaged Property was acquired by the related borrower or an affiliate thereof through foreclosure or a deed-in-lieu of foreclosure, as part of an REO transaction, at a foreclosure sale or out of receivership or the related Mortgage Loan refinanced a prior loan secured by, or a mezzanine loan secured by interests in the owner of, the Mortgaged

 211 

Property which prior loan was the subject of a maturity default, a maturity extension or a discounted payoff, short sale or other restructuring or provided acquisition financing for the related borrower’s purchase of the related Mortgaged Property at a foreclosure sale or after becoming an REO property. For example, within approximately the last 10 years, with respect to the 20 largest Mortgage Loans:

●With respect to the Colorado Mills Mortgage Loan (9.9%), The Falls Mortgage Loan (6.2%) and the Arizona Mills Mortgage Loan (3.5%), the borrower sponsor, Simon Property Group, L.P., has been the borrower sponsor of other real estate projects over the last 10 years that have been the subject of mortgage loan defaults, foreclosure proceedings and deeds-in-lieu of foreclosure.
●With respect to the 700 6th Street Mortgage Loan (6.7%), the borrower purchased the Mortgaged Property in connection with a deed-in-lieu of foreclosure in connection with an unrelated borrower and borrower sponsor’s default under a prior mortgage loan.
●With respect to the OKC Outlets Mortgage Loan (6.5%), the related borrower sponsor or its affiliates have sponsored other real estate projects securing loans that have been the subject of mortgage loan defaults, foreclosure proceedings and/or deeds-in-lieu of foreclosure within approximately the last 10 years. In addition, the borrower sponsor or its affiliates is currently the sponsor of two hotel properties with related mezzanine loans that are currently in default and a life-science property securing a loan that is currently in default in connection with which the borrower sponsor is in negotiations with the related lender for potential workout alternatives.
●With respect to the One Dag Mortgage Loan (5.0%), Michael Silberberg, one of the two non-recourse carveout guarantors (“Silberberg Guarantor”), is a defendant in a foreclosure lawsuit commenced in 2021 in the Circuit Court of Cook County, Illinois (the “Cook County Case”), by a lender of a mortgage loan (unrelated to the Mortgage Loan) to a borrower for which Silberberg Guarantor is a guarantor where the loan went into a default during the COVID pandemic. Meanwhile, another lawsuit is ongoing between the same lender and Silberberg Guarantor in a case filed in the Southern District of New York where the lender of the unrelated mortgage loan has alleged that an intra-organization loan was made to an upper-level entity in violation of the related loan documents, but has been stayed pending resolution of the Cook County Case. According to the borrower sponsor, the lender of the unrelated mortgage loan and Silberberg Guarantor are currently discussing a settlement with respect to the Cook County Case. Mike Karasick, the other non-recourse carveout guarantor (“Karasick Guarantor”), has guaranteed other real estate projects that became the subject of a foreclosure action in 2024 on an unrelated mortgage loan secured by a retail property in Minneapolis, for which the parties are currently in discussions regarding potential extensions and modifications. We cannot assure you that any of the foregoing will be resolved as expected. See “—Litigation and Other Considerations” for additional information.
●With respect to the Silverado Ranch Plaza Mortgage Loan (4.7%), the related borrower sponsor has sponsored other securitized commercial mortgage loans that have been subject to foreclosure or a deed-in-lieu of foreclosure, including a $25,000,000 securitized commercial mortgage loan secured by an office building in San Francisco which is currently non-performing and in maturity default, another securitized commercial mortgage loan secured by an office building in San Francisco which is in maturity default, a commercial mortgage loan secured by an office building in San Francisco which was subject to a deed in lieu of foreclosure, an $88,500,000 securitized mortgage loan secured by a mall in Hawaii and a $48,000,000 commercial mortgage loan secured by a mall in Hawaii, both of which were foreclosed, and a $13,000,000 securitized hotel loan which was subject to a forbearance agreement in 2021 during the COVID-19 pandemic.
 212 
●With respect to the 400 Arcola Road Mortgage Loan (1.2%), David Werner, the borrower sponsor, has been subject to prior loan defaults and foreclosures unrelated to the Mortgaged Property. For example, Mr. Werner was a principal in (i) a limited liability company that owned the fee interest of the Milford Hotel in New York City, which resulted in a deed-in-lieu of foreclosure, (ii) a limited liability company that owned 5 Times Square, which resulted in a transfer of the deed to the mezzanine lender, and (iii) a limited liability company that owns Princeton Pike Corporate Center in New Jersey, which is currently in the process of a workout with the lender under the related loan.

Three (3) of the Mortgage Loans (8.1%) (i) were refinancings in whole or in part of prior loans (or refinancings of bridge loans that in turn refinanced prior loans) that were secured by, or mezzanine loans that were secured by interests in the owner of, the related Mortgaged Property, which prior loan was in default at the time of refinancing and/or otherwise involved a discounted pay-off, maturity extension, short sale or other restructuring or (ii) provided acquisition financing for the related borrower’s purchase of the related Mortgaged Property at a foreclosure sale or after becoming an REO property, as described below:

●With respect to the One Dag Mortgage Loan (5.0%), the Mortgage Loan was used to acquire the related Mortgaged Property that previously secured a syndicate of commercial mortgage loans with respect to which the lender forgave approximately $159 million, constituting approximately 44.5% of the then remaining principal balance of the loan. The previous owner of the mortgaged property is the current property manager and is entitled to 20% promote interest (on all capital, including general partner capital) only if a 17.5% internal rate of return is realized by all capital (including general partner capital).
●With respect to the Parkway Realty Portfolio Mortgage Loan (2.3%), the Mortgaged Property previously secured multiple mortgage loans. The prior loans had maturities in July and August 2026 and entered maturity defaults prior to the origination of the current Mortgage Loan on October 8, 2026. Such prior loans were repaid in full upon the origination of the current Mortgage Loan.
●With respect to the 172 Madison mortgage loan (0.8%), the related mortgaged property previously secured a loan made to an unrelated borrower that went into default in June 2024 and was subsequently sold to the related borrower as part of a foreclosure auction for $10.12 million in March 2026. In October 2026, proceeds from the mortgage loan were used to refinance the short-term acquisition financing provided to the borrower.

In addition, certain Mortgaged Properties may have previously secured loans that went into default. Proceeds from Mortgage Loans that provide financing for the related borrower’s acquisition of a Mortgaged Property may be used to pay off loans that were secured by such Mortgaged Property, which loans may have been in default at the time of such pay off.

With respect to certain of the Mortgage Loans, related borrowers, borrower sponsors and/or key principals (or affiliates thereof) may previously have been the subject of personal bankruptcy proceedings, or a related Mortgaged Property has previously been involved in a borrower, principal or tenant bankruptcy.

In addition, certain borrower sponsors of mortgage loans secured by office properties have been the subject of concentrated and material stress-related events with respect to their office properties in the recent past that, in the aggregate, pose a unique risk to such sponsor, including that a related borrower sponsor has been the sponsor with respect to a number of mortgage loans secured by office properties which have recently experienced, or are currently subject to, servicer monitoring/watchlists, cash traps, delinquency events, transfers to special servicing, and/or foreclosures/deeds-in lieu.

 213 

We cannot assure you that there are no other bankruptcy proceedings, foreclosure proceedings, deed-in-lieu of foreclosure transactions and/or mortgage loan workout matters that involved one or more Mortgage Loans or Mortgaged Properties, and/or a guarantor, borrower, borrower sponsor or other party to a Mortgage Loan.

Certain risks relating to bankruptcy proceedings are described in “Risk Factors—Risks Relating to the Mortgage Loans—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans”, “—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

Tenant Issues

Tenant Concentrations

The Mortgaged Properties have single tenants as set forth below:

●Eight (8) of the Mortgaged Properties (7.2%) securing, in whole or in part, three (3) Mortgage Loans, are leased to a single tenant.
●Excluding Mortgaged Properties that are part of a portfolio of Mortgaged Properties, no Mortgaged Property leased to a single tenant secures a Mortgage Loan representing more than approximately 1.2% of the Initial Pool Balance.

With respect to certain of these Mortgaged Properties that are leased to a single tenant, the related leases may expire prior to, or soon after, the maturity dates of the Mortgage Loans or the related tenant may have the right to terminate the lease prior to the maturity date of the Mortgage Loan. If the current tenant does not renew its lease on comparable economic terms to the expired lease, if a single tenant terminates its lease or if a suitable replacement tenant does not enter into a new lease on similar economic terms, there could be a negative impact on the payments on the related Mortgage Loans.

The Mortgaged Properties have certain tenant concentrations (among the five (5) largest tenants (based on net rentable area)) across multiple Mortgaged Properties securing 5.0% or more of the Initial Pool Balance (based on allocated loan amount), as set forth below:

●Burlington is a tenant at each of the Colorado Mills, the Arizona Mills and the Fair City Mall Mortgaged Properties (collectively, 14.0%).
●Nike Factory Store or Nike Retail Service Inc is a tenant at each of the OKC Outlets, the Pismo Beach Premium Outlets, the Queenstown Premium Outlets and the Silverado Ranch Plaza Mortgaged Properties (collectively, 11.8%).
●Old Navy or Old Navy Factory Store is a tenant at each of the OKC Outlets and the Queenstown Premium Outlets Mortgaged Properties (collectively, 6.8%).
●LifeTime Fitness is a tenant at each of The Falls and the Fair City Mall Mortgaged Properties (collectively, 6.8%).
●Polo Ralph Lauren is a tenant at each of the OKC Outlets, the Pismo Beach Premium Outlets and the Queenstown Premium Outlets Mortgaged Properties (collectively, 7.1%).
●Marshall’s is a tenant at each of the Plaza at Landmark, the Silverado Ranch Plaza and the Fair City Mall Mortgaged Properties (collectively, 5.7%).
 214 

See “—Lease Expirations and Terminations” below, “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Commercial and Multifamily Lending Generally”, “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—A Tenant Concentration May Result in Increased Losses” and “—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

Lease Expirations and Terminations

Expirations

Certain of the Mortgaged Properties are subject to tenant leases that expire before the maturity date of the related Mortgage Loan. For tenant lease expiration information in the form of a lease rollover chart relating to each of the top 15 Mortgage Loans, see the related summaries attached as Annex A-3 to this prospectus. In addition, see Annex A-1 for tenant lease expiration dates for the five (5) largest tenants (based on net rentable area leased) at each retail, office, mixed use and industrial Mortgaged Property. Even if none of the top 5 tenants at a particular Mortgaged Property, as identified on Annex A-1, have leases that expire before, or shortly after, the maturity of the related Mortgage Loan, there may still be a significant percentage of leases at a particular Mortgaged Property that expire in a single calendar year, a rolling 12-month period or prior to, or shortly after, the maturity of a Mortgage Loan. Furthermore, some of the Mortgaged Properties have significant leases or a significant concentration of leases that expire before, or shortly after, the maturity of the related Mortgage Loan. Identified below are certain material lease expirations or concentrations of lease expirations with respect to the retail, office, mixed use (excluding any multifamily component) and industrial Mortgaged Properties:

●In certain cases, the lease of a single tenant, major tenant or anchor tenant at a multi-tenanted Mortgaged Property expires prior to the maturity date of the related Mortgage Loan.
●With respect to the Mortgage Loans secured, in whole or in part, by the Mortgaged Properties identified in the table below, such Mortgaged Properties are occupied by a single tenant under a lease that expires prior to, or within one year of, the maturity date of the related Mortgage Loan.

Mortgaged Property Name

% of the Initial Pool Balance by Allocated Loan Amount

Lease Expiration Date

Mortgage Loan Maturity Date

Phoenix Industrial Portfolio XVI – Tyler, TX 2.2% 12/31/2029 10/6/2036
Phoenix Industrial Portfolio XVI – Amory, MS 0.8% 9/30/2028 10/6/2036
Phoenix Industrial Portfolio XVI – Greensboro, NC 0.5% 5/31/2036 10/6/2036
Phoenix Industrial Portfolio XVI – Mt. Sterling, KY 0.2% 2/29/2028 10/6/2036
Phoenix Industrial Portfolio XVI – Vardaman, MS 0.2% 6/30/2032 10/6/2036
Phoenix Industrial Portfolio XVI – Auburn, IN 0.8% 10/31/2035 10/6/2036
●With respect to the Mortgage Loan shown in the table below, one or more leases representing 50% or greater of the net rentable square footage of the related Mortgaged Property or portfolio of Mortgaged Properties (excluding Mortgaged Properties leased to a single tenant set forth in the bullet above) expire in a single calendar year prior to, or within one year of the maturity date of the related Mortgage Loan. There may be other Mortgaged Properties as to which leases representing at least 50% or greater of the net rentable square footage of the related Mortgaged Property expire over several calendar years prior to the maturity date of the related Mortgage Loan.
 215 

Mortgaged Property Name

% of the Initial Pool Balance by Allocated Loan Amount

% of Leased SF Expiring

Calendar Year of Expiration

Mortgage Loan Maturity Date

Southport Commons 2.7% 55.4% 2033 4/6/2036
Phoenix Industrial Portfolio XVI – Park Hills, MO 1.4% 59.0% 2027 10/6/2036
Phoenix Industrial Portfolio XVI – West Burlington, IA 0.8% 85.2% 2029 10/6/2036
Phoenix Industrial Portfolio XVI – Danville, KY 0.5% 60.2% 2029 10/6/2036

Phoenix Industrial Portfolio XVI – Mayville, WI

172 Madison

0.3%

0.8%

73.5%

56.2%

2033

2031

10/6/2036

11/6/2036

●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), 15 of the 16 tenant leases expire prior to the Mortgage Loan maturity date.
●In addition, with respect to certain other Mortgaged Properties, there are leases that represent in the aggregate a material portion (but less than 50%) of the net rentable square footage of the related Mortgaged Property that expire in a single calendar year prior to, or shortly after, the maturity date of the related Mortgage Loan.

Furthermore, tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten Net Operating Income and/or Occupancy may be in financial distress, may have filed for bankruptcy or may be part of a chain or corporate group that is in financial distress as a whole, or the tenant’s parent company may have implemented or expressed an intent to implement a plan to consolidate or reorganize its operations, close a number of stores, offices or locations in the chain, reduce exposure, relocate stores, offices or locations, or otherwise reorganize its business to cut costs. In addition, certain shadow anchor tenants may be in financial distress or may be experiencing adverse business conditions, which could have a negative effect on the operations of certain tenants at the Mortgaged Properties. Furthermore, commercial tenants having multiple leases may experience adverse business conditions that result in their deciding to close under-performing stores, offices or locations.

We cannot assure you that any other tenant or anchor tenant or shadow anchor at a Mortgaged Property will not close stores, offices or locations, including stores, offices or locations at or near the Mortgaged Property.

Terminations

Certain Mortgage Loans have material lease early termination options. Leases often give tenants the right to terminate the related lease, abate or reduce the related rent, and/or exercise certain remedies against the related borrower for various reasons or upon various conditions, including (i) if the borrower for the applicable Mortgaged Property allows uses at the Mortgaged Property in violation of use restrictions in current tenant leases, (ii) if the borrower or any of its affiliates owns other properties within a certain radius of the Mortgaged Property and allows uses at those properties in violation of use restrictions, (iii) if the related borrower fails to provide a designated number of parking spaces, (iv) if there is construction at the related Mortgaged Property or an adjacent property (whether or not such adjacent property is owned or controlled by the borrower or any of its affiliates) that may interfere with visibility of, access to or a tenant’s use of the Mortgaged Property or otherwise violate the terms of a tenant’s lease, (v) upon casualty or condemnation with respect to all or a portion of the Mortgaged Property that renders such Mortgaged Property unsuitable for a tenant’s use or if the borrower fails to rebuild such Mortgaged Property, or the Mortgaged Property is not (or is estimated not to be) capable of being rebuilt, within a certain time, (vi) if a tenant’s use is not permitted by zoning or applicable law, (vii) if the tenant is unable to exercise an expansion right, (viii) if the landlord defaults on its obligations under the lease, (ix) if a landlord leases space at the mortgaged property or within a certain radius of the mortgaged property to a competitor, (x) if the tenant fails to meet certain sales targets or other business objectives for a specified period of time, (xi) if certain anchor or significant tenants at the subject property go dark or terminate their leases, (xii) if the landlord violates the tenant’s exclusive use rights for a specified period of time, or (xiii)

 216 

based upon contingencies other than those set forth in this “—Lease Expirations and Terminations” section. In certain cases, compliance or satisfaction of landlord covenants may be the responsibility of a third party affiliated with the borrower or, in the event that partial releases of the applicable Mortgaged Property are permitted, an unaffiliated or affiliated third party. We cannot assure you that all or any of the borrowers will comply with their lease covenants or such third parties will act in a manner required to avoid any termination and/or abatement rights of the related tenant.

Identified below are certain termination rights or situations in which the tenant may no longer occupy its leased space rights or pay full rent.

In addition, certain of the tenant leases permit the related tenant, effective prior to (or within one year of) the maturity date of the related Mortgage Loan, to unilaterally terminate its lease or otherwise reduce its leased space upon providing notice of such termination within a specified period prior to the termination date of the related lease. For example, among the 5 largest tenants by net rentable square footage at the Mortgaged Properties securing the largest 15 Mortgage Loans by aggregate Cut-off Date Balance, or those Mortgaged Properties with a tenant that leases at least 20% of the net rentable square footage at the related Mortgaged Property (in each case excluding government tenants, which are described further below):

●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the sole tenant at the West Burlington, IA Mortgaged Property, Logisticus Projects Group, LLC, has the one-time right to terminate its lease effective as of June 30, 2028 by providing written notice on or before January 1, 2028 and paying an amount equal to three months of base rent calculated at the base rental rate in effect as of the termination date plus the amount, as of the termination date, of the unamortized brokerage commission paid by the landlord amortized over the initial term at an annual interest rate of 8.0% per annum.
●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the sole tenant at the Auburn, IN Mortgaged Property, Therma-Tru Corporation, has the option to terminate its lease effective as of August 31, 2032 by providing no less than six months’ prior written notice.
●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the sole tenant at the Vardaman, MS Mortgaged Property, JCooperUSA LLC, has the one-time option to terminate its lease at any time on or prior to January 1, 2028 by providing written notice no less than five months prior to the elected termination date and paying an amount equal to three months of the then-current base rent plus the unamortized portion (straight-line over the remaining term) of the cost of the landlord's work.
  ●      With respect to the 700 6th Street Mortgage Loan (6.7%), the second largest tenant at the Mortgaged Property, Monumental Sports & Entertainment, representing approximately 28.1% of the net rentable area at the Mortgaged Property, has a one-time option to terminate all or a portion of its leased premises, effective as of September 30, 2031, provided that a termination fee is paid.
●With respect to the One Dag Mortgage Loan (5.0%), (i) the largest tenant at the Mortgaged Property, The United Nations (approximately 13.8% of the net rentable area), has a one-time right to partially terminate its leased premises effective beginning January 1, 2029, subject to 12 months’ prior notice and a termination fee covering unamortized tenant improvements, broker commissions and rental abatements and three months’ rent with respect to the portion of the premises so terminated, (ii) the second largest tenant at the Mortgaged Property, The Federal Republic of Germany (“Germany”) (approximately 9.0% of the net rentable area), has the option to terminate its lease (a) effective February 6, 2034, subject to a written notice by no later than December 6, 2032, and a termination fee covering unamortized tenant improvements, broker commissions and rental abatement and six months’ rent, and additionally the option to terminate its lease (b) upon the severance or termination of diplomatic relations by the United States of America and/or Germany with the other by official public announcements made by either or both
 217 

of their respective governments, at least 90 days’ notice, and the payment of termination fee pursuant to the lease, (iii) the third largest tenant at the Mortgaged Property, The UK of Great Britain (approximately 6.0% of the net rentable area), has a one-time right to terminate the entire lease effective April 1, 2033, subject to a written notice no later than December 31, 2031, and termination fee covering unamortized abated rent, improvement allowances, leasing commissions and three months’ rent, and (iv) the fifth largest tenant at the Mortgaged Property, The Government of the French (“France”) (approximately 4.3% of the net rentable area), has the option to terminate its lease if (a) diplomatic relations between the United States and France are ended, (b) France is excluded from the United Nations, or (c) the United Nations is permanently relocated from Manhattan, New York, subject to six months’ prior notice, provided that the notice is within 18 months of the triggering event, and France pays a termination fee covering the unamortized portion of the borrower’s contributions, rent concessions, and brokerage commissions, calculated with 10% annual interest over 15 years.

●With respect to the 200 Allegheny Mortgage Loan (0.7%), the third largest tenant, Herbein + Company, representing approximately 19.6% of the net rentable area at the Mortgaged Property, has a one-time option to terminate its lease upon the delivery of an irrevocable written notice to the borrower six months prior to the last day of October 2031 (the “Termination Date”) and a termination fee in the amount of $263,400.00 which represents the unamortized portion the related tenant improvement allowance, moving allowance and broker's commissions as of the Termination Date.

Certain of the tenant leases may permit the related tenant, effective prior to (or within one year of) the maturity date of the related Mortgage Loan, to terminate its lease and/or abate or reduce rent if the tenant fails to meet certain sales targets or other business objectives for a specified period of time. We cannot assure you that all or any of these tenants will meet the sales targets or business objectives required to avoid any termination and/or abatement rights. For example, taking into account the 5 largest tenants by net rentable square footage at those Mortgaged Properties securing the largest 15 Mortgage Loans by aggregate Cut-off Date Balance or those Mortgaged Properties with a tenant that leases at least 20% of the net rentable square footage at the related Mortgaged Property:

●With respect to the OKC Outlets Mortgage Loan (6.5%), the fifth largest tenant, Polo Ralph Lauren, leasing approximately 2.6% of the net rentable area at the related Mortgaged Property, has the right to terminate its lease if gross sales are less than or equal to $500.00 per square foot of the leased premises for any lease year with at least 60 days’ prior written notice given at any time during the lease year immediately following the lease year in which the deficiency occurred. Due to a failure of gross sales to exceed the foregoing threshold during the latest lease year, Polo Ralph Lauren has a currently exercisable right to terminate its lease.

Certain of the tenant leases for the Mortgaged Properties may permit affected tenants to terminate their leases and/or abate or reduce rent if another tenant at the Mortgaged Property or a tenant at an adjacent or nearby property terminates its lease or goes dark, or if a specified percentage of the Mortgaged Property is unoccupied. For example, taking into account the 5 largest tenants by net rentable square footage at those Mortgaged Properties securing the largest 15 Mortgage Loans by aggregate Cut-off Date Balance:

●With respect to the Colorado Mills Mortgage Loan (9.9%), the fifth largest tenant, 2nd & Charles Buy, Sell, Trade, representing approximately 3.6% of the net rentable area at the Mortgaged Property, may pay reduced rent or terminate its lease if a specified percentage of the Mortgaged Property is unoccupied or certain tenants go dark.
 218 
●With respect to the OKC Outlets Mortgage Loan (6.5%), each of the largest tenant, Nike Factory Store, representing approximately 4.7% of the net rentable area at the Mortgaged Property, the third largest tenant, Old Navy, representing approximately 2.8% of the net rentable area at the Mortgaged Property and the fifth largest tenant, Polo Ralph Lauren, representing approximately 2.6% of the net rentable area at the Mortgaged Property, may each pay reduced rent or terminate its respective lease if a specified percentage of the Mortgaged Property is unoccupied or certain tenants go dark.
●With respect to the Arizona Mills Mortgage Loan (3.5%), the largest tenant, RECLECTIC, representing approximately 8.6% of the net rentable area of the Mortgaged Property, the second largest tenant, Harkins Theatres, representing approximately 7.5% of the net rentable area of the Mortgaged Property, the third largest tenant, Burlington, representing approximately 6.6% of the net rentable area of the Mortgaged Property and the fourth largest tenant, LEGOLAND Discovery Center, representing approximately 5.3% of the net rentable area of the Mortgaged Property, may each pay reduced rent or terminate its respective lease if a specified percentage of the Mortgaged Property is unoccupied or certain tenants go dark.
●With respect to the Southport Commons Mortgage Loan (2.7%), the third largest tenant, Urban Styles Furniture, representing approximately 11.7% of the net rentable area of the Mortgaged Property, and the fourth largest tenant, Boot Barn, representing approximately 6.7% of the net rentable area of the Mortgaged Property, may each pay reduced rent or terminate its respective lease if a specified percentage of the Mortgaged Property is unoccupied or certain tenants go dark.

In addition, certain of the tenant leases may permit a tenant to go dark at any time. For example, taking into account the 5 largest tenants based on net rentable square footage at those Mortgaged Properties securing the largest 15 Mortgage Loans by aggregate Cut-off Date Balance or in cases where any Mortgaged Property is leased to a single tenant who has the option to go dark:

●With respect to the Silverado Ranch Plaza Mortgage Loan (4.7%), the largest tenant, Marshall’s, occupying approximately 12.8% of the net rentable area at the Mortgaged Property, may cease operations at any time during the term of the Marshall’s lease. If Marshall’s is closed for business to customers for any period of 60 consecutive days or more, the related borrower may terminate the lease by giving Marshall’s notice and the lease will terminate on the 30th day after giving such notice, unless Marshall’s gives notice that it will open for business and opens for business on or before the 90th day after such notice. The second largest tenant, Michael’s, occupying approximately 10.1% of the net rentable area at the Mortgaged Property, may cease operations at any time during the term of the Michael’s lease. If Michael’s is closed for 180 consecutive days (a “Michael’s Shutdown Period”), the related borrower may terminate the lease by giving Michael’s written notice at any time during the 90 days immediately following the Michael’s Shutdown Period unless (a) Michael’s recommences business for a period of at least 30 consecutive days and notifies the related borrower that is has reopened for business or (b) Michael’s provides evidence that it has entered into negotiations to assign its lease or sublet its space and such assignee or sublessee opens for business within 150 days.
●With respect to the Arizona Mills Mortgage Loan (3.5%), the third largest tenant at the Mortgaged Property, Burlington, does not have an active covenant to operate. In the event Burlington goes dark, the lender has 90 days from the date on which it receives notice from Burlington of its proposed cessation of business to terminate the lease.

Certain Mortgaged Properties may have tenants or sub-tenants that are charitable institutions that generally rely on contributions from individuals and government grants or other subsidies to pay rent on office space and other operating expenses. In addition, one or more leases at certain Mortgaged Properties representing less than 5% of the base rent could also have these types of risks.

 219 

Certain of the Mortgaged Properties may be leased in whole or in part by government sponsored tenants. Government sponsored tenants frequently have the right to cancel their leases at any time or after a specific time (in some cases after the delivery of notice) or for lack of appropriations. In addition, one or more leases at certain Mortgaged Properties representing less than 5% of the base rent could also have these types of risks.

Certain other tenants may have the right to terminate the related lease or abate or reduce the related rent if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations.

Certain of the tenant leases may permit the related tenant to terminate its lease based upon contingencies other than those set forth above in this “—Terminations” section.

With respect to the Boynton Medplex Mortgage Loan (1.2%), in the event that the sole tenant at the related Mortgaged Property, Immersion Residential, LLC, sells its operating business in accordance with the terms of its lease as further described under “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” below, Immersion Residential, LLC will no longer be required to pay that portion of its rent designated as percentage rent.

See “Description of the Top 15 Mortgage Loans” on Annex A-3 to this prospectus for more information on material termination options relating to the largest 15 Mortgage Loans.

Other

Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation or may be underwritten based on straight-line rents. For example, with respect to (i) tenants that are one of the 5 largest tenants by net rentable square footage at a Mortgaged Property securing one of the largest 15 Mortgage Loans by aggregate Cut-off Date Balance or (ii) tenants individually or in the aggregate representing more than 25% of the net rentable square footage at any Mortgaged Property:

●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the second largest tenant at the Park Hills, MO Mortgaged Property, Reworld Solutions, LLC, has 23 months of partial free rent (November 2026 - September 2028). An upfront reserve totaling $507,028 was escrowed at origination with respect to such partial free rent period. The sole tenant at the Vardaman, MS Mortgaged Property, JCooperUSA LLC, has eight months of partial free rent (November 2026 - June 2027). An upfront reserve totaling $116,853 was escrowed at origination with respect to such partial free rent period.
●With respect to the OKC Outlets Mortgage Loan (6.5%), the largest tenant, Nike Factory Store, leasing approximately 4.7% of the net rentable area at the related Mortgaged Property, has executed a lease amendment for but has not yet commenced paying rent on or taken occupancy of an additional approximately 4,418 square feet of space (the “Nike Expansion Premises”). Nike Factory Store is anticipated to take occupancy of and commence paying rent on the Nike Expansion Premises by the end of February 2027. However, we cannot assure you whether the tenant will take occupancy or commence paying rent as expected or at all.
●With respect to the OKC Outlets Mortgage Loan (6.5%), each of the second and fifth largest tenant by net rentable area, Crown Vanity – Yellow Tags Outlet and Polo Ralph Lauren (representing approximately 3.1% and 2.6% of the net rentable area at the related Mortgaged Property, respectively), are generally only required to pay a percentage rent equal to a percentage of gross sales at their related premises tied to certain thresholds set forth in their related leases (and not minimum rent). In the case of (i) Crown Vanity – Yellow Tags Outlet, such tenant is not currently required to pay any such percentage rent due to a failure of gross sales to equal or exceed such thresholds and (ii) Polo Ralph Lauren, although such tenant is required to pay a percentage rent equal to 3.0% of gross sales up to and including $700 per square foot, such tenant has a termination option in the event gross sales are less than $500 per
 220 

square foot as described under “—Terminations” above and the April 2026 trailing 12-month gross sales were only approximately $443 per square foot.

●With respect to The Falls Mortgage Loan (6.2%), the eighth largest tenant at the Mortgaged Property, Apple Inc., whose existing lease, as of the origination date covered 8,349 square feet at an annual rent of $325,000 (the “Apple Original Lease”), and was set to expire in January 2028, signed an expansion lease (the “Apple Expansion Lease”) after the origination date, on July 29, 2026. The Apple Expansion Lease has a new lease expiration in October 2037 and covers 11,328 square feet (the “Apple Expansion Space”) at an underwritten rent of $637,766. In connection with the execution of the Apple Expansion Lease, a $3,000,000 earnout reserve was released back to the borrower. Landlord work is being performed in the Apple Expansion Space, and the tenant has not yet taken occupancy of such space. It is anticipated that the Apple Expansion Space will be delivered to Apple in early 2027, and the store will open later in 2027. Rent for the Apple Expansion Space is required to commence on the earlier of (i) the date the tenant opens for business and (ii) the Required Completion Date. The Required Completion Date is, subject to force majeure, the 20th day after the last to occur of (i) landlord’s delivery of possession of the premises to the tenant with landlord’s work complete in the required delivery condition, (ii) landlord’s approval of the tenant’s plans provided that the tenant submits its plans in accordance with the timetable in the lease, and (iii) tenant’s receipt of all necessary governmental permits and approvals for the tenant’s work in the leased premises, provided the tenant applies for such permits and approvals within 30 days of full execution of the lease (which took place July 29, 2026) and thereafter diligently and in good faith pursues approval thereof, provided the tenant is not required to accept its space prior to January 4, 2027. At origination, $417,022 was reserved for gap rent for the Apple Expansion Space in excess of the rent under the Apple Original Lease for the period from July 2026 through October 2027. We cannot assure you that Apple will take occupancy of the Apple Expansion Space, or commence paying rent for such space, as expected or at all. The Apple Expansion Lease provides that the tenant may terminate such lease if the landlord fails to deliver the premises to the tenant pursuant to the requirements of the lease by June 30, 2027. The tenant also has the right to terminate such lease if the tenant’s plans are not approved by the landlord within 90 days of the date first submitted, or if the tenant, despite good faith and diligent efforts, fails to obtain all necessary permits for construction within 90 days after application therefor. The Apple Original Lease remains in effect until the date that is 45 days after delivery of the Apple Expansion Space, at which point it terminates automatically, and Apple continues to be required to pay rent under such lease until terminated.
●With respect to the One Dag Mortgage Loan (5.0%), the third largest tenant at the Mortgaged Property, the UK of Great Britain (approximately 6.0% of the net rentable area), is entitled to three months of free rent scheduled for April through June of 2029, 2034, and 2037, and the fifth largest tenant at the Mortgaged Property, The Government of the French (approximately 4.3% of the net rentable area), is entitled to 14 months of free rent commencing in December 2026.
●With respect to the Silverado Ranch Plaza Mortgage Loan (4.7%), the largest tenant, Marshall’s, occupying approximately 12.8% of the net rentable area at the Mortgaged Property, may reduce its rent paid to minimum rent or two percent of gross sales and terminate the lease at any time by giving notice if either of Target or Office Depot is not open for business to retail customers for any period of more than 180 consecutive days. The second largest tenant, Michael’s, occupying approximately 10.1% of the net rentable square footage at the Mortgaged Property, may reduce its rent paid to minimum rent or four percent of gross sale if Target, Marshall’s, PetSmart, and an additional 20,000 square feet of space are not open and continuously operated for a period of six months. If Target, Marshall’s, PetSmart, and an additional 20,000 square feet of space are not open and continuously operated for an additional period of six months, Michael’s may terminate by giving the related borrower 60 days’ written notice. The third largest tenant, PetSmart, occupying approximately 8.2% of the net rentable square footage at the Mortgaged Property, may reduce its rent paid to 50% if Target or a comparable replacement tenant ceases to conduct operations for a period of 120 days or longer. If Target or a comparable replacement ceases to
 221 

conduct operations for one year, PetSmart may terminate the lease by giving written notice to the related borrower unless Target or a comparable replacement tenant reopens for normal business.

●With respect to the One Dag Mortgage Loan (5.0%), rent was underwritten on a straight-line basis through the lesser of the loan term and the respective lease term.
●With respect to the Harbor Square Mortgage Loan (2.8%), the third largest tenant at the 700 Canal Street Mortgaged Property, Drive Shack, Inc. (approximately 8.2% of the net rentable area), is entitled to six months of free rent scheduled for December 2026, January through February 2027, and December 2027 through February 2028.
●With respect to the 58 & 60-62 Second Avenue Mortgage Loan (2.0%), the largest commercial tenant at the 60-62 Second Avenue Mortgaged Property, Cha Cha Grill, representing approximately 71.5% of the net rentable square footage of the commercial space at such Mortgaged Property, is in the process of building out its space and is not expected to be open to the public until December 2026. In addition, Cha Cha Grill has a free rent period from September 30, 2026 to November 30, 2026 and a rent commencement date on December 1, 2026. We cannot assure you that Cha Cha Grill will complete its buildout or take occupancy as expected, or at all.
●With respect to the Boynton Medplex Mortgage Loan (1.2%), in the event either (i) the sole tenant at the related Mortgaged Property, Immersion Residential, LLC, sells its operating business in accordance with the terms of its lease or (ii) the borrower sells the Mortgaged Property, Immersion Recover Center will no longer be required to pay that portion of its rent designated as percentage rent (the “Percentage Rent Reserve Trigger Event”). Upon the occurrence of a Percentage Rent Reserve Trigger Event, the borrower is required to deposit with the lender cash or a letter of credit in an amount equal to (i) the outstanding principal balance of the Mortgage Loan, less (ii) an amount equal to (I)(a) the net operating income following the occurrence of a Percentage Rent Reserve Trigger Event, annualized, less (b) the greater of (a) 14.03% and (b) the debt yield immediately preceding the occurrence of a Percentage Rent Reserve Trigger Event. Such funds are required to be held on reserve as additional security for the Mortgage Loan and are not subject to disbursement to the borrower.

See “Risk Factors—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions”.

Certain of the Mortgaged Properties may have tenants that sublet a portion of their space or have provided notice of their intent to sublet out a portion of their space in the future. For example, among the 5 largest tenants (based on net rentable area) at the 15 largest Mortgage Loans or in cases where 10% or more of the aggregate net rentable area at a Mortgaged Property is sublet:

●With respect to the One Dag Mortgage Loan (5.0%), the fourth largest tenant at the Mortgaged Property, The Population Council, Inc., currently occupies 48,540 square feet (approximately 5.9% of the net rentable area) and has subleased 23,097 square feet to Leech Tishman Robinson Brog, PLLC through December 30, 2030 (one day prior to expiration of the prime lease).
●With respect to the Harbor Square Mortgage Loan (2.8%), the largest tenant at the 850 Canal Street Mortgaged Property and second largest tenant at the 700 Canal Street Mortgaged Property, Institutional Capital Network - iCapital, the successor-in-interest to Mirador, Inc., subleases all of its space at the 700 Canal Street Mortgaged Property to Skydance Animation East (approximately 10.2% of the net rentable area).

See Annex A-3 for more information on other tenant matters relating to the largest 15 Mortgage Loans.

 222 

With respect to the Mortgage Loans secured by residential cooperative properties, information regarding tenant issues as discussed under “Description of the Mortgage Pool—Tenant Issues” has not been addressed for commercial tenancies at the related residential cooperative properties. Nevertheless, certain residential cooperative properties are heavily dependent on income from commercial tenancies. See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks”.

Purchase Options and Rights of First Refusal

Below are certain purchase options, rights of first offer and rights of first refusal to purchase all or a portion of the Mortgaged Property with respect to certain of the Mortgaged Properties.

With respect to the 15 largest Mortgage Loans, we note the following:

●With respect to the Colorado Mills Mortgage Loan (9.9%), the largest tenant, United Artists Theatre, has a right of first offer to purchase part of the Mortgaged Property in the event the borrower elects to sell any portion of the Mortgaged Property for use as, or development of, a large format theater. Additionally, pursuant to a Right of First Offer, dated as of December 31, 1996 and recorded on September 2, 1997, in the Jefferson County, Colorado land records, Barnes & Noble Booksellers, Inc., as a tenant at an adjacent shopping center that is not part of the Mortgaged Property and not a tenant at the Mortgaged Property, has a right of first offer to lease and/or purchase a portion of the Mortgaged Property in the event the borrower elects to lease or sell a portion of the Mortgaged Property for use as a bookstore.
●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the sole tenant at the Vardaman, MS Mortgaged Property, JCooperUSA LLC, has a right of first refusal (“ROFR”) during the initial term of its lease to purchase the related Mortgaged Property in the event of a proposed sale of such Mortgaged Property to any third party. The sole tenant’s rights under the ROFR are personal to the sole tenant and may not be assigned to any party without the landlord’s written consent, which may be withheld in its sole discretion. The ROFR is subject and subordinate to any current or future mortgagee’s interest in the related Mortgaged Property, including any mortgage or deed of trust and any renewals, replacements and extensions thereof, and in the event of a foreclosure, the mortgagee (or its transferee) will have first claim to the related Mortgaged Property and/or any proceeds therefrom.
●With respect to the Arizona Mills Mortgage Loan (3.5%), the second largest tenant at the Mortgaged Property, Harkins Theatres, has a right of first refusal to purchase any building on the Mortgaged Property in the event the borrower elects to sell any such building for use as, or the development of, an event-type theater.

In addition, with respect to the Mortgage Loans not included in the 15 largest Mortgage Loans, each of the Boynton Medplex (1.2%) and the College Square III (0.6%) Mortgaged Properties is subject to a purchase option, a right of first refusal and/or a right of first offer, upon satisfaction of certain conditions, to purchase all or a portion of the related Mortgaged Property in the event the related borrower decides to sell the related Mortgaged Property or its leased premises. Such rights are held by certain tenants, subtenants, sellers, franchisors, property managers, ground lessors, developers or owners’ associations at such Mortgaged Properties or other parties. The related right generally does not apply in the context of a foreclosure, deed-in-lieu or other exercise of remedies under the Mortgage Loan documents, though such rights may apply to subsequent purchasers following a foreclosure, deed-in-lieu or other exercise of remedies under the mortgage loan documents.

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure”.

 223 

Affiliated Leases

Certain of the Mortgaged Properties may be leased in whole or in part by borrowers or borrower affiliates. Set forth below are examples of Mortgaged Properties or portfolios of Mortgaged Properties at which at least 5.0% of (i) the gross income at the Mortgaged Property or portfolio of Mortgaged Properties relates to leases between the borrower and an affiliate of the borrower or (ii) the net rentable area at the Mortgaged Property or portfolio of Mortgaged Properties is leased to an affiliate of the borrower:

●With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the sole tenant at the Amory, MS Mortgaged Property, Phoenix Logistics, LLC, is owned by the related borrower sponsor. The related borrower sponsor provided a guaranty of lease payments in connection with such lease.
●With respect to the One Dag Mortgage Loan (5.0%), the joint venture agreement among the borrower sponsors contemplate that certain affiliates may enter into leases at the Mortgaged Property in accordance with the following terms: (a) a lease for approximately 5,000 rentable square feet on the southeast portion of the 45th floor with an affiliate of David Werner, an indirect owner of Borrower and will be on the following terms: (i) initial rent set at $60 per square foot, subject to a $5 per square foot increase every five years during the lease term; (ii) 15 year term; (iii) 2027 as the base year for determining operating expenses and taxes; (iv) four years’ free rent and (v) a $150 per square foot tenant improvement allowance; and (b) a lease for approximately 4,500 rentable square feet on either the 30th or 31st floor with an affiliate of SL One Dag Asset Manager LLC, an affiliated asset manager, which lease will be on the following terms: (i) initial rent set at $60 per square foot, subject to a $5 per square foot increase every five years during the lease term; (ii) 15 year term; (iii) 2027 as the base year for determining operating expenses and taxes; (iv) three and a half years’ free rent and (v) (1) if the designated space is a prebuilt space, a $30 per square foot tenant improvement allowance or (2) if raw space, a $150 per square foot tenant improvement allowance.
●With respect to the Harbor Square Mortgage Loan (2.8%), the largest tenant at the 700 Canal Street Mortgaged Property, Serendipity Labs (700 Canal Workspace, LLC), is majority-owned by the related borrower sponsor. The related borrower sponsor provided a guaranty of lease payments in connection with such lease.
●With respect to the NC Self Storage Mortgage Loan (1.1%), the Mortgaged Property includes a 100,000-square-foot warehouse and a 4,200-square-foot garage building (collectively, the “NC Self Storage Affiliate Space”) that is leased to the related borrower sponsor’s father for $1 per year for an initial lease term of one year with 30 one-year renewal options at the same rent and upon the same terms. No income was underwritten for the NC Self Storage Affiliate Space.

Other Mortgaged Properties may have tenants that are affiliated with the related borrower but those tenants do not represent more than 5.0% of the gross income or net rentable area of the related Mortgaged Property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” and “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease.”

 224 

Certain of the Mortgaged Properties may be leased in whole or in part by an originator and/or Sponsor or its affiliates. For example:

●With respect to the NOVA Retail 2-Pack Mortgage Loan (1.0%), JP Morgan Chase Bank, an affiliate of JPMorgan Chase Bank, National Association, one of the originators of such Mortgage Loan, is currently leasing approximately 3,500 square feet of the net rentable area at the Fair City Mall Mortgaged Property, which represents approximately 0.9% of the net rentable area at the Fair City Mall Mortgaged Property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” and “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease”.

See “Risk Factors—Risks Relating to Conflicts of Interest—Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests”.

Insurance Considerations

The Mortgage Loans generally require that each Mortgaged Property be insured by a hazard insurance policy in an amount (subject to an approved deductible) at least equal to the lesser of the outstanding principal balance of the related Mortgage Loan and 100% of the replacement cost of the improvements located on the related Mortgaged Property, and if applicable, that the related hazard insurance policy contain appropriate endorsements or have been issued in an amount sufficient to avoid the application of co-insurance and not permit reduction in insurance proceeds for depreciation; provided that, in the case of certain of the Mortgage Loans, the hazard insurance may be in such other amounts as was required by the related originators.

In general, the standard form of hazard insurance policy covers physical damage to, or destruction of, the improvements on the Mortgaged Property by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion, subject to the conditions and exclusions set forth in each policy. Each Mortgage Loan generally also requires the related borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the related Mortgaged Property in an amount generally equal to at least $1,000,000. Each Mortgage Loan generally further requires the related borrower to maintain business interruption insurance in an amount not less than approximately 100% of the projected gross rental income from the related Mortgaged Property for not less than 12 months. In general, the Mortgage Loans do not require earthquake insurance. Three (3) of the Mortgaged Properties (3.1%), are located in areas that are considered a high earthquake risk (seismic zone 3 or 4). Seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a seismic expected loss greater than 12%.

In the case of thirty-five (35) Mortgaged Properties (66.2%) which secure in whole or in part twenty (20) Mortgage Loans (66.2%), the related borrowers maintain insurance under blanket policies.

Certain of the Mortgaged Properties may be insured by, or subject to self-insurance on the part of, a sole or significant tenant or the property manager, as described below:

●With respect to the Colorado Mills Mortgage Loan (9.9%), the related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.
●With respect to The Falls Mortgage Loan (6.2%), the largest tenant at the related Mortgaged Property, Macy’s, is required to provide certain insurance (the “Macy’s Insurance”) with respect to the portion of the Mortgaged Property demised to Macy’s pursuant to its lease (the “Macy’s Lease”). The Macy’s Insurance: (x) does not require specific deductible amounts, including with respect to terrorism insurance, (y) is inadequate to satisfy the requirements of the Mortgage Loan
 225 

documents related to business income insurance, and (z) provides that, in the event of a casualty which results in a termination of the Macy’s Lease, insurance proceeds applicable to the Macy’s premises are not required to be deposited with the borrower or the lender for application in accordance with the Mortgage Loan documents (the characteristics described in clause (x), clause (y) and clause (z) are the “Macy’s Insurance Deficiencies”). The borrower is required to maintain insurance with respect to such Macy’s Insurance Deficiencies (in the form and amount in effect as of the origination date) until such time as: (1) the tenant under the Macy’s Lease provides coverage satisfying the requirements of the Mortgage Loan documents as applicable to the Macy’s premises, or (2) the Macy’s Lease is amended to cure the Macy’s Insurance Deficiencies.

●With respect to the Arizona Mills Mortgage Loan (3.5%), the related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

Many Mortgage Loans contain limitations on the obligation to obtain terrorism insurance. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Associated with Blanket Insurance Policies or Self-Insurance” and see representation and warranty number (16) on Annex D-1, representation and warranty number (16) on Annex E-1, representation and warranty number (18) on Annex F-1 and representation and warranty number (18) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

Use Restrictions

Certain of the Mortgaged Properties are subject to restrictions that restrict the use of such Mortgaged Properties to its current use, place other use restrictions on such Mortgaged Property or limit the related borrower’s ability to make changes to such Mortgaged Property.

●With respect to the 58 & 60-62 Second Avenue Mortgage Loan (2.0%), each Mortgaged Property is landmarked by New York City as a historic landmark. Accordingly, alteration and restoration of the Mortgaged Properties may require approval from the New York City Landmark Preservation Commission.
●With respect to The Ritz Tower Mortgage Loan (1.9%), The Ritz Tower Building in which the Mortgaged Property constitutes a condominium unit is landmarked by New York City as a historic building. Accordingly, alteration and restoration of The Ritz Tower Building may require approval from the New York City Landmark Preservation Commission.
●With respect to the 675 West End Owners Corp. Mortgage Loan (0.8%), the MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. Mortgage Loan (0.6%), the 682 Tenant Corporation Mortgage Loan (0.3%), the 710 Owners Corporation Mortgage Loan (0.3%), the 135 Prospect Tenants Corp. Mortgage Loan (0.3%), the 235 West 70th Street Owners Corp. Mortgage Loan (0.3%), the Orgonic Forms, Inc. Mortgage Loan (0.2%), the 80-82 Charles St. Owners Corp. Mortgage Loan (0.2%) and the 222 Bowery Owners Corp. Mortgage Loan (0.2%), the related Mortgaged Property is located in a specified historic district in New York City and is therefore subject to certain oversight by the New York City Landmarks Preservation Commission with respect to physical changes to the related Mortgaged Property.

Further, the Mortgaged Properties securing the Mortgage Loans may have zoning, building code, or other local law issues in addition to the issues described above. In addition, certain of the Mortgaged Properties are or may be subject to a temporary certificate of occupancy (the “TCO”). In such cases, the related Mortgage Loan documents require the related borrower to continue to comply with applicable law and/or to use commercially reasonable efforts to maintain the TCO, or cause the borrower sponsor of the

 226 

Mortgage Loan to maintain the TCO, and to cause the TCO to be continuously renewed at all times until a permanent certificate of occupancy is obtained for the related Mortgaged Property or contain general covenants to similar effect.

In addition, (i) certain of the Mortgaged Properties may be subject to zoning violations relating to maintenance and inspection requirements with respect to the Mortgaged Properties, for which the related Mortgage Loan documents generally require the related borrowers to reserve funds to remedy the violations, and (ii) certain of the Mortgaged Properties are legal non-conforming uses that may be restricted after certain events, such as casualties, or may restrict renovations at the Mortgaged Properties.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Zoning Non-Compliance and Use Restrictions” and see representation and warranty numbers (24) and (25) on Annex D-1, representation and warranty numbers (24) and (25) on Annex E-1, representation and warranty numbers (26) and (27) on Annex F-1 and representation and warranty numbers (26) and (27) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

Appraised Value

The appraised values presented in this prospectus and used in the calculation of financial metrics presented in this prospectus are based on appraisals obtained on the dates specified on Annex A-1, and do not reflect any changes in economic circumstances after the respective dates of the appraisals. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

In certain cases, in addition to an “as-is” value, the appraisal states a value other than the “as-is” value that assumes that certain events will occur with respect to re-tenanting, construction, renovation or repairs at such Mortgaged Property or states an “as portfolio” value that assigns a premium to the value of the Mortgaged Properties as a whole, which value exceeds the sum of their individual appraised values. However, other than as set forth below, the Appraised Value reflected in this prospectus with respect to each Mortgaged Property reflects only the “as-is” value.

With respect to the Mortgage Loans secured by the Mortgaged Properties identified in the definition of “Maturity Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”, the related Maturity Date LTV Ratio is calculated using an Appraised Value other than the “as-is” Appraised Value. With respect to the Mortgage Loans secured by the Mortgaged Properties identified in the definition of “Cut-off Date LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions”, the related Cut-off Date LTV Ratio is calculated using an Appraised Value other than the “as-is” Appraised Value.

In the case of Mortgage Loans secured by residential cooperative properties (other than the loan-to-value information for the residential cooperative properties securing The Ritz Tower Mortgage Loan and the Village of Shawnee, Inc. Mortgage Loan), information regarding the value of such Mortgaged Properties is based upon the appraised value of such Mortgaged Property assuming such Mortgaged Property is operated as a residential cooperative which value, in general, equals the sum of (x) the gross share value of all cooperative units in such residential cooperative property (generally applying a discount for cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for market rate units as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus, in most cases, (y) the amount of the underlying debt encumbering such residential cooperative property. In the case of The Ritz Tower Mortgage Loan (1.9%) and the Village of Shawnee, Inc. Mortgage Loan (0.8%), the “Appraised Value” is based upon the assumption that such Mortgaged Property is operated as a multifamily rental property. Such appraised values for Mortgage Loans secured by residential cooperative properties are calculated as set forth under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Definitions”.

 227 

In addition, the Appraised Value may be based on certain “extraordinary assumptions”, such as future construction completion, projected re-tenanting, payment of tenant improvement or leasing commissions allowances, free or abated rent periods or increased tenant occupancies. For example:

●With respect to the Arizona Mills Mortgage Loan (3.5%), the Appraised Value of the Mortgaged Property is based on the extraordinary assumption that certain leasing information provided by the borrowers regarding prospective tenants at the Mortgaged Property is accurate and materially consistent with the terms that will be reflected in the final executed lease agreements, and such tenants were modeled within the cash flow analysis based on the leasing information provided. Should any of this information prove to be materially inaccurate, incomplete, or inconsistent with the final executed lease agreements, the value conclusions presented for this Mortgaged Property may be materially affected.
●With respect to the Hampton Inn Tropicana Mortgage Loan (3.3%), the Appraised Value of the Mortgaged Property is based on the extraordinary assumption that, given current brand standards and the Mortgaged Property’s current condition, a prospective buyer would complete a change of ownership renovation during year one of the projection period at the Mortgaged Property.

Appraised Values are further calculated based on certain other assumptions and considerations set forth in the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions” in this prospectus.

See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”. See also “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks”.

Non-Recourse Carveout Limitations

While the Mortgage Loans generally contain non-recourse carveouts for liabilities such as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters, certain of the Mortgage Loans may not contain such carveouts or contain limitations to such carveouts. In general, the liquidity and net worth of a non-recourse guarantor under a Mortgage Loan will be less, and may be materially less, than the outstanding principal amount of that Mortgage Loan. In addition, certain Mortgage Loans have additional limitations to the non-recourse carveouts. See Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2 and the exceptions thereto for additional information.

●With respect to The Ritz Tower Mortgage Loan (1.9%), as to which the related borrower is a residential cooperative, the related Mortgage Loan documents do not provide recourse to a separate guarantor or environmental indemnity that is distinct from the borrower.
●The Mortgage Loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A. are generally full recourse to the related borrower but do not have separate guarantors for non-recourse carveouts or separate environmental guarantors.
●With respect to the Colorado Mills Mortgage Loan (9.9%), The Falls Mortgage Loan (6.2%), the Arizona Mills Mortgage Loan (3.5%) and the Pismo Beach and Queenstown Premium Outlets Mortgage Loan (0.6%), there is no separate environmental indemnitor with respect to the related Whole Loan. While the single-purpose entity borrower is obligated under the non-recourse carveout provisions in the related loan agreement, no separate environmental indemnity agreement was executed by the borrower or the borrower sponsor. In addition, for so long as Simon Property Group, L.P. is the nonrecourse carveout guarantor or a replacement guarantor is a “Key Principal” of Simon Property Group, L.P. or Simon Property Group, Inc. or an affiliate of a “Key Principal” of Simon Property Group, L.P. or Simon Property Group, Inc., the non-recourse carveout guarantor’s liability is limited to 20% of the outstanding principal balance of the related Whole Loan, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the lender in the enforcement of the related guaranty
 228 

or the preservation of the lender’s rights under such guaranty. The non-recourse carveout guaranty covers breaches of representations, warranties and indemnification provisions in the related loan agreement concerning environmental laws and hazardous materials; however, such coverage is subject to the cap described above.

The non-recourse carveout provisions contained in certain of the Mortgage Loan documents may also limit the liability of the non-recourse carveout guarantor for certain monetary obligations or covenants related to the use and operation of the Mortgaged Property to the extent that there is sufficient cash flow generated by the Mortgaged Property and made available to the related borrower and/or non-recourse carveout guarantor to take or prevent such required action. In addition, certain Mortgage Loans may require the lender to seek payment from an environmental insurance policy prior to seeking payment under an environmental indemnity.

Consequently, payment prior to maturity is dependent primarily on the sufficiency of the net operating income of the Mortgaged Property, whereas payment at maturity is primarily dependent upon the market value of the Mortgaged Property or the related borrower’s ability to refinance the Mortgage Loan. Moreover, the absence of a guarantor may increase likelihood that the related borrower will take actions triggering recourse liability under such non-recourse carveout provisions than if there was a guarantor that would become liable were such non-recourse carveout provisions triggered.

In addition, there may be impediments and/or difficulties in enforcing some or all of the non-recourse carveout liability obligations of individual guarantors depending on the domicile or citizenship of the guarantor.

See “Risk Factors—Risks Relating to the Mortgage Loans—Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed”.

Real Estate and Other Tax Considerations

Below are descriptions of real estate tax matters relating to certain Mortgaged Properties:

●With respect to The Pointe at Polaris Mortgage Loan (1.9%), the Mortgaged Property is subject to a 10-year, 100% real property tax exemption through 2030 pursuant to a Community Reinvestment Area Agreement. Additionally, the Mortgaged Property is subject to a 30-year, 100% tax increment financing (“TIF”) exemption for the increase in the assessed value of the Mortgaged Property. Although the Mortgaged Property is subject to a TIF exemption, the current owner did not enter into a TIF agreement, so there are no additional obligations or benefits associated with the TIF. The Mortgaged Property and numerous other parcels in the Polaris neighborhood are the subject of a TIF agreement between the related city and NP Capital Management Corp., the original developer, but that agreement will not be assigned, and it contains no obligations that run with the land. The Mortgage Loan was underwritten based on the average of the lender’s taxes from 2026 to 2036, taking into account the tax exemption.
●With respect to the Madison Court Apartment Corp. Mortgage Loan (0.7%), the Mortgaged Property is currently receiving a tax exemption under New York State’s 421-a program. The exemption is scheduled to expire in July 2028. The Madison Court Apartment Corp. Loan was underwritten based on the full real estate taxes, without giving effect to the remaining 421-a exemption benefits. The full tax abatement amount is $7,046,987 and is currently being phased out at 20% per year. The remaining exemption benefits, valued at $955,432, were added to the “Coop-Rental Value” valuation.

See “Risk Factors—Risks Relating to the Mortgage Loans—Increases in Real Estate Taxes May Reduce Available Funds” and see representation and warranty number (17) on Annex D-1, representation and warranty number (17) on Annex E-1, representation and warranty number (19) on Annex F-1 and representation and warranty number (19) on Annex G-1 and the identified exceptions to those representations and warranties, if any, on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, for additional information.

 229 

Delinquency Information

As of the Cut-off Date, none of the Mortgage Loans will be 30 days or more delinquent and none of the Mortgage Loans have been 30 days or more delinquent since origination. A Mortgage Loan will be treated as 30 days delinquent if the scheduled payment for a due date is not received from the related borrower by the immediately following due date.

Certain Terms of the Mortgage Loans

Amortization of Principal

The Mortgage Loans provide for one or more of the following:

●Twenty-nine (29) Mortgage Loans (64.3%) are interest only until the maturity date and therefore have an expected Maturity/ARD Balance at the related maturity date.
●Three (3) Mortgage Loans (9.9%) provide for payments of interest-only for the first 24 – 60 months following the origination date and thereafter provide for regularly scheduled payments of interest and principal based on an amortization period longer than the remaining term of the related Mortgage Loan and therefore have an expected Maturity/ARD Balance at the related maturity date.
●Thirty-one (31) Mortgage Loans (25.7%) are amortizing until the maturity date based on an amortization period longer than the remaining term of the related Mortgage Loan and therefore have an expected Maturity/ARD Balance at the related maturity date.

Due Dates; Mortgage Rates; Calculations of Interest

Subject in some cases to a next business day convention, all of the Mortgage Loans have due dates upon which scheduled payments of principal, interest or both are required to be made by the related borrower under the related Mortgage Note (each such date, a “Due Date”) that occur as described in the following table:

Overview of Due Dates

Due Date

Default Grace Period (Days)

Number of Mortgage Loans

Approx. % of Initial Pool Balance

1   0   5 21.2 %
1 10 35 18.1  
6   0 23 60.7  
Total  

63

100.0

%

As used in this prospectus, “grace period” is the number of days before a payment default is an event of default under the terms of each Mortgage Loan. See Annex A-1 for information on the number of days before late payment charges are due under the Mortgage Loans. The information on Annex A-1 regarding the number of days before a late payment charge is due is based on the express terms of the Mortgage Loans. Some jurisdictions may impose a statutorily longer period.

All of the Mortgage Loans (100%) are secured by first liens on fee simple, sub-leasehold and/or leasehold interests in the related Mortgaged Properties, subject to the permitted exceptions reflected in the related title insurance policy. All of the Mortgage Loans bear fixed interest rates.

 230 

All of the Mortgage Loans (100.0%) accrue interest on the basis of the actual number of days in a month, assuming a 360-day year (“Actual/360 Basis”).

The interest rate of each Mortgage Note (including any Componentized Mortgage Loan) represents the weighted average interest rate of the related components. Prepayments of each Mortgage Note will be applied to the related components in sequential order. As a result of the components having different interest rates and the allocation of prepayments to sequentially reduce the components, the per annum weighted average interest rate of the components (and, therefore, the interest rate of the applicable Componentized Mortgage Loan) may increase over time, which would increase the debt service and may have an adverse effect on the borrower’s ability to make payments under such Componentized Mortgage Loan. In addition, if any such increase in interest rate occurs after any Withheld Amount is withheld, but prior to the Withheld Amount’s inclusion in the Net Mortgage Rate as described under “Description of the Certificates—Distributions—Pass-Through Rates”, then the Withheld Amount may not reflect the increased interest rate when the Withheld Amount is included in the calculation of the Net Mortgage Rate.

“Componentized Mortgage Loan” means any Mortgage Loan described above that has been divided into more than one component under the related loan agreement for purposes of calculating interest and other amounts payable under such Mortgage Loan. For the avoidance of doubt, there are no Componentized Mortgage Loans related to the issuing entity.

Single Purpose Entity Covenants

With respect to 36 Mortgage Loans (19.9%) secured by residential cooperative properties, the related borrower does not have independent directors, and no non-consolidation opinion was delivered in connection with the origination of the related Mortgage Loan, and the organizational documents of the related borrower generally do not contain single purpose entity covenants and/or lack certain bankruptcy remoteness protections.

With respect to the Southport Commons Mortgage Loan (2.7%) and The Ritz Tower Mortgage Loan (1.9%), the original principal balance of such Mortgage Loan is greater than $20,000,000 and the related borrower did not deliver a non-consolidation opinion in connection with the origination of the Mortgage Loan. Additionally, with respect to The Ritz Tower Mortgage Loan, there is no independent director.

In addition, with respect to The Ritz Tower Mortgage Loan (1.9%), the Mortgaged Property is a residential condominium interest which is operated as a residential cooperative. A portion of the condominium building in which the Mortgaged Property is located is on land that is ground leased, and under the ground lease, the borrower is a co-ground lessee with the owner of the Ritz Tower Commercial Unit, and is jointly and severally liable for the obligations under the ground lease with the Ritz Tower Commercial Unit owner. The borrower and the Ritz Tower Commercial Unit owner entered into a reciprocal co-tenancy agreement which governs the sharing of the ground lease obligations. The co-tenancy agreement includes rights of notice and cure for each tenant, and for each tenant’s respective leasehold mortgagee. As a result of such arrangement, the borrower is liable for obligations other than those relating to the Mortgaged Property. The Ritz Tower Commercial Unit owner is currently in receivership. See “Description of the Mortgage Pool—Litigation and Other Considerations” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases”.

With respect to the Boynton Medplex Mortgage Loan (1.2%), in the event, among other things, the sole tenant at the related Mortgaged Property, Immersion Residential, LLC, fails to renew its lease when and as specified under the Mortgage Loan documents, gives notice of an intent to terminate its lease, goes dark, becomes (or its parent or lease guarantor becomes) insolvent or a debtor in any bankruptcy or insolvency proceeding, defaults under the terms of its lease beyond any applicable notice and cure period, has an EBITDAR to rent ratio of less than 3.0:1 or the borrower fails to deliver Immersion Residential, LLC’s annual financial statement, the Mortgage Loan documents provide recourse to the related borrower and guarantors in an amount equal to 50% of the then-outstanding principal amount of the Mortgage Loan (the “Boynton Payment Guaranty”). We cannot assure you that the Boynton Payment

 231 

Guaranty would not be considered by a bankruptcy court as a significant factor in determining whether to substantively consolidate the assets and liability of the borrower with those of the guarantors.

See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks”, “—Additional Indebtedness” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

Prepayment Protections and Certain Involuntary Prepayments

All of the Mortgage Loans have a degree of voluntary prepayment protection in the form of prepayment lockout, prepayment fee, defeasance and/or yield maintenance provisions. Voluntary prepayments, if permitted, generally require the payment of a yield maintenance charge or a prepayment premium unless the Mortgage Loan (or Whole Loan, if applicable) is prepaid within a specified period (ranging from approximately 4 to 7 payments) up to and including the stated maturity date. See Annex A-1 and Annex A-2 for more information on the prepayment protections attributable to the Mortgage Loans on a loan-by-loan basis and a pool basis.

Additionally, certain Mortgage Loans may provide that in the event of the exercise of a purchase option by a tenant or the sale of real property or the release of a portion of the Mortgaged Property, that the related Mortgage Loans may be prepaid in part prior to the expiration of a prepayment/defeasance lockout provision. See “—Partial Releases” below.

Generally, no yield maintenance charge will be required for prepayments in connection with a casualty or condemnation, unless, in the case of most of the Mortgage Loans, an event of default has occurred and is continuing. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” in this prospectus. In addition, certain of the Mortgage Loans permit the related borrower, after a total or partial casualty or partial condemnation, to prepay the remaining principal balance of the Mortgage Loan or the allocated loan amount of the related Mortgaged Property (after application of the related insurance proceeds or condemnation award to pay the principal balance of the Mortgage Loan), which may not be accompanied by any prepayment consideration.

Certain of the Mortgage Loans are secured in part by letters of credit and/or cash reserves that in each such case:

●will be released to the related borrower upon satisfaction by the related borrower of certain performance related conditions, which may include, in some cases, meeting debt service coverage ratio levels and/or satisfying leasing conditions; and
●if not so released, may, at the discretion of the lender, prior to loan maturity (or earlier loan default or loan acceleration), be drawn on and/or applied to prepay the subject Mortgage Loan if such performance related conditions are not satisfied within specified time periods.

See Annex A-1 and Annex A-3 for more information on reserves relating to the Mortgage Loans.

With respect to the Mortgage Loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A., which are described as being encumbered by subordinate mortgage liens under “—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”, each such Mortgage Loan is cross-defaulted with such subordinate mortgage lien(s) in the amounts described in this prospectus under “—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.” In each case, the subordinate lender is subject to a subordination agreement, which generally subordinates the subordinate lender’s rights and remedies to those of the lender under the Mortgage Loan; however, the subordinate lender is generally not subject to a standstill agreement. We cannot assure you that the foregoing circumstances, including with respect to the subordinate lender’s right to independently pursue a foreclosure action, will not result in a prepayment

 232 

of the Mortgage Loan at a time when the applicable special servicer might otherwise have elected to modify the related Mortgage Loan or take other action with respect to the Mortgage Loan. In addition, we cannot assure you that foreclosure by the subordinate lender will not result in a material reduction in the liquidation proceeds that otherwise might have been realized by the applicable special servicer if such special servicer were able to elect a different course of action.

In addition, certain of the Mortgage Loans may permit the related borrower to paydown a Mortgage Loan in the event that the related loan fails to satisfy a minimum debt service requirement.

Voluntary Prepayments

As of the Cut-off Date, the following prepayment restrictions and defeasance provisions applied to the Mortgage Loans:

With respect to two (2) Mortgage Loans (5.5%) (the “YM/Defeasance Loans”):

●One (1) Mortgage Loan (3.3%) permits the related borrower after a lockout period of 24 payments following the origination date, for a specified period of time, (i) to substitute U.S. government securities as collateral and obtain a release of the related Mortgaged Property after a lockout period of at least two (2) years from the Closing Date and prior to the open prepayment period, or (ii) prepay the Mortgage Loan in whole, but not in part with the payment of the greater of a yield maintenance charge or a prepayment premium of 1% of the prepaid amount, subject to a lockout, and prior to the open prepayment period.
●One (1) Mortgage Loan (2.2%) permits the related borrower after a lockout period of 12 payments following the origination date, for a specified period of time to prepay the Mortgage Loan with the payment of the greater of a yield maintenance charge and a prepayment premium of 1%, as applicable, of the prepaid amount, and also, for a specified period of time, (i) to substitute U.S. government securities as collateral and obtain a release of the related Mortgaged Property after a lockout period of at least two (2) years from the Closing Date and prior to the open prepayment period, or (ii) prepay the Mortgage Loan in whole, but not in part with the payment of the greater of a yield maintenance charge or a prepayment premium of 1% of the prepaid amount, subject to a lockout, and prior to the open prepayment period.

Thirty-five (35) Mortgage Loans (18.1%) each permit the related borrower to make voluntary principal prepayments upon the payment of the greater of a yield maintenance charge or prepayment premium for a specified period of time, thereafter permit the related borrower to make voluntary prepayments upon the payment of a prepayment premium for a specified period of time, and thereafter such Mortgage Loans are freely prepayable.

The Mortgage Loans that permit voluntary prepayment with yield maintenance have the following lock-out periods as indicated in the following table:

Mortgage Loan

Cut-off Date Principal Balance

% of Initial Outstanding Pool Balance

Lock-Out Period

Phoenix Industrial Portfolio XVI $64,958,592 8.1% 12
700 6th Street $54,197,000 6.7% 25
340-350 West 57th Street $12,500,000 1.6% 24
Boynton Medplex $9,436,648 1.2%   5
NC Self Storage $9,000,000 1.1% 25
NOVA Retail 2-Pack $8,000,000 1.0% 24
 233 

The Mortgage Loans generally permit voluntary prepayment without payment of a yield maintenance charge or any prepayment premium during a limited “open period” immediately prior to and including the stated maturity date, as follows:

Prepayment Open Periods(1)

Open Periods (Payments)

Number of Mortgage Loans

% of Initial Pool Balance

4 38 20.6 %
5   3 9.2  
6   3 12.4  
7

19

57.8

Total

63

100.0

%

(1)See Annex A-1 for specific criteria applicable to the Mortgage Loans.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

“Due-On-Sale” and “Due-On-Encumbrance” Provisions

The Mortgage Loans generally contain “due-on-sale” and “due-on-encumbrance” clauses, which in each case permits the holder of the Mortgage Loan to accelerate the maturity of the related Mortgage Loan if the related borrower sells or otherwise transfers or encumbers (subject to certain exceptions set forth in the Mortgage Loan documents) the related Mortgaged Property or a controlling interest in the borrower without the consent of the mortgagee (which, in some cases, may not be unreasonably withheld). Many of the Mortgage Loans place certain restrictions (subject to certain exceptions set forth in the Mortgage Loan documents) on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations. The terms of the mortgages generally permit, subject to certain limitations, affiliate, estate planning and family transfers, transfers at death, transfers of interest in a public company, the transfer or pledge of less than a controlling portion of the partnership, members’ or other equity interests in a borrower, the transfer or pledge of passive equity interests in a borrower (such as limited partnership interests and non-managing member interests in a limited liability company) and transfers to persons satisfying qualification criteria set forth in the related loan documents. Certain of the Mortgage Loans do not restrict the pledging of direct or indirect ownership interests in the related borrower, but do restrict the transfer of ownership interests in the related borrower by imposing a specific percentage, a control limitation or requiring the consent of the mortgagee to any such transfer. Generally, the Mortgage Loans do not prohibit transfers of non-controlling interests so long as no change of control results or, with respect to Mortgage Loans to tenant-in-common borrowers, transfers to new tenant-in-common borrowers. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners. Additionally, with respect to the Mortgage Loans included in the issuing entity that are secured by residential cooperative properties, the owners of cooperative units underlying the cooperative properties are permitted, generally without restriction, to sell such cooperative units (including such owner’s interest in the underlying borrower) and/or to obtain loans secured by a pledge of such owner’s interest in the underlying borrower.

 234 

Additionally, certain of the Mortgage Loans (excluding the Mortgage Loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A.) provide that transfers of the Mortgaged Property are permitted if certain conditions are satisfied, which may include one or more of the following:

●no event of default has occurred;
●the proposed transferee is creditworthy and has sufficient experience in the ownership and management of properties similar to the Mortgaged Property;
●a Rating Agency Confirmation has been obtained from each of the Rating Agencies;
●the transferee has executed and delivered an assumption agreement evidencing its agreement to abide by the terms of the Mortgage Loan together with legal opinions and title insurance endorsements; and
●the assumption fee has been received (which assumption fee will be paid as described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, but will in no event be paid to the Certificateholders); however, certain of the Mortgage Loans allow the borrower to sell or otherwise transfer the related Mortgaged Property a limited number of times without paying an assumption fee.

Transfers resulting from the foreclosure of a pledge of the collateral for a mezzanine loan (if any) will also result in a permitted transfer. See “—Additional Indebtedness” below.

Additionally, with respect to the Mortgage Loans included in the issuing entity that are secured by residential cooperative properties, the owners of cooperative units underlying the cooperative properties are permitted, generally without restriction, to sell such cooperative units (including such owner’s interest in the underlying borrower) and/or to obtain loans secured by a pledge of such owner’s interest in the underlying borrower. In addition, with respect to a Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A., the master servicer will be permitted to waive the enforcement of “due-on-encumbrance” clauses to permit subordinate debt secured by the related mortgaged property subject to the satisfaction of various conditions and subject to certain parameters set forth in the PSA. See “—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank. N.A.”

Defeasance; Collateral Substitution

The terms of twenty (20) of the Mortgage Loans (the “Defeasance Loans”) (56.8%) permit the applicable borrower at any time (provided no event of default exists) after a specified period (the “Defeasance Lock-Out Period”) to obtain a release of a Mortgaged Property from the lien of the Mortgage Loan (a “Defeasance Option”) in connection with a defeasance. With respect to all of the Defeasance Loans, the Defeasance Lock-Out Period ends at least two (2) years after the Closing Date.

As described under “—Prepayment Protections and Certain Involuntary Prepayments” above, two (2) of the Mortgage Loans (5.5%) are YM/Defeasance Loans.

Exercise of a Defeasance Option is also generally conditioned on, among other things, (a) the borrower providing the mortgagee with at least 30 days prior written notice of the date on which such defeasance will occur (such date, the “Release Date”), and (b) the borrower (A) paying on any Release Date (i) all accrued and unpaid interest on the principal balance of the Mortgage Loan (or, the related Whole Loan) up to and including the Release Date, (ii) all other sums (excluding scheduled interest or principal payments due following the Release Date), due under the Mortgage Loan (or Whole Loan, if applicable) and under all other loan documents executed in connection with the Defeasance Option, and (iii) an amount (the “Defeasance Deposit”) that will be sufficient to (x) purchase non-callable obligations of, or backed by the full faith and credit of, the United States of America or, in certain cases, other

 235 

“government securities” (within the meaning of Section 2(a)(16) of the Investment Company Act of 1940 and otherwise satisfying REMIC requirements for defeasance collateral), that provide payments (1) on or prior to, but as close as possible to, all successive scheduled due dates occurring during the period from the Release Date to the related maturity date (or to the first day of the open period for such Mortgage Loan) (or Whole Loan, if applicable) and (2) in amounts equal to the scheduled payments due on such due dates under the Mortgage Loan (or Whole Loan, if applicable), or under the defeased portion of the Mortgage Loan (or Whole Loan, if applicable) in the case of a partial defeasance, including in the case of a Mortgage Loan with a balloon payment due at maturity, the balloon payment, and (y) pay any costs and expenses incurred in connection with the purchase of such government securities, and (B) delivering a security agreement granting the issuing entity a first priority lien on the Defeasance Deposit and, in certain cases, the government securities purchased with the Defeasance Deposit and an opinion of counsel to such effect.

For additional information on Mortgage Loans that permit partial defeasance, see “—Partial Releases” below.

In general, if consistent with the related loan documents, a successor borrower established, designated or approved by the master servicer will assume the obligations of the related borrower exercising a Defeasance Option and the borrower will be relieved of its obligations under the Mortgage Loan. If a Mortgage Loan (or Whole Loan, if applicable) is partially defeased, if consistent with the related loan documents, generally the related promissory note will be split and only the defeased portion of the borrower’s obligations will be transferred to the successor borrower.

Partial Releases

The Mortgage Loans described below permit the release of one or more of the Mortgaged Properties or a portion of a single Mortgaged Property in connection with a partial defeasance, a partial prepayment, a partial substitution, or for no consideration in the case of parcels that are vacant, non-income producing or were not taken into account in the underwriting of the Mortgage Loan, subject to the satisfaction of certain specified conditions, including the REMIC requirements. Additionally, certain Mortgage Loans may permit the addition of real property to the Mortgage Loan collateral.

Partial Releases; Partial Defeasance or Prepayment

With respect to the Phoenix Industrial Portfolio XVI Mortgage Loan (8.1%), the borrowers may release an individual Mortgaged Property subject to satisfaction of conditions set forth in the Mortgage Loan documents, including, without limitation: (i) no event of default exists; (ii) the borrowers have paid the applicable yield maintenance premium, all accrued and unpaid interest, and all sums due under the Mortgage Loan documents for release of an individual Mortgaged Property including the greater of (a) 100.0% of the net sale proceeds and (b) 125.0% of the allocated loan amount of such individual Mortgaged Property; (iii) after giving effect to such release, the loan-to-value ratio for the remaining Mortgaged Properties does not exceed the lesser of (a) the loan-to-value ratio for the Mortgaged Properties immediately prior to the release or (b) 51.2%; (iv) after giving effect to such release, the debt yield for the remaining Mortgaged Properties is at least equal to the greater of (a) the debt yield for the Mortgaged Properties immediately prior to the release or (b) 13.9%; (v) after giving effect to such release, the debt service coverage ratio for the remaining Mortgaged Properties is at least equal to the greater of (a) the debt service coverage ratio for the Mortgaged Properties immediately prior to the release or (b) 1.75x; (vi) the borrowers pay all of the lender’s out-of-pocket costs and expenses incurred in connection with such release (including, without limitation, reasonable legal fees); and (vii) satisfaction of customary REMIC requirements.

 236 

With respect to the Harbor Square Mortgage Loan (2.8%), provided no event of default has occurred and is continuing, the borrower has the right, at any time after the date that is two years from the Closing Date, to obtain the release of one or more of the individual Mortgaged Properties (the “Harbor Square Release Property”), provided that, among other things, (i) (a) prior to April 6, 2036, the borrower delivers defeasance collateral in an amount equal to the greater of (x) 125% of the allocated loan amount for the individual Harbor Square Release Property and (y) 100% of the net sales proceeds applicable to such individual Harbor Square Release Property (the “Harbor Square Release Price”), and (b) on or after April 6, 2036, the borrower partially prepays the Mortgage Loan in an amount equal to the Harbor Square Release Price, (ii) the borrower satisfies certain REMIC-related conditions, including delivery of a REMIC opinion, (iii) the borrower delivers (in the case of a partial prepayment, if requested by the lender) a rating agency confirmation, (iv) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt service coverage ratio with respect to the remaining Mortgaged Property is greater than the greater of (a) 1.81x and (b) the debt service coverage ratio for all of the Mortgaged Properties immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable, and (v) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt yield with respect to the remaining Mortgaged Property is greater than the greater of (a) 14.5% and (b) the debt yield for all of the Mortgaged Properties immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable.

With respect to the Silverado Ranch Plaza Mortgage Loan (4.7%), provided no event of default has occurred and is continuing, the borrower has the right, at any time on or after the end of the two-year period commencing on the closing date of the Benchmark 2026-B44 securitization and prior to April 6, 2036, to obtain the release of a portion of the Mortgaged Property (the “Release Property”), provided that, among other conditions, (i) the borrower defeases an amount equal to the greater of (x) 120% of the allocated loan amount with respect to the Release Property and (y) the net sale proceeds from the sale of the Release Property, (ii) after giving effect to the release, the debt service coverage ratio of the remaining Mortgaged Property (the “Remaining Property”) is equal to or greater than the greater of (x) the debt service coverage ratio of the Remaining Property prior to the partial defeasance and (y) the debt service coverage ratio as of the origination date (1.40x), (iii) after giving effect to the release, the debt yield of the Remaining Property is equal to or greater than the greater of (x) the debt yield of the Remaining Property prior to the partial defeasance and (y) the debt yield as of the origination date (10.7%), (iv) after giving effect to the release, the loan-to-value ratio of the Remaining Property is no greater than the lesser of (x) the loan-to-value ratio as of the origination date (55.5%) and (y) the loan-to-value ratio of the Remaining Property immediately prior to the partial defeasance and (v) satisfaction of REMIC-related conditions.

With respect to the Parkway Realty Portfolio Mortgage Loan (2.3%), following the date that is two years after the Closing Date, the borrowers may obtain the release of any of the three individual Mortgaged Properties securing the Mortgage Loan in connection with a bona fide third party sale of such Mortgaged Property, upon defeasance of a release price equal to the greater of (x) 120% of the allocated loan amount of such Mortgaged Property and (y) 100% of the net sales proceeds of such Mortgaged Property, and satisfaction of the following conditions, among others: (i) after giving effect to such sale, the debt service coverage ratio of the remaining Mortgaged Properties is no less than the greater of (x) the debt service coverage ratio of the Mortgaged Properties immediately prior to the sale and (y) 1.36x, (ii) after giving effect to such sale, the loan-to-value ratio of the remaining Mortgaged Properties is no more than the lesser of (x) 66.1% and (y) the loan-to-value ratio of the Mortgaged Properties immediately prior to the sale and (iii) satisfaction of REMIC-related conditions.

With respect to the 58 & 60-62 Second Avenue Mortgage Loan (2.0%), provided no event of default has occurred and is continuing, the borrowers have the right, at any time after the date that is two years from the Closing Date, to obtain the release of one or more of the individual Mortgaged Properties, provided that, among other conditions, (i) the borrowers defease an amount equal to 120% of the allocated loan amount with respect to the Mortgaged Property being released, (ii) after giving effect to the release, the debt service coverage ratio of the remaining Mortgaged Property is greater than the greater

 237 

of (x) the debt service coverage ratio of the remaining Mortgaged Property prior to the partial defeasance and (y) 1.40x, (iii) after giving effect to the release, the debt yield of the remaining Mortgaged Property is greater than the greater of (x) the debt yield of the remaining Mortgaged Property prior to the partial defeasance and (y) 9.00%, (iv) after giving effect to the release, the loan-to-value ratio of the remaining Mortgaged Property is no greater than the lesser of (x) 66.00% and (y) the loan-to-value ratio of the remaining Mortgaged Property immediately prior to the partial defeasance and (v) satisfaction of REMIC-related conditions.

With respect to the Pismo Beach and Queenstown Premium Outlets Mortgage Loan (0.6%), the Mortgage Loan documents permit the borrowers to obtain the release of the Queenstown Premium Outlets Mortgaged Property (but not the Pismo Beach Premium Outlets Mortgaged Property) in connection with a transfer of such Mortgaged Property provided that, among other conditions, (i) the borrowers either (x) at any time after the earlier to occur of (1) August 1, 2029 (the “Permitted Release Date”) and (2) the second anniversary of the date on which the last portion of the Mortgage Loan is securitized (the “REMIC Prohibition Period”), defease the Mortgage Loan in an amount equal to 110% of the allocated loan amount for the Mortgaged Property (the “Queenstown Release Price”) or (y) (ii) if the Permitted Release Date has occurred but the REMIC Prohibition Period has not expired, prepay the Mortgage Loan in an amount equal to the Queenstown Release Price, together with any applicable yield maintenance premium, (iii) after giving effect to the release of the Mortgaged Property, the debt yield is no less than 14.75%, provided that, in order to satisfy the debt yield requirement, the borrowers may, as applicable, defease or prepay (together with any applicable yield maintenance premium) an additional portion of the Mortgage Loan, and (iv) the borrowers satisfy customary REMIC requirements.

Furthermore, some of the Mortgage Loans permit the release or substitution of specified parcels of real estate or improvements that secure the Mortgage Loans but were not assigned any material value or considered a source of any material cash flow for purposes of determining the related Appraised Value or Underwritten Net Cash Flow or considered material to the use or operation of the property, or permit the general right to release as yet unidentified parcels if they are non-income producing so long as such release does not materially adversely affect the use or value of the remaining property, among other things. Such real estate may be permitted to be released, subject to certain REMIC rules, without payment of a release price and consequent reduction of the principal balance of the subject Mortgage Loan or substitution of additional collateral if zoning and other conditions are satisfied. We cannot assure you that the development of a release parcel, even if approved by the special servicer as having no material adverse effect to the remaining property, may not for some period of time either disrupt operations or lessen the value of the remaining property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

Escrows

Fourteen (14) of the Mortgage Loans (67.1%) secured by retail, office, industrial or mixed use properties, provide for upfront or monthly escrows (or credit) for the full term or a portion of the term of the related Mortgage Loan to cover anticipated re-leasing costs, including tenant improvements and leasing commissions or other lease termination or occupancy issues. Such escrows are typically considered for retail, office, industrial and mixed use properties only.

Thirty-four (34) of the Mortgage Loans (64.1%) provide for monthly or upfront escrows to cover property taxes on the Mortgaged Properties.

Twenty-one (21) of the Mortgage Loans (56.4%) provide for monthly or upfront escrows to cover ongoing replacements, capital repairs and FF&E.

Fifteen (15) of the Mortgage Loans (36.3%) provide for monthly or upfront escrows to cover insurance premiums on the Mortgaged Properties.

 238 

Certain of the Mortgage Loans described above permit the related borrower to post a letter of credit or guaranty in lieu of maintaining cash reserves. In addition, in certain cases, the related borrower may not be required to maintain the escrows described above until the occurrence of a specified trigger.

Many of the Mortgage Loans provide for other escrows and reserves, including, in certain cases, reserves for debt service, operating expenses, vacancies at the related Mortgaged Property and other shortfalls or reserves to be released under circumstances described in the related Mortgage Loan documents.

Mortgaged Property Accounts

Lockbox Accounts

The Mortgage Loan documents prescribe the manner in which the related borrowers are permitted to collect rents from tenants at each Mortgaged Property. The following table sets forth the manner in which tenant rent is transferred to a lockbox account, in some cases, only upon the occurrence of a trigger event:

Lockbox Account Types

Lockbox Type

Number of Mortgage Loans

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Hard 17 $       477,408,286   59.3%
None 37   177,841,426   22.1
Springing   9   149,834,500   18.6
Total

63

$

805,084,212

100.0%

The lockbox accounts will not be assets of the issuing entity. See “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” or Annex A-1 to this prospectus for a description of lockbox and cash management accounts.

Exceptions to Underwriting Guidelines

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Goldman Sachs Mortgage Company—Goldman Originator’s Underwriting Guidelines and Processes—Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines”, “—Citi Real Estate Funding Inc.—CREFI’s Underwriting Guidelines and Processes—Exceptions to CREFI’s Disclosed Underwriting Guidelines”, “—National Cooperative Bank, N.A.—National Cooperative Bank, N.A.’s Underwriting Standards and Processes—Exceptions”, “—German American Capital Corporation—DB Originator’s Underwriting Guidelines and Processes—Exceptions”, “—UBS AG New York Branch—UBS AG New York Branch’s Underwriting Standards—Exceptions”, “—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Guidelines and Processes—Exceptions”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes—Exceptions to SMC’s Disclosed Underwriting Guidelines”, “—Bank of Montreal—BMO’s Origination Procedures and Underwriting Guidelines—Exceptions to Underwriting Guidelines” and “—Barclays Capital Real Estate Inc.—Barclays’ Underwriting Guidelines and Processes—Exceptions”.

 239 

Additional Indebtedness

General

The Mortgage Loans generally prohibit borrowers from incurring any additional debt secured by their Mortgaged Property without the consent of the lender. However:

●substantially all of the Mortgage Loans permit the related borrower to incur limited indebtedness in the ordinary course of business that is not secured by the related Mortgaged Property;
●the borrowers under certain of the Mortgage Loans have incurred and/or may incur in the future unsecured debt other than in the ordinary course of business;
●any borrower that is not required pursuant to the terms of the applicable Mortgage Loan documents to meet single purpose entity criteria may not be restricted from incurring unsecured debt or mezzanine debt;
●the terms of certain Mortgage Loans permit the borrowers to post letters of credit and/or surety bonds for the benefit of the mortgagee under the Mortgage Loans, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee;
●although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, the terms of the Mortgage Loan documents generally permit, subject to certain limitations, the pledge of the limited partnership or non-managing membership equity interests in a borrower or less than a controlling interest of any other equity interests in a borrower; and
●certain of the Mortgage Loans do not restrict the pledging of ownership interests in the borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests.
●with respect to the Mortgage Loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A., the related borrower may have incurred, be permitted in the future to incur, or in the future be granted consent to incur, additional indebtedness secured by the related Mortgaged Property as further described in “Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”; and
●with respect to the Mortgage Loans secured by residential cooperative properties, the owners of cooperative units underlying the residential cooperative properties are permitted, generally without restriction, to obtain loans secured by a pledge of such owner’s interest in the respective cooperative units underlying the cooperative properties.

Whole Loans

Certain Mortgage Loans are subject to the rights of a holder of one or more related Companion Loans, as further described in “—The Whole Loans” below.

 240 

Mezzanine Indebtedness

The mezzanine loans related to the Mortgage Loans identified in the table below are each subject to an intercreditor agreement between the holder(s) of the related mezzanine loan(s) and the related lender under the related Mortgage Loan that sets forth the relative priorities between the related Mortgage Loan and the related mezzanine loan(s). Each intercreditor agreement provides, among other things, generally that (a) all payments due under the related mezzanine loan(s) are subordinate after an event of default under the related Mortgage Loan (taking into account the cure rights of the mezzanine lender(s)), and in certain cases, only after the mezzanine lender(s) receive notice of such event of default to any and all payments required to be made under the related Mortgage Loan (except for any payments from funds other than the Mortgaged Property or proceeds of any enforcement upon the mezzanine loan collateral, or required redemptions thereof, and any mezzanine loan guarantees in respect of which the related mortgage lender does not own a corresponding claim or right), (b) so long as there is no event of default under the related Mortgage Loan, (taking into account the cure rights of the mezzanine lender(s)), the related mezzanine lender(s) may accept payments on and prepayments of the related mezzanine loan(s) prior to the prepayment in full of the Mortgage Loan, provided that, in most cases, such prepayment is from a source of funds other than the respective Mortgaged Property (unless such funds are derived from excess cash), (c) the related mezzanine lender(s) will have certain rights to receive notice of and cure defaults under the related Mortgage Loan prior to any acceleration or enforcement of the related Mortgage Loan, (d) the related mezzanine lender(s) may amend or modify the related mezzanine loan(s) in certain respects without the consent of the related mortgage lender, and the mortgage lender must obtain the consent of the mezzanine lender(s) to amend or modify the Mortgage Loan in certain respects, (e) upon the occurrence of an event of default under the related mezzanine loan documents and upon compliance with the terms and conditions in the applicable intercreditor agreement, the related mezzanine lender(s) may foreclose upon the pledged equity interests in the related Mortgage Loan borrower or, if applicable, the related senior mezzanine loan borrower, which could result in a change of control with respect to the related Mortgage Loan borrower or, if applicable, the related senior mezzanine loan borrower, and a change in the management of the related Mortgaged Properties and (f) if the related Mortgage Loan is accelerated or, in some cases, becomes specially serviced or if a monetary default (or, in some cases, a non-monetary default) occurs (and in some cases, continues for a specified period of time) or if the Mortgage Loan borrower becomes a debtor in a bankruptcy or if the related Mortgage Loan lender commences or exercises any enforcement action under the related Mortgage Loan documents with respect to the related Mortgage Loan borrower or the related Mortgaged Properties, the related mezzanine lender(s) has or have, as applicable, the right to purchase the related Mortgage Loan, in whole but not in part, for a price generally equal to the outstanding principal balance of the related Mortgage Loan, together with all accrued and unpaid interest and other amounts due thereon, plus any advances made by the related Mortgage Loan lender or its servicer and any interest thereon plus, subject to certain limitations and exclusions, any Liquidation Fees, Workout Fees and Special Servicing Fees payable under the PSA, but generally excluding any late charges, default interest, exit fees, spread maintenance charges payable in connection with a prepayment or yield maintenance charges, liquidated damages and prepayment premiums. In addition, the mezzanine loan agreements provide that an event of default under the related Mortgage Loan will trigger an event of default under the related mezzanine loan.

Although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, the terms of the Mortgages generally permit, subject to certain limitations, the pledge of less than a controlling portion of the limited partnership or non-managing membership equity interests in a borrower.

 241 

Certain Mortgage Loans described below permit the incurrence of mezzanine debt subject to satisfaction of certain conditions including a certain maximum combined loan-to-value ratio and/or a minimum combined debt service coverage ratio, and in some cases mezzanine debt is already in place. Also, certain of the Mortgage Loans do not restrict the pledging of ownership interests in the related borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests. In addition, in general, a borrower (or its direct or indirect owners) that does not meet single-purpose entity criteria may not be restricted in any way from incurring mezzanine debt.

As of the Cut-off Date, each sponsor has informed us that it is aware of the following existing mezzanine indebtedness with respect to the Mortgage Loans it is selling to the depositor:

Mortgage Loan Name

Mortgage Loan
Cut-off Date Balance

Pari Passu Companion Loan Cut-off Date Balance

Subordinate Companion Loan Cut-off Date Balance

Mezzanine Debt Cut-off Date Balance

Cut-off Date Total Debt Balance(1)

Cut-off Date Wtd. Avg. Total Debt Interest Rate(1)

Cut-off Date Mortgage Loan LTV Ratio(2)

Cut-off Date Total Debt LTV Ratio(1)

Cut-off Date Mortgage Loan Underwritten NCF DSCR(2)

Cut-off Date Total Debt Underwritten NCF DSCR(1)

One Dag $40,100,000 $134,900,000 NAP $40,000,000 $215,000,000 7.51499%(3) 60.5% 74.3% 1.81x(4) 1.20x

(1) Calculated including the mezzanine debt and any related Companion Loan (including any related Subordinate Companion Loan).

(2) Calculated including any related Pari Passu Companion Loan (but without regard to any Subordinate Companion Loan or mezzanine debt).

(3) The total debt interest rate for the One Dag Mortgage Loan to full precision is 7.51498837209302%.

(4) The Cut-Off Date Mortgage Loan Underwritten NCF DSCR is based on the initial 60 months of the loan term that is interest-only. Thereafter, the monthly payments follow a planned amortization schedule calculated based on a 360-month schedule and the total debt amount with all amortization allocated to the One Dag Whole Loan. The related mezzanine debt is interest only for the entirety of the loan term. With respect to the amortized payments, the Underwritten NCF DSCR results in 1.59x.

In each case, the mezzanine indebtedness identified above is coterminous with the related Mortgage Loan.

The Mortgage Loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations as described under “—Certain Terms of the Mortgage Loans—‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions” above. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners.

With respect to the Mortgage Loans listed in the following chart, the direct and indirect equity owners of the borrower are permitted to incur future mezzanine debt, subject to the satisfaction of conditions contained in the related loan documents, including, among other things, a combined maximum loan-to-value ratio, a combined minimum debt service coverage ratio and/or a combined minimum debt yield, as listed in the following chart and determined in accordance with the related Mortgage Loan documents:

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

Combined Maximum LTV Ratio

Combined Minimum DSCR

Combined Minimum Debt Yield

Intercreditor Agreement Required

Phoenix Industrial Portfolio XVI $64,958,592 51.2% 1.75x 13.9% Yes

The specific rights of the related mezzanine lender with respect to any such future mezzanine loan will be specified in the related intercreditor agreement and may include certain cure and repurchase rights of the mezzanine lender. The intercreditor agreement required to be entered into in connection with any future mezzanine loan will be subject to receipt of a Rating Agency Confirmation. The direct and/or indirect owners of a borrower under a Mortgage Loan are also generally permitted to pledge their interest in such borrower as security for a mezzanine loan in circumstances where the ultimate transfer of such interest to the mezzanine lender would be a permitted transfer under the related Mortgage Loan documents.

 242 

Generally, upon a default under a mezzanine loan, subject to the terms of any applicable intercreditor or subordination agreement, the holder of the mezzanine loan would be entitled to foreclose upon the equity in the related borrower, which has been pledged to secure payment of such debt. Although this transfer of equity may not trigger the due on sale clause under the related Mortgage Loan, it could cause a change in control of the borrower and/or cause the obligor under the mezzanine loan to file for bankruptcy, which could negatively affect the operation of the related Mortgaged Property and the related borrower’s ability to make payments on the related Mortgage Loan in a timely manner.

See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability To Incur Other Indebtedness Entails Risk”.

Other Secured Indebtedness

Some of the Mortgage Loans permit certain affiliates of the related borrower to pledge their indirect ownership interests in the borrower including, but not limited to, pledges to an institutional lender providing a corporate line of credit or corporate credit facility as collateral for such corporate line of credit or corporate credit facility. In connection with those pledges, the Mortgage Loan documents for such Mortgage Loans may: (i) contain limitations on the amounts that such collateral may secure and prohibit foreclosure of such pledges unless such foreclosure would represent a transfer otherwise permitted under the Mortgage Loan documents but do not prohibit a change in control in the event of a permitted foreclosure; or (ii) require that such financing be secured by all or substantially all of the pledgor’s assets or by at least a certain number of assets other than such ownership interests in the related borrower.

The Mortgage Loans secured by residential cooperative properties permit cooperative unit loans that are secured by direct equity interests in the related borrower. See “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” and “—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.” below.

With respect to the Colorado Mills Mortgage Loan (9.9%), The Falls Mortgage Loan (6.2%), the Arizona Mills Mortgage Loan (3.5%) and the Pismo Beach and Queenstown Premium Outlets Mortgage Loan (0.6%), the borrower has the right to obtain a PACE Loan (as defined below) for an amount not to exceed $5,000,000, subject to lender’s consent and delivery of a rating agency confirmation. The lien resulting from any unpaid and delinquent PACE Loan payments would have property tax lien status. “PACE Loan” means (x) any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year tax assessments against the Mortgaged Property.

Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.

With respect to Mortgage Loans secured by residential cooperative properties sold to the depositor by National Cooperative Bank, N.A., many of the related borrowers have incurred additional indebtedness secured by the related Mortgaged Property. Such additional secured indebtedness in existence as of the Cut-off Date is expressly subordinate to the related Mortgage Loan and is described on Annex A-1. The following table presents certain information with respect to existing subordinate mortgage indebtedness encumbering residential cooperative properties securing the related Mortgage Loans.

 243 

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

Non-Trust Mortgage Loan Maximum Balance Allowed(1)

Non-Trust Mortgage Loan Balance as of 10/22/2026

Total Cut-off Date Debt Balance(2)

Total Maximum Debt Balance(3)

Total Maximum Debt LTV Ratio(3)

Non-Trust Mortgage Interest Rate

Total Maximum Debt UW NCF DSCR(4)

Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. $ 9,983,331   $ 500,000   0 $ 9,983,331   $       10,483,331   10.3 % Greater of (A) 5.00% or (B) Prime Rate 7.86x
Bronxville Terrace Owners Corp. $ 7,498,416   $ 500,000   0 $ 7,498,416   $ 7,998,416   21.1 % Greater of (A) 5.00% or (B) Prime Rate 4.62x
270 Bronxville Road Owners, Inc. $ 7,487,670   $ 500,000   0 $ 7,487,670   $ 7,987,670   30.3 % Greater of (A) 5.00% or (B) Prime Rate+0.25% 2.75x
675 West End Owners Corp. $ 6,750,000   $ 500,000   0 $ 6,750,000   $ 7,250,000   10.1 % Greater of (A) 5.00% or (B) Prime Rate 3.93x
Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. $ 6,500,000   $ 500,000   0 $ 6,500,000   $ 7,000,000   9.2 % Greater of (A) 5.00% or (B) Prime Rate 7.35x
Lincoln Co-Operative
Apartments, Inc.
$ 5,495,813   $ 500,000   0 $ 5,495,813   $ 5,995,813   5.2 % Greater of (A) 4.95% or (B) Prime Rate 12.98x
Madison Court Apartment Corp. $ 5,484,143   $ 4,651,039   4,151,039 $ 9,635,182   $ 10,135,182   17.7 %   5.17x
Subordinate LOC     $ 500,000   0             Greater of (A) 5.00% or (B) Prime Rate  
HPD Third Priority Subordinate Mortgage     $ 3,318,000   3,318,000             1.00%  
HPD Fourth Priority Enforcement Mortgage     $ 833,039   833,039             NAP  
Highlander Hall Owners, Inc. $ 5,296,616   $ 500,000   0 $ 5,296,616   $ 5,796,616   16.9 % Greater of (A) 4.95% or (B) Prime Rate 5.37x
480 Riverdale Avenue Tenants Corp. $ 5,195,341   $ 500,000   0 $ 5,195,341   $ 5,695,341   19.8 % Greater of (A) 5.00% or (B) Prime Rate 5.59x
Barnes Gardens Owners Corp. $ 4,744,726   $ 500,000   0 $ 4,744,726   $ 5,244,726   21.3 % Greater of (A) 5.00% or (B) Prime Rate 3.99x
Compton Owners Corp. $ 4,598,733   $ 500,000   0 $ 4,598,733   $ 5,098,733   17.6 % Greater of (A) 4.95% or (B) Prime Rate 5.08x
MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. $ 4,500,000   $ 1,500,000   0 $ 4,500,000   $ 6,000,000   10.9 % Greater of (A) 4.85% or (B) Prime Rate 4.98x
Forest Park Owners Corp. $ 4,247,415   $ 549,332   49,302 $ 4,296,717   $ 4,796,747   15.0 %   3.82x
Subordinate LOC     $ 500,000   0             Greater of (A) 5.00% or (B) Prime Rate  
Third priority Wrap Mortgage     $ 49,332   49,302             7.09%  
McLean Towers Inc. $ 4,147,226   $ 500,000   0 $ 4,147,226   $ 4,647,226   29.0 % Greater of (A) 5.00% or (B) Prime Rate 3.71x
150-15 79 Ave. Owners Corp. $ 3,250,000   $ 500,000   0 $ 3,250,000   $ 3,750,000   13.5 % Greater of (A) 4.95% or (B) Prime Rate+0.25% 5.27x
Beechwood Gardens Owners, Inc. $ 3,097,944   $ 500,000   0 $ 3,097,944   $ 3,597,944   12.1 % Greater of (A) 5.00% or (B) Prime Rate 5.36x
2750 Johnson Owners Corp. $ 2,865,476   $ 500,000   0 $ 2,865,476   $ 3,365,476   13.5 % Greater of (A) 5.00% or (B) Prime Rate 5.66x
310 East 49th Owners Corp. $ 2,798,174   $ 500,000   0 $ 2,798,174   $ 3,298,174   6.9 % Greater of (A) 5.00% or (B) Prime Rate 8.78x
Bayview Owners Corp. $ 2,793,150   $ 300,000   0 $ 2,793,150   $ 3,093,150   4.9 % Greater of (A) 4.95% or (B) Prime Rate 10.10x
Midland Plaza Apartments Corp. $ 2,649,600   $ 500,000   0 $ 2,649,600   $ 3,149,600   23.5 % Greater of (A) 5.00% or (B) Prime Rate+0.25% 4.03x
682 Tenant Corporation $ 2,600,000   $ 500,000   0 $ 2,600,000   $ 3,100,000   5.6 % Greater of (A) 4.95% or (B) Prime Rate+0.25% 11.04x
710 Owners Corporation $ 2,500,000   $ 500,000   0 $ 2,500,000   $ 3,000,000   8.5 % Greater of (A) 4.95% or (B) Prime Rate 5.99x
135 Prospect Tenants Corp. $ 2,498,336   $      1,000,000   0 $ 2,498,336   $ 3,498,336   8.2 % Greater of (A) 4.95% or (B) Prime Rate 5.42x
235 West 70th Street Owners Corp. $ 2,498,207   $ 750,000   0 $ 2,498,207   $ 3,248,207   9.3 % Greater of (A) 4.95% or (B) Prime Rate 5.78x
34-43 60th Street Owners Corp. $        2,495,862   $ 500,000   350,000 $         2,845,862   $ 2,995,862   10.4 % Greater of (A) 4.95% or (B) Prime Rate 7.22x
 244 

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

Non-Trust Mortgage Loan Maximum Balance Allowed(1)

Non-Trust Mortgage Loan Balance as of 10/22/2026

Total Cut-off Date Debt Balance(2)

Total Maximum Debt Balance(3)

Total Maximum Debt LTV Ratio(3)

Non-Trust Mortgage Interest Rate

Total Maximum Debt UW NCF DSCR(4)

250 Cabrini Boulevard, Inc. $        2,396,082   $        500,000   0 $          2,396,082   $         2,896,082   7.0 % Greater of (A) 4.95% or (B) Prime Rate 5.64x
Orgonic Forms, Inc. $ 2,000,000   $ 300,000   0 $ 2,000,000   $ 2,300,000   5.9 % Greater of (A) 4.95% or (B) Prime Rate 8.27x
80-82 Charles St. Owners Corp. $ 1,524,014   $ 250,000   0 $ 1,524,014   $ 1,774,014   6.5 % Greater of (A) 4.95% or (B) Prime Rate 6.10x
1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. $ 1,349,750   $ 500,000   0 $ 1,349,750   $ 1,849,750   19.1 % Greater of (A) 5.00% or (B) Prime Rate 5.82x
13912 Owners Corp. $ 1,079,275   $ 250,000   0 $ 1,079,275   $ 1,329,275   17.0 % Greater of (A) 4.95% or (B) Prime Rate 3.42x
(1)For Subordinate LOC non-trust mortgage loans (other than with respect to the Madison Court Apartment Corp. Mortgage Loan and the Forest Park Owners Corp. Mortgage Loan), the Non-Trust Mortgage Loan Maximum Balance Allowed assumes that the non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. With respect to the Madison Court Apartment Corp. Mortgage Loan, the related borrower has (i) a Subordinate LOC non-trust mortgage loan, (ii) a third priority subordinate mortgage that is currently held by the New York City Department of Housing Preservation and Development (“HPD”) in the original principal amount of $3,318,000 (the “HPD Third Priority Subordinate Mortgage”) and (iii) a fourth priority subordinate enforcement mortgage held by HPD in the original principal amount of $833,039 (the “HPD Fourth Priority Enforcement Mortgage”). The HPD Third Priority Subordinate Mortgage bears interest at a rate of 1.00% per annum and matures in September, 2033. The HPD Fourth Priority Enforcement Mortgage is non-interest-bearing and requires no periodic payments of principal or interest from the borrower. Accordingly, with respect to the Madison Court Apartment Corp. Mortgage Loan, the Non-Trust Mortgage Loan Maximum Balance Allowed is expressed as the sum of (i) the Subordinate LOC non-trust mortgage loan, plus (ii) the HPD Third Priority Subordinate Mortgage, plus (iii) the HPD Fourth Priority Enforcement Mortgage. With respect to the Forest Park Owners Corp. Mortgage Loan, the related borrower has both (i) a Subordinate LOC non-trust mortgage loan and (ii) a third priority Wrap Mortgage that is currently held by the cooperative sponsor. The Wrap Mortgage holder’s equity (i.e., the principal amount of the Wrap Mortgage as to which the Wrap Mortgage holder is entitled to receive payments) is $49,332.26 (such amount, the “Wrap Mortgage Equity Amount”). Accordingly, with respect to the Forest Park Owners Corp. Mortgage Loan, the Non-Trust Mortgage Loan Maximum Balance Allowed is expressed as the sum of (i) the Subordinate LOC non-trust mortgage loan plus (ii) the Wrap Mortgage Equity Amount, and the Non-Trust Mortgage Loan Maximum Balance Allowed with respect to the column entitled Third Priority Wrap Mortgage is the Wrap Mortgage Equity Amount.
(2)The Total Cut-off Date Debt Balance is calculated using the Cut-off Date Principal Balance of the Mortgage Loan and the actual outstanding balance of the Subordinate LOC non-trust mortgage loan(s) (including, in the case of the Madison Court Apartment Corp. Mortgage Loan, the aggregate outstanding principal balances of the HPD Third Priority Subordinate Mortgage and the HPD Fourth Priority Enforcement Mortgage Loan, and with respect to the Forest Park Owners Corp. Mortgage Loan, the Wrap Mortgage Equity Amount) as of October 22, 2026.
(3)For Subordinate LOC non-trust mortgage loans (other than with respect to the Madison Court Apartment Corp. Mortgage Loan and the Forest Park Owners Corp. Mortgage Loan), the Total Maximum Debt Balance and the Total Maximum Debt LTV Ratio are calculated (i) using the Mortgage Loan Cut-off Date Balance of the Mortgage Loan and (ii) assuming that the corresponding Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. With respect to the Madison Court Apartment Corp. Mortgage Loan, the Total Maximum Debt Balance and the Total Maximum Debt LTV Ratio are calculated (i) using the Mortgage Loan Cut-off Date Balance of the Mortgage Loan, (ii) assuming that the corresponding Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as the Cut-off Date, and (iii) inclusive of the aggregate outstanding principal balances of the HPD Third Priority Subordinate Mortgage and the HPD Fourth Priority Enforcement Mortgage. With respect to the Forest Park Owners Corp. Mortgage Loan, the Total Maximum Debt Balance and the Total Maximum Debt LTV Ratio are calculated (i) using the Mortgage Loan Cut-off Date Balance of the Mortgage Loan, (ii) assuming that the corresponding Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as the Cut-off Date, and (iii) assuming that the outstanding principal balance of the Wrap Mortgage is equal to the Wrap Mortgage Equity Amount.
(4)For Subordinate LOC non-trust mortgage loans (other than with respect to the Madison Court Apartment Corp. Mortgage Loan and the Forest Park Owners Corp. Mortgage Loan), the Total Maximum Debt U/W NCF DSCR is calculated (i) assuming that interest on the Subordinate LOC non-trust mortgage loan is accruing pursuant to the applicable loan document (with the applicable interest rate determined using the Prime Rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor), and (ii) assuming that the Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. With respect to the Madison Court Apartment Corp. Mortgage Loan, the Total Maximum Debt U/W NCF DSCR is calculated for the Subordinate LOC non-trust mortgage loan (i) assuming that interest on the Subordinate LOC non-trust mortgage loan is accruing pursuant to the applicable loan document (with the applicable interest rate determined using the Prime Rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor), (ii) assuming that the Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date, and (iii) assuming that the debt service attributable to the HPD Third Priority Subordinate Mortgage is accruing interest pursuant to the applicable loan document. The HPD Fourth Priority Enforcement Mortgage is excluded from the calculation of Total Maximum Debt U/W NCF DSCR because it requires no payments from the borrower. With respect to the Forest Park Owners Corp. Mortgage Loan, the Total Maximum Debt U/W NCF DSCR is calculated for the Subordinate LOC non-trust mortgage loan (i) assuming that interest on the Subordinate LOC non-trust mortgage loan is accruing pursuant to the applicable loan document (with the applicable interest rate determined using the Prime Rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor), (ii) assuming that the Subordinate LOC non-trust mortgage loan has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date, and (iii) assuming that the scheduled principal and interest payments required under the Wrap Mortgage are based on the applicable loan amount.
 245 

In addition, with respect to each of the Mortgage Loans sold by National Cooperative Bank, N.A. and secured by residential cooperative properties, the PSA permits the applicable master servicer to grant consent to additional subordinate financing secured by the related cooperative property (even if such subordinate financing is prohibited by the terms of the related Mortgage Loan documents), subject to the satisfaction of certain conditions, including that (i) the maximum combined loan-to-value ratio not exceed 40% (based on the Value Co-op Basis of the related Mortgaged Property as set forth in an updated appraisal obtained in connection with the proposed indebtedness; provided, however, that with respect to the Village of Shawnee, Inc. Mortgage Loan, such loan-to-value ratio will be determined based on the “Coop-Rental Value” of the related Mortgaged Property as set forth in an updated appraisal obtained in connection with the proposed indebtedness), (ii) the aggregate of proposed and existing subordinate financing secured by the related Mortgaged Property must not exceed $10 million, (iii) the net proceeds of the subordinate debt must be used principally for funding capital expenditures, major repairs or reserves, (iv) the subordinate mortgage loan is not permitted to have a stated maturity date that is prior to the maturity date of the related Mortgage Loan if the subordinate mortgage loan is not fully amortizing and (v) National Cooperative Bank, N.A. or any affiliate thereof that originates (in accordance with its underwriting standards for such loans) the subordinate mortgage loan, executes and delivers to the custodian (on behalf of the trustee) for inclusion in the Mortgage File an intercreditor and subordination agreement with respect to such subordinate mortgage. “Value Co-op Basis” means, with respect to any residential cooperative property securing a Mortgage Loan, the value estimate reflected in the most recent appraisal obtained by or otherwise in the possession of the applicable master servicer determined as if the related Mortgaged Property is operated as a residential cooperative; in general, such value equals the gross share value of all cooperative units in the related Mortgaged Property, based in part on various comparable sales of cooperative apartment units in the market, plus the amount of the underlying debt encumbering the related Mortgaged Property. There is generally a limited market for the sale of cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for the sale of market rate units. Therefore, the appraiser typically applies a discount when deriving a gross share value for such units as and if the appraiser deems appropriate. The amount of such discount will depend on such factors as location, condition, tenancy profile (age of the tenants), and the amount of positive or negative cash flow. In certain instances, in determining the gross share value of market rate cooperative sponsor or investor held units occupied by rental tenants, the appraiser has taken into consideration a value for such units determined by capitalizing the anticipated net operating income to be realized from such occupied units. The comparable sales considered in the appraisers’ estimates of gross share values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered. With respect to limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units), the gross share value referenced in the preceding sentence is calculated without regard to any applicable sale price restrictions.

However, the intercreditor agreements that in each instance govern the interaction between the mortgagee under the Mortgage Loan and the lender with respect to any such additional secured debt do not (as to existing additional subordinate debt) and are not likely to (as to future additional secured debt) contain “standstill” provisions in favor of the mortgagee under the Mortgage Loan. As a result, the lender under any such permitted additional debt could foreclose upon its lien and cause a default on the related Mortgage Loan, regardless of whether such Mortgage Loan was otherwise in default.

 246 

In each of the aforementioned cases with respect to future subordinate financing, National Cooperative Bank, N.A. or one of its affiliates is likely to be the lender on such subordinate financing, although it is not obligated to provide such financing. In addition, the Mortgage Loans secured by residential cooperative properties do not restrict the pledge of direct equity interests in the related cooperative borrower in connection with the financing of cooperative apartment units and generally permit the related borrowers to incur unsecured subordinate debt subject to the terms of the related Mortgage Loan documents. See “Risk Factors—Risks Relating to Conflicts of Interest—Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests” and “—Potential Conflicts of Interest of the Master Servicers and the Special Servicers”. See also “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

Preferred Equity

Because preferred equity often provides for a higher rate of return to be paid to the holders of such preferred equity, preferred equity in some respects functions like mezzanine indebtedness, and reduces a principal’s economic stake in the related Mortgaged Property, reduces cash flow on the borrower’s Mortgaged Property after the payment of debt service and payments on the preferred equity and may increase the likelihood that the owner of a borrower will permit the value or income-producing potential of a Mortgaged Property to fall and may create a greater risk that a borrower will default on the Mortgage Loan secured by a Mortgaged Property whose value or income is relatively weak.

Other Unsecured Indebtedness

Certain Mortgage Loans permit the borrower (or an affiliate thereof) to incur certain other subordinate indebtedness as described below:

●The Mortgage Loans secured by residential cooperative properties generally permit the related borrowers to incur unsecured subordinate debt subject to the terms of the related Mortgage Loan documents.

Certain risks relating to additional debt are described in “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability To Incur Other Indebtedness Entails Risk”.

The Whole Loans

General

Each of the Colorado Mills Mortgage Loan, The Falls Mortgage Loan, the One Dag Mortgage Loan, the Arizona Mills Mortgage Loan, The Pointe at Polaris Mortgage Loan, The Ritz Tower Mortgage Loan, the 400 Arcola Road Mortgage Loan, the NOVA Retail 2-Pack Mortgage Loan and the Pismo Beach and Queenstown Premium Outlets Mortgage Loan is part of a Whole Loan consisting of such Mortgage Loan and the related Pari Passu Companion Loan(s) and/or in certain cases, the related Subordinate Companion Loan(s). In connection with each Whole Loan, the rights between the trustee on behalf of the issuing entity and the holder(s) of the related Companion Loan(s) (the “Companion Loan Holder” or “Companion Loan Holders”) are generally governed by a co-lender agreement (each, a “Co-Lender Agreement”). With respect to each of the Whole Loans, the related Mortgage Loan and the related Companion Loan(s) are cross-collateralized and cross-defaulted.

The following terms are used in reference to the Whole Loans:

“AB Whole Loan” means each of the Whole Loans with one or more Subordinate Companion Loans in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no AB Whole Loans related to the issuing entity.

 247 

“BANK 2026-BNK52 PSA” means the pooling and servicing agreement governing the servicing of the One Dag Whole Loan.

“Benchmark 2026-V21 PSA” means the pooling and servicing agreement governing the servicing of the 400 Arcola Road Whole Loan.

“BMO 2026-C15 PSA” means the pooling and servicing agreement governing the servicing of the Arizona Mills Whole Loan, The Pointe at Polaris Whole Loan and The Ritz Tower Whole Loan.

“Control Note” means, with respect to any Whole Loan, the “Controlling Note” or other similar term or concept specified in the related Co-Lender Agreement. As of the Closing Date, the Control Note with respect to each Whole Loan will be the promissory note(s) listed as the “Control Note” in the column “Control Note/Non-Control Note” in the table below titled “Whole Loan Control Notes and Non-Control Notes”.

“Controlling Companion Loan” means, with respect to any Servicing Shift Whole Loan, the related Pari Passu Companion Loan related to which, upon the securitization of such Pari Passu Companion Loan, servicing is expected to shift to the related Servicing Shift PSA entered into in connection with such securitization. For the avoidance of doubt, there is no “Controlling Companion Loan” in relation to the issuing entity.

“Controlling Holder” means, with respect to any Whole Loan, the holder of the related Control Note. As of the Closing Date, the Controlling Holder with respect to each Whole Loan will be the holder listed next to the related Control Note in the column “Note Holder” in the table below titled “Whole Loan Control Notes and Non-Control Notes”.

“MSBAM 2026-C36 PSA” means the pooling and servicing agreement governing the servicing of the Pismo Beach and Queenstown Premium Outlets Whole Loan.

“Non-Control Note” means, with respect to any Whole Loan, any “Non-Controlling Note” or other similar term or concept specified in the related Co-Lender Agreement. As of the Closing Date, the Non-Control Notes with respect to each Whole Loan will be the promissory notes listed as the “Non-Control Notes” in the column “Control Note/Non-Control Note” in the table below titled “Whole Loan Control Notes and Non-Control Notes”.

“Non-Controlling Holder” means, with respect to any Whole Loan, the holder of a Non-Control Note. As of the Closing Date, the Non-Controlling Holders with respect to each Whole Loan will be the holders listed next to the related Non-Control Notes in the column “Note Holder” in the table below titled “Whole Loan Control Notes and Non-Control Notes”.

“Non-Serviced AB Whole Loan” means each of the Whole Loans identified as “Non-Serviced” under the column titled “Mortgage Loan Type” with one or more Subordinate Companion Loans in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Non-Serviced AB Whole Loans related to the issuing entity.

“Non-Serviced Certificate Administrator” means, with respect to any Non-Serviced Whole Loan, the certificate administrator under the related Non-Serviced PSA.

“Non-Serviced Co-Lender Agreement” means, with respect to any Non-Serviced Whole Loan, the related Co-Lender Agreement.

“Non-Serviced Companion Loan” means each of the Companion Loans identified as “Non-Serviced” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below.

 248 

“Non-Serviced Custodian” means with respect to any Non-Serviced Whole Loan, the custodian (or its equivalent) under the related Non-Serviced PSA.

“Non-Serviced Directing Holder” means, with respect to any Non-Serviced Whole Loan, the directing holder (or its equivalent) under the related Non-Serviced PSA.

“Non-Serviced Master Servicer” means, with respect to any Non-Serviced Whole Loan, the master servicer under the related Non-Serviced PSA.

“Non-Serviced Mortgage Loan” means each of the Mortgage Loans identified as “Non-Serviced” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below and, after the applicable Servicing Shift Securitization Date, the related Servicing Shift Mortgage Loan.

“Non-Serviced Pari Passu Companion Loan” means each of the Companion Loans identified as “Non-Serviced” (or “Servicing Shift” after the related Servicing Shift Securitization Date) under the column titled “Mortgage Loan Type” that is pari passu in right of payment with the related Mortgage Loan in the table titled “Whole Loan Control Notes and Non-Control Notes” below.

“Non-Serviced Pari Passu Whole Loan” means each of the Whole Loans identified as “Non-Serviced” under the column titled “Mortgage Loan Type” with one or more Non-Serviced Pari Passu Companion Loans and no Subordinate Companion Loans in the table titled “Whole Loan Control Notes and Non-Control Notes” below and, after the applicable Servicing Shift Securitization Date, the related Servicing Shift Whole Loan.

“Non-Serviced PSA” means each of the pooling and servicing agreements or trust and servicing agreements, as applicable, identified under the column titled “Non-Serviced PSA/TSA” in the table titled “Whole Loan Control Notes and Non-Control Notes” below.

“Non-Serviced Securitization Trust” means a securitization trust that is created and governed by a Non-Serviced PSA.

“Non-Serviced Special Servicer” means, with respect to any Non-Serviced Whole Loan, the special servicer under the related Non-Serviced PSA.

“Non-Serviced Trustee” means, with respect to any Non-Serviced Whole Loan, the trustee under the related Non-Serviced PSA.

“Non-Serviced Whole Loan” means each of the Non-Serviced Pari Passu Whole Loans, the Non-Serviced AB Whole Loans and, after the related Servicing Shift Securitization Date, the related Servicing Shift Whole Loans.

“Serviced AB Mortgage Loan” means each of the Mortgage Loans identified as “Serviced” under the column titled “Mortgage Loan Type” with one or more Subordinate Companion Loans in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Serviced AB Mortgage Loans related to the issuing entity.

“Serviced AB Whole Loan” means each of the Whole Loans identified as “Serviced” under the column titled “Mortgage Loan Type” with one or more Subordinate Companion Loans in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Serviced AB Whole Loans related to the issuing entity.

“Serviced Companion Loan” means each of the Serviced Pari Passu Companion Loans and the Serviced Subordinate Companion Loan.

 249 

“Serviced Mortgage Loan” means each of the Mortgage Loans identified as “Serviced” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below and, prior to the related Servicing Shift Securitization Date, the related Servicing Shift Mortgage Loan.

“Serviced Pari Passu Companion Loan” means each of the Companion Loans identified as “Serviced” (or “Servicing Shift” prior to the related Servicing Shift Securitization Date) under the column titled “Mortgage Loan Type” that is pari passu in right of payment with the related Mortgage Loan in the table titled “Whole Loan Control Notes and Non-Control Notes” below.

“Serviced Pari Passu Mortgage Loan” means each Mortgage Loan related to a Serviced Pari Passu Whole Loan.

“Serviced Pari Passu Whole Loan” means each of the Whole Loans identified as “Serviced” under the column titled “Mortgage Loan Type” with one or more Serviced Pari Passu Companion Loans and no Serviced Subordinate Companion Loan in the table titled “Whole Loan Control Notes and Non-Control Notes” below and, prior to the related Servicing Shift Securitization Date, the related Servicing Shift Whole Loan.

“Serviced Subordinate Companion Loan” means each of the Companion Loans identified as “Serviced” under the column titled “Mortgage Loan Type” that is subordinate in right of payment with the related Mortgage Loan in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Serviced Subordinate Companion Loans related to the issuing entity.

“Serviced Whole Loan” means each of the Whole Loans identified as “Serviced” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below and, prior to the related Servicing Shift Securitization Date, the related Servicing Shift Whole Loan.

“Servicing Shift Mortgage Loan” means each of the Mortgage Loans identified as “Servicing Shift” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Servicing Shift Mortgage Loans related to the issuing entity.

“Servicing Shift PSA” means, with respect to each Servicing Shift Whole Loan, the pooling and servicing agreement governing the servicing of such Servicing Shift Whole Loan following the related Servicing Shift Securitization Date.

“Servicing Shift Securitization Date” means, with respect to each Servicing Shift Whole Loan, the closing date of the securitization of the related Controlling Companion Loan.

“Servicing Shift Whole Loan” means each of the Whole Loans identified as “Servicing Shift” under the column titled “Mortgage Loan Type” in the table titled “Whole Loan Control Notes and Non-Control Notes” below. For the avoidance of doubt, there are no Servicing Shift Whole Loans related to the issuing entity.

“Subordinate Companion Loan” means with respect to any AB Whole Loan, any related subordinated note not included in the issuing entity, which is generally subordinated in right of payment to the related Mortgage Loan to the extent set forth in the related Co-Lender Agreement.

“WFCM 2026-C66 PSA” means the pooling and servicing agreement governing the servicing of the NOVA Retail 2-Pack Whole Loan.

 250 

“Whole Loan” means each of the Colorado Mills Whole Loan, The Falls Whole Loan, the One Dag Whole Loan, the Arizona Mills Whole Loan, the 400 Arcola Road Whole Loan, The Pointe at Polaris Whole Loan, The Ritz Tower Whole Loan, the Nova Retail 2-Pack Whole Loan and the Pismo Beach and Queenstown Premium Outlets Whole Loan, as the context may require and as applicable.

The table below provides certain information with respect to each Mortgage Loan that has a corresponding Companion Loan:

Whole Loan Summary

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

% of Initial Pool Balance

Aggregate Pari Passu Companion Loan Cut-off Date Balance

Aggregate Subordinate Companion Loan Cut-off Date Balance

Mortgage Loan Cut-off Date LTV Ratio(1)(2)

Whole Loan Cut-off Date LTV Ratio(1)(3)

Mortgage Loan Underwritten NCF DSCR(2)

Whole Loan Underwritten NCF DSCR(3)

Colorado Mills $80,000,000      9.9% $13,000,000 NAP      41.3%      41.3%      2.90x      2.90x
The Falls $50,000,000      6.2% $80,000,000 NAP      62.1%      62.1%      1.83x      1.83x
One Dag $40,100,000      5.0% $134,900,000   NAP      60.5%      60.5%      1.59x      1.59x
Arizona Mills $28,000,000      3.5% $107,000,000   NAP      40.2%      40.2%      2.98x      2.98x
The Pointe at Polaris $15,500,000      1.9% $25,000,000 NAP      65.6%      65.6%      1.80x      1.80x
The Ritz Tower $15,000,000      1.9% $23,000,000 NAP      24.8%      24.8%      3.47x      3.47x
400 Arcola Road $10,000,000      1.2% $140,000,000   NAP      64.7%      64.7%      1.28x      1.28x
NOVA Retail 2-Pack   $8,000,000      1.0% $157,000,000   NAP      70.3%      70.3%      1.39x      1.39x
Pismo Beach and Queenstown Premium Outlets  $5,000,000      0.6% $70,000,000 NAP      59.2%      59.2%      2.26x      2.26x
(1)With respect to certain of the Mortgage Loans identified above, the Cut-off Date LTV Ratios have been calculated using “as-stabilized”, “portfolio premium” or similar hypothetical values, as described under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions”.
(2)Calculated including the related Pari Passu Companion Loan(s) but excluding the related Subordinate Companion Loan(s), any related mezzanine loan(s) and any other subordinate indebtedness.
(3)Calculated including the related Pari Passu Companion Loan(s) and the related Subordinate Companion Loan(s) but excluding any related mezzanine loan(s) and any other subordinate indebtedness.
 251 

Whole Loan Control Notes and Non-Control Notes

Mortgage Loan Mortgage Loan Type Non-Serviced PSA/TSA(1) Note Name Control Note / Non-Control Note Note Type Note Cut-off
Date Balance
Note Holder
Colorado Mills Serviced NAP A-1 Control Note Pari Passu $30,000,000 Benchmark 2026-B44
A-2 Non-Control Note Pari Passu $26,000,000 Benchmark 2026-B44
A-3 Non-Control Note Pari Passu $2,500,000 GS Bank
A-4 Non-Control Note Pari Passu $6,600,000 GS Bank
A-5 Non-Control Note Pari Passu $10,000,000 Benchmark 2026-B44
A-6 Non-Control Note Pari Passu $9,500,000 Benchmark 2026-B44
A-7 Non-Control Note Pari Passu $4,500,000 Benchmark 2026-B44
A-8 Non-Control Note Pari Passu $3,900,000 GACC
The Falls Serviced NAP A-1 Control Note Pari Passu $50,000,000 Benchmark 2026-B44
A-2 Non-Control Note Pari Passu $15,000,000 BMO 2026-C15
A-3 Non-Control Note Pari Passu $10,000,000 BMO 2026-C15
A-4 Non-Control Note Pari Passu $9,500,000 BMO 2026-C15
A-5 Non-Control Note Pari Passu $35,000,000 BANK 2026-BNK52
A-6 Non-Control Note Pari Passu $10,500,000 BANK 2026-BNK52
One Dag Non-Serviced BANK 2026-BNK52 A-1 Control Note Pari Passu $74,900,000 BANK 2026-BNK52
A-2-1 Non-Control Note Pari Passu $30,100,000 Benchmark 2026-B44
A-2-2 Non-Control Note Pari Passu $30,000,000 MSBAM 2026-C36
A-3-1 Non-Control Note Pari Passu $30,000,000 BMO 2026-C15
A-3-2 Non-Control Note Pari Passu $10,000,000 Benchmark 2026-B44
Arizona Mills Non-Serviced BMO 2026-C15 A-1 Control Note Pari Passu $40,000,000 BMO 2026-C15
A-2 Non-Control Note Pari Passu $20,000,000 BMO 2026-C15
A-3 Non-Control Note Pari Passu $20,000,000 Benchmark 2026-B44
A-4-1 Non-Control Note Pari Passu $5,500,000 Benchmark 2026-B44
A-4-2 Non-Control Note Pari Passu $4,500,000 BMO 2026-C15
A-5 Non-Control Note Pari Passu $15,000,000 MSBAM 2026-C36
A-6-1 Non-Control Note Pari Passu $5,000,000 MSBAM 2026-C36
A-6-2 Non-Control Note Pari Passu $2,500,000 Benchmark 2026-B44
A-7 Non-Control Note Pari Passu $15,000,000 MSBAM 2026-C36
A-8 Non-Control Note Pari Passu $7,500,000 BMO 2026-C15
The Pointe at Polaris Non-Serviced BMO 2026-C15 A-1 Control Note Pari Passu $25,000,000 BMO 2026-C15
A-2 Non-Control Note Pari Passu $15,500,000 Benchmark 2026-B44
The Ritz Tower Non-Serviced BMO 2026-C15 A-1 Control Note Pari Passu $23,000,000 BMO 2026-C15
A-2 Non-Control Note Pari Passu $15,000,000 Benchmark 2026-B44
400 Arcola Road Non-Serviced Benchmark 2026-V21 A-1 Control Note Pari Passu $60,000,000 Benchmark 2026-V21
A-2 Non-Control Note Pari Passu $30,000,000 Benchmark 2026-V21
A-3-1 Non-Control Note Pari Passu $25,000,000 GS Bank
A-3-2 Non-Control Note Pari Passu $10,000,000 BMO 2026-5C16
A-4-1 Non-Control Note Pari Passu $5,000,000 Benchmark 2026-V24
A-4-2 Non-Control Note Pari Passu $10,000,000 Benchmark 2026-B44
A-5 Non-Control Note Pari Passu $10,000,000 Benchmark 2026-V22
NOVA Retail 2-Pack Non-Serviced WFCM 2026-C66 A-1-1 Control Note Pari Passu $58,000,000 WFCM 2026-C66
A-1-2 Non-Control Note Pari Passu $12,000,000 JPMCB
A-2 Non-Control Note Pari Passu $20,000,000 JPMCB
A-3-1 Non-Control Note Pari Passu $10,750,000 Benchmark 2026-B43
A-3-2 Non-Control Note Pari Passu $8,000,000 Benchmark 2026-B44
A-4 Non-Control Note Pari Passu $18,750,000 Benchmark 2026-B43
A-5 Non-Control Note Pari Passu $18,750,000 Benchmark 2026-B43
A-6 Non-Control Note Pari Passu $18,750,000 Benchmark 2026-B43
Pismo Beach and Queenstown Premium Outlets Non-Serviced MSBAM 2026-C36 A-1 Control Note Pari Passu $70,000,000 MSBAM 2026-C36
A-2 Non-Control Note Pari Passu $5,000,000 Benchmark 2026-B44
         
(1)The identification of a “Non-Serviced PSA/TSA” above indicates that we have identified a securitization trust that has closed or priced or as to which a preliminary prospectus or final prospectus, or preliminary offering circular or final offering circular, as applicable, has printed, or otherwise based on publicly available information, and that has included, or is expected to include, the related controlling note for such whole loan.
 252 

The Serviced Pari Passu Whole Loans

The Serviced Pari Passu Whole Loans will be serviced pursuant to the PSA in accordance with the terms of the PSA and the related Co-Lender Agreement. None of the master servicer, the special servicer or the trustee will be required to make a monthly payment advance on any Serviced Pari Passu Companion Loan, but the master servicer or the trustee, as applicable, will be required to (and the special servicer, at its option in emergency situations, may) make Property Protection Advances in respect of the Serviced Pari Passu Whole Loans unless such advancing party (or, even if it is not the advancing party, the special servicer) determines that such a Property Protection Advance would be a Nonrecoverable Advance.

Each Servicing Shift Whole Loan will be serviced pursuant to the PSA (and, accordingly, will be a Serviced Pari Passu Whole Loan) prior to the related Servicing Shift Securitization Date, after which such Whole Loan will be serviced pursuant to the related Non-Serviced PSA (and, accordingly, will be a Non-Serviced Pari Passu Whole Loan). With respect to each Servicing Shift Whole Loan, the discussion under this section only applies to the period prior to the related Servicing Shift Securitization Date.

Co-Lender Agreement

The Co-Lender Agreement related to each Serviced Pari Passu Whole Loan provides that:

●The promissory notes comprising such Serviced Pari Passu Whole Loan (and consequently, the related Serviced Mortgage Loan and each related Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).
●All payments, proceeds and other recoveries on the Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the PSA, in accordance with the terms of the PSA).
●The transfer of up to 49% of the beneficial interest of a promissory note comprising the Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than, without the consent of the non-transferring noteholder or a rating agency, as applicable, a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Serviced Mortgage Loan together with the related Serviced Pari Passu Companion Loans in accordance with the terms of the PSA.

With respect to each Serviced Pari Passu Whole Loan, certain costs, fees and expenses (such as a pro rata share of a Property Protection Advance) allocable to a related Serviced Pari Passu Companion Loan may be paid or reimbursed out of payments and other collections on the Mortgage Pool, subject to the issuing entity’s right to reimbursement from future payments and other collections on such Serviced Pari Passu Companion Loan or from general collections with respect to any securitization of such Serviced Pari Passu Companion Loan.

 253 

Control Rights with respect to Serviced Pari Passu Whole Loans Other than the Servicing Shift Whole Loans

With respect to any Serviced Pari Passu Whole Loan (other than the Servicing Shift Whole Loans), the related Control Note will be included in the issuing entity, and the Directing Holder will have certain consent rights (if no Control Termination Event is continuing) and consultation rights (during a Control Termination Event, but while no Consultation Termination Event is continuing) with respect to such Whole Loan as described under “Pooling and Servicing Agreement—The Directing Holder”.

Control Rights with respect to the Servicing Shift Whole Loans

With respect to each Servicing Shift Whole Loan prior to the related Servicing Shift Securitization Date, the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table titled “Whole Loan Control Notes and Non-Control Notes” above under “—General”. The related Controlling Holder will be entitled (i) to direct the servicing of such Whole Loan in a manner that is substantially similar to the rights of the Directing Holder appointed by the Controlling Class pursuant to the PSA, (ii) to consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status report and (iii) to replace the special servicer with respect to such Whole Loan with or without cause; provided that with respect to the related Servicing Shift Whole Loan, in general, neither the related borrower nor an affiliate thereof will be entitled to exercise the rights of such “Controlling Holder” under the related Co-Lender Agreement.

Certain Rights of each Non-Controlling Holder

With respect to each Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing holder (or equivalent party) with respect to such securitization or other designated party under the related pooling and servicing agreement) will be entitled to certain consent and consultation rights described below; provided that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the right of a Non-Controlling Holder, and/or there will be deemed to be no such Non-Controlling Holder under the related Co-Lender Agreement with respect to such Non-Control Note. With respect to each Servicing Shift Whole Loan, a related Non-Control Note will be included in the issuing entity, and, prior to the related Servicing Shift Securitization Date, pursuant to the PSA, the Controlling Class Representative appointed by the Controlling Class, prior to the occurrence and continuance of a Consultation Termination Event, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Consultation Termination Event, will be entitled to exercise the consultation rights, if any, of the Non-Controlling Holder under the related Co-Lender Agreement.

The master servicer or the special servicer, as the case may be, will be required to (i) provide each Non-Controlling Holder or its representative copies of any notice, information and report that it is required to provide to the Directing Holder with respect to the implementation of any recommended actions outlined in an Asset Status Report relating to such Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a Major Decision with respect to such Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the Directing Holder due to the occurrence of a Control Termination Event or Consultation Termination Event) and (ii) use reasonable efforts to consult each Non-Controlling Holder or its representative on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions outlined in an Asset Status Report by the special servicer or any proposed action to be taken by the special servicer in respect of such Serviced Pari Passu Whole Loan that constitutes a Major Decision, and consider on a non-binding basis alternative actions recommended by such Non-Controlling Holder.

 254 

Such consultation right will generally expire in a specified period (generally five or ten business days) (or, in certain cases, with respect to an “acceptable insurance default”, 30 days) after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto) (unless the special servicer proposes a new course of action that is materially different from the action previously proposed, in which case such specified period (generally five or ten business days) will be deemed to begin anew). In no event will the special servicer be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative). In addition, if the special servicer determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Serviced Pari Passu Whole Loan, it may take, in accordance with the Servicing Standard, any action constituting a Major Decision with respect to such Serviced Pari Passu Whole Loan or any action set forth in any applicable Asset Status Report before the expiration of the aforementioned specified period (generally five or ten business days).

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to attend annual meetings (which may be held telephonically) with the master servicer or special servicer, as applicable, upon reasonable notice and at times reasonably acceptable to the master servicer or special servicer, as applicable, in which servicing issues related to the related Serviced Pari Passu Whole Loan are discussed.

If a Servicer Termination Event has occurred with respect to the special servicer that affects a Non-Controlling Holder, such Non-Controlling Holder will have the right to direct the trustee to terminate the special servicer under the PSA solely with respect to the related Serviced Pari Passu Whole Loan, other than with respect to any rights such special servicer may have as a Certificateholder, entitlements to amounts payable to such special servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

Sale of Defaulted Mortgage Loan

If any Serviced Pari Passu Whole Loan becomes a Defaulted Loan, and if the special servicer decides to sell the related Serviced Pari Passu Mortgage Loan, the special servicer will be required to sell such Serviced Pari Passu Mortgage Loan and each related Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing, the special servicer will not be permitted to sell a Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder (provided that such consent will not be required if the related Non-Controlling Holder is a borrower or an affiliate thereof) unless special servicer has delivered to such holder (a) at least 15 business days prior written notice of any decision to attempt to sell the related Serviced Pari Passu Whole Loan, (b) at least ten days prior to the proposed sale date, a copy of each bid package (together with any material amendments to such bid packages) received by the special servicer in connection with any such proposed sale, a copy of the most recent appraisal and certain other supplementary documents (if requested by such Non-Controlling Holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the Directing Holder) prior to the proposed sale date, all information and documents being provided to offerors or otherwise approved by the master servicer or special servicer in connection with the proposed sale.

The Non-Serviced Pari Passu Whole Loans

Each Non-Serviced Pari Passu Whole Loan will be serviced pursuant to the related Non-Serviced PSA in accordance with the terms of such Non-Serviced PSA and the related Co-Lender Agreement. No Non-Serviced Master Servicer, Non-Serviced Special Servicer or Non-Serviced Trustee will be required to make monthly payment advances on a Non-Serviced Mortgage Loan, but the related Non-Serviced Master Servicer or Non-Serviced Trustee, as applicable, will be required to (and the Non-Serviced Special Servicer, at its option in certain cases, may) make property protection advances (or equivalent term) in respect of the related Non-Serviced Pari Passu Whole Loan in accordance with the terms of the related Non-Serviced PSA unless such advancing party (or, in certain cases, the related Non-Serviced Special Servicer, even if it is not the advancing party) determines that such a property protection advance (or

 255 

equivalent term) would be a nonrecoverable advance. Monthly payment advances on each Non-Serviced Mortgage Loan will be made by the master servicer or the trustee, as applicable, to the extent provided under the PSA. None of the master servicer, the special servicer or the trustee will be obligated to make property protection advances (or equivalent term) with respect to a Non-Serviced Pari Passu Whole Loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” for a description of the material servicing terms of the Non-Serviced PSAs.

With respect to each Servicing Shift Whole Loan, the discussion under this “—The Non-Serviced Pari Passu Whole Loans” section only applies to the period on or after the related Servicing Shift Securitization Date.

Co-Lender Agreement

The Co-Lender Agreement related to each Non-Serviced Pari Passu Whole Loan provides that:

●The promissory notes comprising such Non-Serviced Pari Passu Whole Loan (and consequently, the related Non-Serviced Mortgage Loan and each related Non-Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).
●All payments, proceeds and other recoveries on the Non-Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Non-Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the related Non-Serviced PSA, in accordance with the terms of the related Non-Serviced PSA).
●The transfer of up to 49% of the beneficial interest of a promissory note comprising the Non-Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than, without the consent of the non-transferring noteholder or a rating agency, as applicable, a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Non-Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Non-Serviced Mortgage Loan together with the related Non-Serviced Pari Passu Companion Loans in accordance with the terms of the related Non-Serviced PSA.
●Any losses, liabilities, claims, fees, costs and expenses incurred in connection with a Non-Serviced Pari Passu Whole Loan that are not otherwise paid out of collections on such Whole Loan may, to the extent allocable to the related Non-Serviced Mortgage Loan, be payable or reimbursable out of general collections on the mortgage pool for this securitization.

Control Rights

With respect to each Non-Serviced Pari Passu Whole Loan (other than any Servicing Shift Whole Loan on or after the related Servicing Shift Securitization Date), the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table titled “Whole Loan Control Notes and Non-Control Notes” above under “—General”. The related Controlling Holder (or a designated representative) will be entitled to (i) direct the servicing of such Whole Loan in a manner that is substantially similar to the rights of the directing holder (or equivalent party) under the related Non-Serviced PSA, (ii) consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status

 256 

report and (iii) replace the special servicer with respect to such Whole Loan with or without cause; provided that with respect to each Non-Serviced Pari Passu Whole Loan, if such holder (or its designated representative) is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the rights of the “Controlling Holder”, and/or there will be deemed to be no such “Controlling Holder” under the related Co-Lender Agreement.

Certain Rights of each Non-Controlling Holder

With respect to any Non-Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing holder (or equivalent party)) with respect to such securitization (or other designated party under the related Non-Serviced PSA) will be entitled to certain consent and consultation rights described below; provided that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the rights of a Non-Controlling Holder, and/or there will be deemed to be no “Non-Controlling Holder” with respect to such Non-Control Note under the related Co-Lender Agreement. With respect to each Non-Serviced Pari Passu Whole Loan (including each Servicing Shift Whole Loan on and after the related Servicing Shift Securitization Date), one or more related Non-Control Notes will be included in the issuing entity, and the Controlling Class Representative, if no Consultation Termination Event is continuing, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Consultation Termination Event will be entitled to exercise the consent or consultation rights described below.

With respect to any Non-Serviced Pari Passu Whole Loan, the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, pursuant to the related Co-Lender Agreement, will be required to (i) provide each Non-Controlling Holder or its representative copies of any notice, information and report that it is required to provide to the related Non-Serviced Directing Holder under the related Non-Serviced PSA with respect to the implementation of any recommended actions outlined in an asset status report relating to the related Non-Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a major decision under the related Non-Serviced PSA with respect to such Non-Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the related Non-Serviced Directing Holder due to the occurrence and continuance of a “control termination event” or a “consultation termination event” (or analogous concepts) under such Non-Serviced PSA) and (ii) consult (or to use reasonable efforts to consult) each Non-Controlling Holder or its representative on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions outlined in an asset status report by such Non-Serviced Special Servicer or Non-Serviced Master Servicer or any proposed action to be taken by such Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, in respect of the applicable major decision.

Such consultation right will generally expire five or ten business days (or, in certain cases, with respect to an “acceptable insurance default”, 30 days) after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto), whether or not such Non-Controlling Holder has responded within such period (unless the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, proposes a new course of action that is materially different from the action previously proposed, in which case such five or ten business day (or 30-day) period will be deemed to begin anew). In no event will the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative).

If the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Non-Serviced Pari Passu Whole Loan, it may take, in accordance with the servicing standard under the related Non-Serviced PSA, any action constituting a major decision with respect to such Non-Serviced Pari Passu Whole Loan or any action set forth in any applicable asset status report before the expiration of the aforementioned ten business day period.

 257 

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to annual meetings (which may be held telephonically) with the related Non-Serviced Master Servicer or the related Non-Serviced Special Servicer, as applicable, upon reasonable notice and at times reasonably acceptable to such Non-Serviced Master Servicer or Non-Serviced Special Servicer, as applicable, in which servicing issues related to the related Non-Serviced Pari Passu Whole Loan are discussed.

If a special servicer termination event (or analogous term) under the related Non-Serviced PSA has occurred that affects a Non-Controlling Holder, such Non-Controlling Holder will have the right to direct the related Non-Serviced Trustee to terminate the related Non-Serviced Special Servicer under such Non-Serviced PSA solely with respect to the related Non-Serviced Pari Passu Whole Loan, other than with respect to any rights such Non-Serviced Special Servicer may have as a certificateholder under such Non-Serviced PSA, entitlements to amounts payable to such Non-Serviced Special Servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

Custody of the Mortgage File

The related Non-Serviced Custodian is expected to be the custodian of the mortgage file with respect to each Non-Serviced Pari Passu Whole Loan (other than any promissory notes not contributed to the related Non-Serviced Securitization Trust).

Sale of Defaulted Mortgage Loan

If any Non-Serviced Whole Loan becomes a defaulted mortgage loan, and if the related Non-Serviced Special Servicer decides to sell the related Control Note contributed to the related Non-Serviced Securitization Trust, such Non-Serviced Special Servicer will be required to sell the related Non-Serviced Mortgage Loan and each Non-Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing, the related Non-Serviced Special Servicer will not be permitted to sell a Non-Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder (or its representative under the related pooling and servicing agreement) (except, in certain cases, if the Non-Controlling Holder is the borrower or an affiliate of the borrower) unless it has delivered to such holder (a) at least 15 business days prior written notice of any decision to attempt to sell the related Non-Serviced Pari Passu Whole Loan, (b) at least ten days prior to the proposed sale date, a copy of each bid package (together with any material amendments to such bid packages) received by the related Non-Serviced Special Servicer in connection with any such proposed sale, a copy of the most recent appraisal and certain other supplementary documents (if requested by such Non-Controlling Holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the applicable Non-Serviced Directing Holder) prior to the proposed sale date, all information and documents being provided to offerors or otherwise approved by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer in connection with the proposed sale.

With respect to the One Dag Whole Loan, prior to selling the One Dag Whole Loan, the related Non-Serviced Special Servicer will be required to provide each Non-Controlling Holder not less than 15 business days’ prior written notice of its intention to sell the One Dag Whole Loan, and the Non-Controlling Holders will have similar consent right or rights to information as described above in connection with the sale of the One Dag Whole Loan.

Additional Information

Each of the tables presented on Annex A-2 sets forth selected characteristics of the pool of Mortgage Loans as of the Cut-off Date, if applicable. For a detailed presentation of certain additional characteristics of the Mortgage Loans and the Mortgaged Properties on an individual basis, see Annex A-1. For a brief summary of the 15 largest Mortgage Loans in the pool of Mortgage Loans, see Annex A-3.

 258 

The description in this prospectus, including Annex A-1, Annex A-2 and Annex A-3, of the Mortgage Pool and the Mortgaged Properties is based upon the Mortgage Pool as expected to be constituted at the close of business on the Cut-off Date, as adjusted for the scheduled principal payments due on the Mortgage Loans on or before the Cut-off Date. Prior to the issuance of the Offered Certificates, a Mortgage Loan may be removed from the Mortgage Pool if the depositor deems such removal necessary or appropriate or if it is prepaid. This may cause the range of Mortgage Rates and maturities as well as the other characteristics of the Mortgage Loans to vary from those described in this prospectus.

A Form ABS-EE with the information required by Item 1125 of Regulation AB (17 CFR 2219.1125), Schedule AL – Asset-Level Information will be filed or caused to be filed by the depositor with respect to the issuing entity on or prior to the date of the filing of this prospectus and will provide such information for a reporting period commencing on the day after the hypothetical Determination Date in October 2026 and ending on the hypothetical Determination Date in November 2026. In addition, a Current Report on Form 8-K containing detailed information regarding the Mortgage Loans will be available to persons (including beneficial owners of the Offered Certificates) who receive this prospectus and will be filed pursuant to the Securities Exchange Act of 1934, as amended (the “Exchange Act”), together with the PSA, with the United States Securities and Exchange Commission (the “SEC”) on or prior to the date of the filing of the final prospectus.

Transaction Parties

The Sponsors and Mortgage Loan Sellers

Goldman Sachs Mortgage Company, UBS AG New York Branch, German American Capital Corporation, National Cooperative Bank, N.A., Citi Real Estate Funding Inc., JPMorgan Chase Bank, National Association, Barclays Capital Real Estate Inc., Bank of Montreal and Starwood Mortgage Capital LLC are sponsors and mortgage loan sellers in this securitization transaction.

None of the mortgage loan sellers nor any of their respective affiliates will insure or guarantee distributions on the certificates. The Certificateholders will have no rights or remedies against any mortgage loan seller for any losses or other claims in connection with the certificates or the Mortgage Loans except in respect of the cure, repurchase and substitution obligations for material document defects or the material breaches of representations and warranties made by each mortgage loan seller in the related MLPA as described under “Description of the Mortgage Loan Purchase Agreements”.

For a description of certain affiliations, relationships and related transactions between the sponsors and the other transaction parties, see “Risk Factors—Risks Relating to Conflicts of Interest” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Goldman Sachs Mortgage Company

General

Goldman Sachs Mortgage Company (“GSMC”) is a New York limited partnership, is a sponsor and a mortgage loan seller. The respective Mortgage Loans or portions thereof that GSMC is selling to the depositor in this securitization transaction are collectively referred to in this prospectus as the “GSMC Mortgage Loans”.

GSMC was formed in 1984. Its general partner is Goldman Sachs Real Estate Funding Corp. and its limited partner is Goldman Sachs Bank USA (“GS Bank”). GSMC’s executive offices are located at 200 West Street, New York, New York 10282, telephone number (212) 902-1000. GSMC is an initial Risk Retention Consultation Party and an affiliate of the depositor, GS Bank, an originator and the initial RR Interest Owner, and Goldman Sachs & Co. LLC, an underwriter.

 259 

GS Bank is the originator (or co-originator) of all of the GSMC Mortgage Loans. See “Description of the Mortgage Pool—Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans” for additional information.

GSMC’s Commercial Mortgage Securitization Program

As a sponsor, GSMC originates and acquires fixed and floating rate commercial mortgage loans and either by itself or together with other sponsors or mortgage loan sellers, organizes and initiates the public and/or private securitization of such commercial mortgage loans by transferring the commercial mortgage loans to a securitization depositor, including GS Mortgage Securities Corporation II or another entity that acts in a similar capacity. In coordination with its affiliates, Goldman Sachs Commercial Mortgage Capital, L.P., GS Bank and other unaffiliated underwriters, GSMC works with rating agencies, investors, unaffiliated mortgage loan sellers and servicers in structuring the securitization transaction.

From the beginning of its participation in commercial mortgage securitization programs in 1996 through December 31, 2025, GSMC originated or acquired approximately 3,556 fixed and floating rate commercial and multifamily mortgage loans with an aggregate original principal balance of approximately $194.3 billion. As of December 31, 2025, GSMC had acted as a sponsor and mortgage loan seller on approximately 574 fixed and floating-rate commercial mortgage-backed securitization transactions. From 2011 through 2025, GSMC securitized approximately $124.7 billion of commercial mortgage loans in public and private offerings.

Review of GSMC Mortgage Loans

Overview. GSMC, in its capacity as the sponsor of the GSMC Mortgage Loans, has conducted a review of the GSMC Mortgage Loans in connection with the securitization described in this prospectus. The review of the GSMC Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of one or more of GSMC’s affiliates or, in certain circumstances, are consultants engaged by or on behalf of GSMC (the “GSMC Deal Team”). The review procedures described below were employed with respect to all of the GSMC Mortgage Loans, except that certain review procedures only were relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the GSMC Deal Team created a database of loan-level and property-level information relating to each GSMC Mortgage Loan. The database was compiled from, among other sources, the related Mortgage Loan documents, third party reports, zoning reports, insurance policies, borrower supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the Goldman Originator during the underwriting process. After origination of each GSMC Mortgage Loan, the GSMC Deal Team updated the information in the database with respect to the GSMC Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the GSMC Deal Team.

A data tape (the “GSMC Data Tape”) containing detailed information regarding each GSMC Mortgage Loan was created from the information in the database referred to in the prior paragraph. The GSMC Data Tape was used by the GSMC Deal Team to provide certain numerical information regarding the GSMC Mortgage Loans in this prospectus.

With respect to the OKC Outlets Whole Loan (6.5%), which was co-originated by GS Bank and Barclays, portions of which are being sold by GSMC and Barclays, the Barclays Data Tape was used to provide certain numerical information regarding the related Whole Loan in this prospectus.

 260 

Data Comparison and Recalculation. GSMC engaged a third party accounting firm to perform certain data comparison and recalculation procedures designed by GSMC, relating to information in this prospectus regarding the GSMC Mortgage Loans. These procedures included:

●comparing certain information in the GSMC Data Tape against various source documents provided by GSMC that are described above under “—Database”;
●comparing numerical information regarding the GSMC Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the GSMC Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the GSMC Mortgage Loans disclosed in this prospectus.

Legal Review. GSMC engaged various law firms to conduct certain legal reviews of the GSMC Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each GSMC Mortgage Loan, origination counsel prepared a loan and property summary that sets forth salient loan terms and summarizes material deviations from GSMC’s standard form loan documents. In addition, origination counsel for each GSMC Mortgage Loan reviewed GSMC’s representations and warranties set forth on Annex D-1 and, if applicable, identified exceptions to those representations and warranties.

Securitization counsel was also engaged to assist in the review of the GSMC Mortgage Loans. Such assistance included, among other things, (i) a review of sections of the loan agreement relating to certain GSMC Mortgage Loans marked against the standard form document, (ii) a review of the loan and property summaries referred to above relating to the GSMC Mortgage Loans prepared by origination counsel and (iii) a review of a due diligence questionnaire completed by the GSMC Deal Team. Securitization counsel also reviewed the property release provisions, if any, for each GSMC Mortgage Loan with multiple Mortgaged Properties for compliance with the REMIC provisions of the Code. In addition, for each GSMC Mortgage Loan originated by GSMC or its affiliates, GSMC prepared and delivered to its securitization counsel for review an asset summary, which summary includes important loan terms and certain property level information obtained during the origination process.

Based on their respective reviews of pertinent sections of the related Mortgage Loan documents, origination counsel or securitization counsel also assisted in the preparation of the Mortgage Loan summaries of those of the GSMC Mortgage Loans included in the ten largest Mortgage Loans in the Mortgage Pool, and the abbreviated Mortgage Loan summaries for those of the GSMC Mortgage Loans included in the next five (5) largest Mortgage Loans in the Mortgage Pool, which summaries are incorporated in “Description of the Top 15 Mortgage Loans” on Annex A-3. The applicable borrowers and borrowers’ counsel reviewed these GSMC Mortgage Loan summaries as well.

Other Review Procedures. With respect to any pending litigation that existed at the origination of any GSMC Mortgage Loan, GSMC requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. GSMC conducted a search with respect to each borrower under a GSMC Mortgage Loan to determine whether it filed for bankruptcy after origination of the GSMC Mortgage Loan. If GSMC became aware of a significant natural disaster in the vicinity of any Mortgaged Property securing a GSMC Mortgage Loan, GSMC obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

The GSMC Deal Team also consulted with the Goldman Originator to confirm that the GSMC Mortgage Loans were originated in compliance with the origination and underwriting criteria described below under “—Goldman Originator’s Underwriting Guidelines and Processes”, as well as to identify any material deviations from those origination and underwriting criteria. See “—Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines” below.

 261 

Findings and Conclusions. Based on the foregoing review procedures, GSMC determined that the disclosure regarding the GSMC Mortgage Loans in this prospectus is accurate in all material respects. GSMC also determined that the GSMC Mortgage Loans were originated or acquired in accordance with GSMC’s origination procedures and underwriting criteria except as described under “—Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines” below. GSMC attributes to itself all findings and conclusions resulting from the foregoing review procedures.

The Goldman Originator

GS Bank, an originator, is affiliated with GSMC, one of the sponsors, Goldman Sachs & Co. LLC, one of the underwriters, and the depositor. GS Bank is referred to as the “Goldman Originator” in this prospectus.

The primary business of the Goldman Originator is the underwriting and origination, either by itself or together with another originator, of mortgage loans secured by commercial or multifamily properties. The commercial mortgage loans originated by the Goldman Originator include both fixed and floating rate commercial mortgage loans and such commercial mortgage loans are often included in both public and private securitizations. Many of the commercial mortgage loans originated by GS Bank are acquired by GSMC and sold to securitizations in which GSMC acts as sponsor and/or loan seller.

Fixed Rate Commercial Mortgage Loans(1)

Year

Total Goldman Originator
Fixed Rate Loans Originated
(approximate)

Total Goldman Originator
Fixed Rate Loans Securitized
(approximate)

2025

2024

$6.7 billion

$7.2 billion

$6.8 billion

$7.3 billion

2023 $4.2 billion $3.8 billion
2022 $770 million $1.8 billion
2021 $4.2 billion $2.6 billion
2020 $2.7 billion $3.7 billion
2019 $6.0 billion $5.3 billion
2018 $3.1 billion $2.6 billion
2017 $7.3 billion $7.7 billion
2016 $6.1 billion $5.2 billion
2015 $6.2 billion $6.0 billion
2014 $2.9 billion $3.1 billion
2013 $5.0 billion $5.3 billion
2012 $5.6 billion $4.6 billion
2011 $2.3 billion $2.2 billion
2010 $1.6 billion $1.1 billion
2009 $400 million $400 million
(1)Represents origination for the Goldman Originator and affiliates of the Goldman Originator originating commercial mortgage loans.
 262 

Floating Rate Commercial Mortgage Loans(1)

Year

Total Goldman Originator
Floating Rate Loans Originated
(approximate)

Total Goldman Originator
Floating Rate Loans Securitized
(approximate)

2025

2024

$7.7 billion

$5.9 billion

$7.7 billion

$5.9 billion

2023 $2.1 billion $2.1 billion
2022 $4.8 billion $5.4 billion
2021 $9.5 billion $12.4 billion
2020 $4.8 billion $3.1 billion
2019 $6.4 billion $4.7 billion
2018 $8.1 billion $5.9 billion
2017 $5.6 billion $4.0 million
2016 $2.3 billion $1.6 million
2015 $2.0 billion $261.0 million
2014 $3.2 billion $2.0 billion
2013 $777 million $1.3 billion
2012 $1.9 billion $0
2011 $140 million $0
2010 $0 $0
2009 $40 million $0
(1)Represents origination for the Goldman Originator and affiliates of the Goldman Originator originating commercial mortgage loans.

Goldman Originator’s Underwriting Guidelines and Processes

The Goldman Originator’s commercial mortgage loans are primarily originated in accordance with the origination procedures and underwriting criteria described below. However, variations from these procedures and criteria may occur as a result of various conditions including each loan’s specific terms, the quality or location of the underlying real estate, the property’s tenancy profile, the background or financial strength of the borrower/sponsor, or any other pertinent information deemed material by the Goldman Originator. Therefore, this general description of the Goldman Originator’s origination procedures and underwriting criteria is not intended as a representation that every commercial mortgage loan originated by it complies entirely with all procedures and criteria set forth below. For important information about the circumstances that have affected the underwriting of a GSMC Mortgage Loan in the mortgage pool, see “—Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines” below and “Annex D-2—Exceptions to Goldman Sachs Mortgage Company Representations and Warranties”.

The underwriting process for each mortgage loan originated by the Goldman Originator is performed by an origination team comprised of real estate professionals which typically includes an originator, analyst, loan officer and commercial closer. This team conducts a review of the related mortgaged property, which typically includes an examination of historical operating statements (if available), rent rolls, certain tenant leases, current and historical real estate tax information, insurance policies and/or schedules, and third party reports pertaining to appraisal/valuation, zoning, environmental status and physical condition/seismic/engineering. In certain cases, the Goldman Originator may engage an independent third party due diligence provider, pursuant to a program of specified procedures, to assist in the underwriting and preparation of analyses required by such procedures, subject to the oversight and ultimate review and approval by the Goldman Originator origination team.

A member of the Goldman Originator origination team performs or engages a third party to perform an inspection of the property in order to assess the physical quality of the collateral, confirm tenancy, and determine visibility and accessibility of the property as well as proximity to major thoroughfares, transportation centers, employment sources, retail areas, educational facilities and recreational areas. Such site inspections are also generally used to assess the submarket in which the property is located and to evaluate the property’s competitiveness within its market.

 263 

The Goldman Originator origination team also performs a review of the financial status, credit history and background of the borrower and certain key principals of the borrower. Among the items generally reviewed are financial statements, independent credit reports, criminal/background investigations, and specific searches in select jurisdictions for judgments, liens, bankruptcy and pending litigation.

After the compilation and review of all documentation and other relevant considerations, the origination team finalizes its underwriting analysis of the property’s cash flow in accordance with the property specific cash flow underwriting guidelines of the Goldman Originator. Determinations are also made regarding the implementation of appropriate loan terms to structure around risks, resulting in features such as ongoing escrows or up front reserves, letters of credit, lockboxes/cash management agreements or guarantees. A complete credit committee package is prepared to summarize all of the above referenced information.

All commercial mortgage loans must be presented to one or more credit committees which consist of senior real estate professionals, among others. After a review of the credit committee package and a discussion of the loan, the committee may approve the loan as recommended or request additional due diligence, modify the terms, or reject the loan entirely.

The Goldman Originator’s underwriting guidelines generally require that a mortgage loan have, at origination, a minimum underwritten debt service coverage ratio of 1.20x for multifamily properties, 1.40x for hospitality properties and 1.25x for all other property types and maximum loan-to-value ratio of 80% for multifamily properties and 75% for all other property types. However these thresholds are guidelines and exceptions may be made on the merits of each individual loan taking into account such factors as reserves, letters of credit and/ or guarantees, the Goldman Originator’s judgment of the property and/or market performance in the future. In addition, a Goldman Originator may in some instances have reduced the term interest rate that such Goldman Originator would otherwise charge on a mortgage loan based on the credit and collateral characteristics of the related mortgaged property and structural features of the mortgage loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related mortgage loan satisfied such Goldman Originator’s minimum debt service coverage ratio underwriting requirements for such mortgage loan.

Certain properties may also be encumbered by, or otherwise support payments on, subordinate debt and/or mezzanine debt secured by direct or indirect ownership interests in the borrower. It is possible that the Goldman Originator or an affiliate will be a lender on that additional debt, and may either sell such debt to an unaffiliated third party or hold it in inventory. When such additional debt is taken into account, the aggregate debt may not conform to the aforementioned debt service coverage ratio and loan-to-value ratio parameters.

The Goldman Originator may require borrowers to fund various escrows for taxes, insurance, capital expenses and replacement reserves. In addition, the Goldman Originator may identify certain risks that warrant additional escrows or holdbacks for items such as leasing-related matters, deferred maintenance, environmental remediation or unfunded obligations, which escrows or holdbacks would be released upon satisfaction of the applicable conditions. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, the borrower may be allowed to post a letter of credit or guaranty in lieu of a cash reserve, or provide periodic evidence of timely payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans originated by the Goldman Originator.

 264 

Generally, the required escrows for GSMC Mortgage Loans are as follows:

●Taxes—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property taxes (based on the most recent property assessment and the current millage rate) are typically required to satisfy all taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional or high net-worth individual property sponsor or (ii) if the related mortgaged property is a single tenant property in which the related tenant is required to pay taxes directly.
●Insurance—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property insurance premium are typically required to pay all insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related borrower maintains a blanket insurance policy or (ii) if the related mortgaged property is a single tenant property and the related tenant is required to obtain insurance directly or self-insures.
●Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third party property condition or engineering report, or to certain minimum requirements by property type, except that such escrows are not required in certain circumstances, including, but not limited to, if the related mortgaged property is a single tenant property and the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and improvement structure.
●Tenant Improvement / Leasing Commissions—Tenant improvement / leasing commission reserves may be required to be funded either at loan origination and/or during the related mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related mortgaged property is a single tenant property and the related tenant’s lease extends beyond the loan term or (ii) where rent at the related mortgaged property is considered below market.
●Deferred Maintenance—A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition or engineering report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) the deferred maintenance amount does not materially impact the function, performance or value of the property or (iii) if the related mortgaged property is a single tenant property the tenant is responsible for the repairs.
●Environmental Remediation—An environmental remediation reserve may be required at loan origination in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) the sponsor of the borrower delivers a guarantee agreeing to take responsibility and pay for the identified environmental issues or (ii) environmental insurance is obtained or already in place.

For a description of the escrows collected with respect to the GSMC Mortgage Loans, please see Annex A-1.

The Goldman Originator and its origination counsel will generally examine whether the use and occupancy of the property is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports, zoning reports and/or representations by the related borrower. In some cases, a

 265 

mortgaged property may constitute a legal non-conforming use or structure. In such cases, the Goldman Originator may require an endorsement to the title insurance policy and/or the acquisition of law and ordinance coverage in the casualty insurance policy with respect to the particular non-conformity unless it determines that: (i) the non-conformity should not have a material adverse effect on the ability of the borrower to rebuild; or (ii) if the improvements are rebuilt in accordance with currently applicable law, the value and performance of the property would be acceptable; or (iii) any major casualty that would prevent rebuilding has a sufficiently remote likelihood of occurring; or (iv) a cash reserve, a letter of credit or an agreement imposing recourse liability from a principal of the borrower is provided to cover losses.

The borrower is required to provide, and the Goldman Originator or its origination counsel typically will review, a title insurance policy for each property. The title insurance policies provided typically must meet the following requirements: (i) written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (ii) in an amount at least equal to the original principal balance of the mortgage loan, (iii) protection and benefits run to the mortgagee and its successors and assigns, (iv) written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (v) if a survey was prepared, the legal description of the mortgaged property in the title policy conforms to that shown on the survey.

Except in certain instances where credit rated tenants are required to obtain insurance or may self-insure, the Goldman Originator typically requires that the related mortgaged property be insured by a hazard insurance policy with a customary deductible and in an amount at least equal to the lesser (x) of the outstanding principal balance of the mortgage loan and (y) 100% of the full insurable replacement cost of the improvements located on the property. If applicable, the policy contains appropriate endorsements to avoid the application of coinsurance and does not permit reduction in insurance proceeds for depreciation, except that the policy may permit a deduction for depreciation in connection with a cash settlement after a casualty if the insurance proceeds are not being applied to rebuild or repair the damaged improvements.

Flood insurance, if available, must be in effect for any mortgaged property that at the time of origination included material improvements in any area identified in the Federal Register by the Federal Emergency Management Agency as a special flood hazard area. The flood insurance policy must meet the requirements of the then-current guidelines of the Federal Insurance Administration, be provided by a generally acceptable insurance carrier and be in an amount representing coverage not less than the least of: (i) the outstanding principal balance of the mortgage loan, (ii) the full insurable value of the property and (iii) the maximum amount of insurance available under the National Flood Insurance Act of 1968, except in some cases where self-insurance is permitted.

The standard form of hazard insurance policy typically covers physical damage or destruction of the improvements on the mortgaged property caused by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion. The policies may contain some conditions and exclusions to coverage, including exclusions related to acts of terrorism. Generally, each of the mortgage loans requires that the related property have coverage for terrorism or terrorist acts, if such coverage is available at commercially reasonable rates. In some cases, there is a cap on the amount that the related borrower will be required to expend on terrorism insurance.

Each mortgage typically also requires the borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the property in an amount customarily required by institutional lenders.

Each mortgage typically further requires the related borrower to maintain business interruption or rent loss insurance in an amount not less than 100% of the projected rental income from the related property for not less than twelve months.

Although properties are typically not insured for earthquake risk, a borrower will be required to obtain earthquake insurance if the seismic report indicates that the PML or SEL is greater than 20%.

 266 

In the course of originating the GSMC Mortgage Loans, the Goldman Originator generally considered the results of third party reports as described below:

●Appraisal—The Goldman Originator obtains an appraisal or an update of an existing appraisal for each mortgaged property prepared by an appraisal firm approved in accordance with the Goldman Originator’s internal documented appraisal policy. The Goldman Originator origination team and a third party consultant engaged by the Goldman Originator typically reviews the appraisal. All appraisals are conducted by an independent appraiser that is state certified, an appraiser belonging to the Appraisal Institute, a member association of professional real estate appraisers, or any otherwise qualified appraiser. All appraisals are conducted in accordance with the Uniform Standards of Professional Appraisal Practices. In addition, the appraisal report (or a separate letter) includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended, were followed in preparing the appraisal.
●Environmental Report—The Goldman Originator obtains a Phase I site assessment or an update of a previously obtained site assessment for each mortgaged property prepared by an environmental firm approved by the Goldman Originator. In certain cases, the borrower may have obtained the Phase I site assessment, and the assessment is then re-addressed to the Goldman Originator. The Goldman Originator origination team and a third party environmental consultant engaged by the Goldman Originator or the borrower typically reviews the Phase I site assessment to verify the presence or absence of potential adverse environmental conditions. Furthermore, an environmental assessment conducted at any particular real property collateral will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only when the Goldman Originator or the environmental consultant believes that such an analysis is warranted under the circumstances. In cases in which the Phase I site assessment identifies any potential adverse environmental conditions and no third party is identified as responsible for such condition, or the condition has not otherwise been satisfactorily mitigated, the Goldman Originator generally requires additional environmental testing, such as a Phase II environmental assessment on the related mortgaged property, an environmental insurance policy, the borrower to conduct remediation activities or to establish an operations and maintenance plan, or to place funds in escrow to be used to address any required remediation.
●Physical Condition Report—The Goldman Originator obtains a physical condition report (“PCR”) or an update of a previously obtained PCR for each mortgaged property prepared by a structural engineering firm approved by the Goldman Originator to assess the structure, exterior walls, roofing, interior structure and/ or mechanical and electrical systems. In certain cases, the borrower may have obtained the PCR, and the PCR is then re-addressed to the Goldman Originator. The Goldman Originator and a third party structural consultant engaged by the Goldman Originator or the borrower typically reviews the PCR to determine the physical condition of the property, and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the PCR identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, the Goldman Originator generally requires that funds be put in escrow at the time of origination of the mortgage loan to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves.
 267 
●Seismic—The Goldman Originator generally obtains a seismic report or an update of a previously obtained seismic report for all mortgaged properties located in seismic zone 3 or 4 to assess probable maximum loss (“PML”) or scenario expected loss (“SEL”) for the related mortgaged property. In certain cases, the borrower may have obtained the seismic report and the seismic report is then re-addressed to the Goldman Originator.

From time to time, the Goldman Originator originates mortgage loans together with other financial institutions. The resulting mortgage loans are evidenced by two or more promissory notes, at least one of which will reflect the Goldman Originator as the payee. GSMC has in the past and may in the future deposit such promissory notes for which the Goldman Originator is named as payee with one or more securitization trusts, while the co-originators have in the past and may in the future deposit such promissory notes for which they are named payee into other securitization trusts.

The Colorado Mills Mortgage Loan (9.9%) was (together with any related Companion Loans) co-originated by GS Bank and GACC. Such Mortgage Loan and each related Companion Loan was co-originated in accordance with the underwriting guidelines described above.

The OKC Outlets Mortgage Loan (6.5%) was (together with any related Companion Loans) co-originated by GS Bank and Barclays. Such Mortgage Loan and each related Companion Loan was co-originated in accordance with the underwriting guidelines described above.

The NOVA Retail 2-Pack Mortgage Loan (1.0%) was (together with any related Companion Loans) co-originated by GS Bank and JPMCB. Such Mortgage Loan and each related Companion Loan was co-originated in accordance with the underwriting guidelines described above.

Servicing

Interim servicing for all of GSMC’s loans prior to securitization is typically performed by a nationally recognized rated third party interim servicer. In addition, primary servicing is occasionally retained by certain qualified mortgage brokerage firms under established sub-servicing agreements with GSMC, which firms may continue primary servicing certain loans following the securitization closing date. Otherwise, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust (and a primary servicer when applicable) at closing of the securitization. From time to time, the interim servicer may retain primary servicing.

Exceptions to Goldman Originator’s Disclosed Underwriting Guidelines

The Goldman Originator has disclosed generally its underwriting guidelines with respect to the GSMC Mortgage Loans. However, one or more of the GSMC Mortgage Loans may vary from the specific Goldman Originator underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the GSMC Mortgage Loans, the Goldman Originator may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. In certain cases, the Goldman Originator may have made exceptions and the underwriting of a particular mortgage loan did not comply with all aspects of the disclosed criteria.

The GSMC Mortgage Loans were originated in accordance with the underwriting standards set forth above.

Certain characteristics of the GSMC Mortgage Loans can be found on Annex A-1.

 268 

Compliance with Rule 15Ga-1 under the Exchange Act

GSMC most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Exchange Act on August 13, 2026. GSMC’s Central Index Key is 0001541502. With respect to the period from and including July 1, 2023 to and including June 30, 2026, GSMC has the following activity to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

% of principal balance Check if Regis-
tered
Name of Originator

Total Assets in ABS by Originator

Assets That Were Subject of Demand

Assets That Were Repurchased or Replaced

Assets Pending Repurchase or Replacement (due to expired cure period)

Demand in Dispute

Demand Withdrawn

Demand Rejected

(a)

(b)

(c)

#
(d)

$
(e)

% of principal balance
(f)

#
(g)

$
(h)

% of principal balance
(i)

#
(j)

$
(k)

% of principal balance
(l)

#
(m)

$
(n)

% of principal balance
(o)

#
(p)

$
(q)

% of principal balance
(r)

#
(s)

$
(t)

% of principal balance
(u)

#
(v)

$
(w)

% of principal balance
(x)

Asset Class:  Commercial Mortgage Backed Securities
GS Mortgage Securities Trust 2012-GCJ9
(CIK 0001560456)
X Goldman Sachs Mortgage Company 12    411,105,625 29.6 1 0 0.00 0   0 0.00 0     0 0.00   1 0     0.00 0       0 0.00 0 0 0.00
Citigroup Global Markets Realty Corp. 30    313,430,906 22.6 0 0 0.00 0   0 0.00 0     0 0.00   0 0     0.00 0       0 0.00 0 0 0.00
Archetype Mortgage Funding I LLC 14    137,272,372   9.9 0 0 0.00 0   0 0.00 0     0 0.00   0 0     0.00 0       0 0.00 0 0 0.00
Jefferies LoanCore LLC 18    527,119,321 38.0 0 0 0.00 0   0 0.00 0     0 0.00   0 0     0.00 0       0 0.00 0 0 0.00
Total by Asset Class 74 1,388,928,224 100%  1 0 0.00 0   0 0.00 0     0 0.00   1 0     0.00 0       0 0.00 0 0 0.00

Retained Interests in This Securitization

As of the date of this prospectus, neither GSMC nor any of its affiliates intends to retain any certificates issued by the issuing entity or any other economic interest in this securitization, other than the RR Interest. However, GSMC and/or its affiliates may retain on the Closing Date or own in the future certain classes of certificates. Any such party will have the right to dispose of any such certificates at any time. GSMC (or its MOA) will be required to retain the RR Interest as described under “Credit Risk Retention”.

The information set forth under “—Goldman Sachs Mortgage Company” has been provided by GSMC.

Citi Real Estate Funding Inc.

Citi Real Estate Funding Inc. (“CREFI”) is a sponsor and a mortgage loan seller. The respective Mortgage Loans that CREFI is selling to the depositor in this securitization transaction are collectively referred to in this prospectus as the “CREFI Mortgage Loans”. CREFI originated or co-originated all of the CREFI Mortgage Loans.

CREFI is a New York corporation organized in 2014 and is a wholly-owned subsidiary of Citibank, N.A., a national banking association, which is in turn a wholly-owned subsidiary of Citicorp LLC, a Delaware limited liability company, which is in turn a wholly-owned subsidiary of Citigroup Inc., a Delaware corporation. CREFI maintains its principal office at 388 Greenwich Street, New York, New York 10013, Attention: Mortgage Finance Group, and its facsimile number is (212) 723-8604. CREFI is the initial holder of the Class RR certificates and an initial Risk Retention Consultation Party and an affiliate of Citigroup Global Markets Inc. (one of the underwriters). CREFI makes, and purchases (or may purchase) from lenders, commercial and multifamily mortgage loans primarily for the purpose of securitizing them in CMBS transactions.

CREFI’s Commercial Mortgage Origination and Securitization Program

CREFI, directly or through correspondents or affiliates, originates multifamily and commercial mortgage loans throughout the United States. CREFI has been engaged in the origination of multifamily and commercial mortgage loans for securitization since January 2017, and in the securitization of

 269 

multifamily and commercial mortgage loans since April 2017. The multifamily and commercial mortgage loans originated by CREFI may include both fixed rate loans and floating rate loans. CREFI is an affiliate of Citigroup Global Markets Realty Corp. (“CGMRC”), which was engaged in the origination of multifamily and commercial mortgage loans for securitization from 1996 to 2017. Many CREFI staff worked for CGMRC, and CREFI’s underwriting guidelines, credit committee approval process and loan documentation are substantially similar to CGMRC’s. CREFI securitized approximately $4.4 billion, $7.3 billion, $11.4 billion, $7.8 billion, $15.9 billion, $11.1 billion, $6.7 billion, $13.8 billion and $16.9 billion of multifamily and commercial mortgage loans in public and private offerings during the calendar years 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024 and 2025, respectively.

In addition, in the normal course of its business, CREFI may also acquire multifamily and commercial mortgage loans from various third-party originators. These mortgage loans may have been originated using underwriting guidelines not established by CREFI.

In connection with the commercial mortgage securitization transactions in which it participates, CREFI generally transfers the subject mortgage assets to a depositor, who then transfers those mortgage assets to the issuing entity for the related securitization. In return for the transfer of the subject mortgage assets by the depositor to the issuing entity, the issuing entity issues commercial mortgage pass-through certificates that are in whole or in part backed by, and supported by the cash flows generated by, those mortgage assets.

CREFI will generally act as a sponsor, originator and/or mortgage loan seller in the commercial mortgage securitization transactions in which it participates. In such transactions there may be a co-sponsor and/or other mortgage loan sellers and originators.

CREFI generally works with rating agencies, unaffiliated mortgage loan sellers, servicers, affiliates and underwriters in structuring a securitization transaction. Generally, CREFI and/or the related depositor contract with other entities to service the multifamily and commercial mortgage loans following their transfer into a trust fund in exchange for a series of certificates and, in certain cases, uncertificated interests.

Review of the CREFI Mortgage Loans

Overview. In connection with the preparation of this prospectus, CREFI conducted a review of the Mortgage Loans or portions thereof that it is selling to the depositor. The review was conducted as set forth below and was conducted with respect to each of the CREFI Mortgage Loans. No sampling procedures were used in the review process.

Database. First, CREFI created a database of information (the “CREFI Securitization Database”) obtained in connection with the origination of the CREFI Mortgage Loans, including:

●certain information from the CREFI Mortgage Loan documents;
●certain information from the rent rolls and operating statements for, and certain leases relating to, the related Mortgaged Properties (in each case to the extent applicable);
●insurance information for the related Mortgaged Properties;
●information from third party reports such as the appraisals, environmental and property condition reports, seismic reports, zoning reports and other zoning information;
●bankruptcy searches with respect to the related borrowers; and
●certain information and other search results obtained by CREFI’s deal team for each of the CREFI Mortgage Loans during the underwriting process.
 270 

CREFI also included in the CREFI Securitization Database certain updates to such information received by CREFI’s securitization team after origination, such as information from the interim servicer regarding loan payment status and current escrows, updated rent rolls and leasing activity information provided pursuant to the Mortgage Loan documents, and information otherwise brought to the attention of CREFI’s securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any CREFI Mortgage Loan.

Using the information in the CREFI Securitization Database, CREFI created a Microsoft Excel file (the “CREFI Data File”) and provided that file to the depositor for the inclusion in this prospectus (particularly in Annexes A-1, A-2 and A-3 to this prospectus) of information regarding the CREFI Mortgage Loans except as provided in the following paragraph.

With respect to the Arizona Mills Whole Loan (3.5%), which was co-originated by Bank of Montreal and Citi Real Estate Funding Inc., portions of which are being sold by Bank of Montreal and Citi Real Estate Funding Inc., the BMO Data File was used to provide the numerical information regarding the related Mortgage Loan in this prospectus.

Data Comparison and Recalculation. CREFI engaged a third-party accounting firm to perform certain data comparison and recalculation procedures designed by CREFI, relating to information in this prospectus regarding the CREFI Mortgage Loans. These procedures included:

●comparing the information in the CREFI Data File against various source documents provided by CREFI that are described above under “—Database” above;
●comparing numerical information regarding the CREFI Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the CREFI Data File; and
●recalculating certain percentages, ratios and other formulae relating to the CREFI Mortgage Loans disclosed in this prospectus.

Legal Review. CREFI also reviewed and responded to a Due Diligence Questionnaire (as defined below) relating to the CREFI Mortgage Loans, which questionnaire was prepared by the depositor’s legal counsel for use in eliciting information relating to the CREFI Mortgage Loans and including such information in this prospectus to the extent material.

Although the Due Diligence Questionnaire may be revised from time to time, it typically contains various questions regarding the CREFI Mortgage Loans, the related Mortgaged Properties, the related borrowers, sponsors and tenants, and any related additional debt. For example, the due diligence questionnaire (a “Due Diligence Questionnaire”) may seek to elicit, among other things, the following information:

●whether any mortgage loans were originated by third party originators and the names of such originators, and whether such mortgage loans were underwritten or re-underwritten in accordance with CREFI’s (or the applicable mortgage loan seller’s) criteria;
●whether any mortgage loans are not first liens, or have a loan-to-value ratio greater than 80%;
●whether any mortgage loans are 30 days or more delinquent with respect to any monthly debt service payment as of the Cut-off Date or have been 30 days or more delinquent at any time during the 12-month period immediately preceding the Cut-off Date;
●a description of any material issues with respect to any of the mortgage loans;
●whether any mortgage loans permit, or have existing, mezzanine debt, additional debt secured by the related mortgaged properties or other material debt, and the material terms and conditions for such debt;
 271 
●whether any mortgaged properties have additional debt that is included in another securitization transaction and information related to such other securitization transaction;
●whether intercreditor agreements, subordination and standstill agreements or similar agreements are in place with respect to secured debt, mezzanine debt or additional debt and the terms of such agreements;
●whether any mortgage loans are interest-only for their entire term or a portion of their term;
●whether any mortgage loans permit prepayment or defeasance (in whole or in part), or provide for yield maintenance, and the types of prepayment lock-out provisions and prepayment charges that apply;
●whether any mortgage loans permit the release of all or a portion of the related mortgaged properties, and the material terms of any partial release, substitution and condemnation/casualty provisions;
●whether any mortgage loans are cross-collateralized or secured by multiple properties, or have related borrowers with other mortgage loans in the subject securitization;
●whether any mortgage loans have a right of first refusal or right of first offer or similar options, in favor of a tenant or any other party;
●whether there are post-close escrows or earn-out reserves that could be used to pay down the mortgage loan, or whether there are escrows or holdbacks that have not been fully funded;
●information regarding lockbox arrangements, grace periods interest accrual and amortization provisions, non-recourse carveouts, and any other material provisions with respect to the mortgage loan;
●whether the borrower or sponsor of any related borrower has been subject to bankruptcy proceedings, or has a past or present material criminal charge or record;
●whether any borrower is not a special purpose entity;
●whether any borrowers or sponsors of related borrowers have been subject to litigation or similar proceedings and the material terms thereof;
●whether any borrower under a mortgage loan is affiliated with a borrower under another mortgage loan to be included in the issuing entity;
●whether any of the mortgage loans is a leasehold mortgage, the terms of the related ground lease, and whether the term of the related ground lease extends at least 20 years beyond the stated loan maturity;
●a list of any related Mortgaged Properties for which a single tenant occupies over 50% of such property, and whether there are any significant lease rollovers at a particular Mortgaged Property;
●a list of any significant tenant concentrations or material tenant issues, e.g., dark tenants, subsidized tenants, government or student tenants, or Section 8 tenants, etc.;
●a description of any material leasing issues at the related Mortgaged Properties;
●whether any related Mortgaged Properties are subject to condemnation proceedings or litigation;
 272 
●a list of related Mortgaged Properties for which a Phase I environmental site assessment has not been completed, or for which a Phase II environmental site assessment was performed, and whether any environmental site assessment reveals any material adverse environmental condition or circumstance at any related Mortgaged Property except for those which will be remediated by the Cut-off Date;
●whether there is any terrorism, earthquake, tornado, flood, fire or hurricane damage with respect to any of the related Mortgaged Properties, or whether there are any zoning issues at the mortgaged properties;
●a list of Mortgaged Properties for which an engineering inspection has not been completed and whether any property inspection revealed material issues; and/or
●general information regarding property type, condition, use, plans for renovation, etc.

CREFI also provided to origination counsel a set of mortgage loan representations and warranties substantially similar to those attached as Annex E-1 to this prospectus and requested that origination counsel identify exceptions to such representations and warranties. CREFI compiled and reviewed the draft exceptions received from origination counsel, engaged separate counsel to review the exceptions, revised the exceptions and provided them to the depositor for inclusion on Annex E-2 to this prospectus. In addition, for each CREFI Mortgage Loan originated by CREFI or one of its affiliates, CREFI prepared and delivered to its securitization counsel for review an asset summary, which summary includes important loan terms and certain property level information obtained during the origination process. The loan terms included in each asset summary may include, without limitation, the principal amount, the interest rate, the loan term, the interest calculation method, the due date, any applicable interest-only period, any applicable amortization period, a summary of any prepayment and/or defeasance provisions, a summary of any lockbox and/or cash management provisions, a summary of any release provisions, and a summary of any requirement for the related borrower to fund up-front and/or on-going reserves. The property level information obtained during the origination process included in each asset summary may include, without limitation, a description of the related Mortgaged Property (including property type, ownership structure, use, location, size, renovations, age and physical attributes), information relating to the commercial real estate market in which the Mortgaged Property is located, information relating to the related borrower and sponsor of the related borrower, an underwriter’s assessment of strengths and risks of the loan transaction, tenant analysis, and summaries of third party reports such as appraisal, environmental and property condition reports.

For each CREFI Mortgage Loan, if any, purchased by CREFI or its affiliates from a third-party originator of such CREFI Mortgage Loan, CREFI reviewed the purchase agreement and related representations and warranties, and exceptions to those representations and warranties, made by the seller of such CREFI Mortgage Loan to CREFI or its affiliates, reviewed certain provisions of the related Mortgage Loan documents and third party reports concerning the related Mortgaged Property provided by the originator of such CREFI Mortgage Loan, prepared exceptions to the representations and warranties in the MLPA based upon such review, and provided them to the depositor for inclusion on Annex E-2 to this prospectus. With respect to any CREFI Mortgage Loan that is purchased by CREFI or its affiliates from a third party originator, the representations and warranties made by the third party originator in the related purchase agreement between CREFI or its affiliates, on the one hand, and the third party originator, on the other hand, are solely for the benefit of CREFI or its affiliates. The rights, if any, that CREFI or its affiliates may have under such purchase agreement upon a breach of such representations and warranties made by the third party originator will not be assigned to the trustee for this securitization, and the Certificateholders and the trustee for this securitization will not have any recourse against the third party originator in connection with any breach of the representations and warranties made by such third party originator. As described under “Description of the Mortgage Loan Purchase Agreements—General”, the substitution or repurchase obligation of, or the obligation to make a Loss of Value Payment on the part of, CREFI, as mortgage loan seller, with respect to the CREFI Mortgage Loans under the related MLPA constitutes the sole remedy available to the Certificateholders and the trustee for this securitization for any uncured material breach of any of CREFI’s representations and warranties

 273 

regarding the CREFI Mortgage Loans, including any CREFI Mortgage Loans that were purchased by CREFI or its affiliates from a third party originator.

In addition, with respect to each CREFI Mortgage Loan, CREFI reviewed, and in certain cases requested that its counsel review, certain Mortgage Loan document provisions as necessary for disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

Certain Updates. Furthermore, CREFI requested the borrowers under the CREFI Mortgage Loans (or the borrowers’ respective counsel) for updates on any significant pending litigation that existed at origination. Moreover, if CREFI became aware of a significant natural disaster in the vicinity of a Mortgaged Property relating to a CREFI Mortgage Loan, CREFI requested information on the property status from the related borrower in order to confirm whether any material damage to the property had occurred.

Large Loan Summaries. Finally, CREFI prepared, and reviewed with origination counsel and/or securitization counsel, the Mortgage Loan summaries for those of the CREFI Mortgage Loans included in the ten largest Mortgage Loans in the Mortgage Pool, and the abbreviated Mortgage Loan summaries for those of the CREFI Mortgage Loans included in the next five (5) largest Mortgage Loans in the Mortgage Pool, which summaries are incorporated in “Description of the Top 15 Mortgage Loans” on Annex A-3.

Findings and Conclusions. Based on the foregoing review procedures, CREFI found and concluded that the disclosure regarding the CREFI Mortgage Loans in this prospectus is accurate in all material respects. CREFI also found and concluded that the CREFI Mortgage Loans were originated in accordance with CREFI’s origination procedures and underwriting criteria, except for any material deviations described under “—CREFI’s Underwriting Guidelines and Processes—Exceptions to CREFI’s Disclosed Underwriting Guidelines” below. CREFI attributes to itself all findings and conclusions resulting from the foregoing review procedures.

CREFI’s Underwriting Guidelines and Processes

General. CREFI’s commercial mortgage loans (including any co-originated mortgage loans) are primarily originated in accordance with the procedures and underwriting criteria described below. However, variations from the procedures and criteria described below may be implemented as a result of various conditions including each loan’s specific terms, the quality or location of the underlying real estate, the property’s tenancy profile, the background or financial strength of the borrower/sponsor or any other pertinent information deemed material by CREFI. Therefore, this general description of CREFI’s origination procedures and underwriting criteria is not intended as a representation that every commercial mortgage loan originated by it or on its behalf complies entirely with all criteria set forth below.

Process. The credit underwriting process for each of CREFI’s loans is performed by a deal team comprised of real estate professionals which typically includes an originator, an underwriter, a commercial closer and a third party due diligence provider operating under the review of CREFI. This team conducts a thorough review of the related mortgaged property, which in most cases includes an examination of the following information, to the extent both applicable and available: historical operating statements, rent rolls, tenant leases, current and historical real estate tax information, insurance policies and/or schedules, and third party reports pertaining to appraisal/valuation, zoning, environmental status and physical condition/seismic condition/engineering (see “—Escrow Requirements”, “—Title Insurance Policy”,“—Property Insurance”, “—Third Party Reports—Appraisal”, “—Third Party Reports—Environmental Report” and “—Third Party Reports—Property Condition Report” below). In some cases (such as a property having a limited operating history or having been recently acquired by its current owner), historical operating statements may not be available. Rent rolls would not be examined for certain property types, such as hospitality properties or single tenant properties, and tenant leases would not be examined for certain property types, such as hospitality, self storage, multifamily and manufactured housing community properties.

 274 

A member of CREFI’s deal team or one of its agents performs an inspection of the property as well as a review of the surrounding market environment, including demand generators and competing properties (if any), in order to confirm tenancy information, assess the physical quality of the collateral, determine visibility and access characteristics, and evaluate the property’s competitiveness within its market.

CREFI’s deal team or one of its agents also performs a detailed review of the financial status, credit history, credit references and background of the borrower and certain key principals using financial statements, income tax returns, credit reports, criminal/background investigations, and specific searches for judgments, liens, bankruptcy and pending litigation. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the property’s cash flow in accordance with CREFI’s property-specific, cash flow underwriting guidelines. Determinations are also made regarding the implementation of appropriate loan terms to structure around risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes/cash management agreements or guarantees. A complete credit committee package is prepared to summarize all of the above referenced information.

Credit Approval. All commercial mortgage loans must be presented to one or more credit committees that include senior real estate professionals among others. After a review of the credit committee package and a discussion of the loan, the committee may approve the loan as recommended or request additional due diligence, modify the terms, or reject the loan entirely.

Debt Service Coverage Ratio and Loan-to-Value Ratio Requirements. CREFI’s underwriting standards generally require a minimum debt service coverage ratio of 1.20x and a maximum loan-to-value ratio of 80%. However, these thresholds are guidelines and exceptions are permitted under the guidelines on the merits of each individual loan, such as reserves, letters of credit and/or guarantees and CREFI’s assessment of the property’s future prospects. Property and loan information is not updated for securitization unless CREFI determines that information in its possession has become stale.

Certain properties may also be encumbered by subordinate debt secured by such property and/or mezzanine debt secured by direct or indirect ownership interests in the borrower and, when such mezzanine or subordinate debt is taken into account, may result in aggregate debt that does not conform to the aforementioned debt service coverage ratio and loan-to-value ratio parameters.

Amortization Requirements. While CREFI’s underwriting guidelines generally permit a maximum amortization period of 30 years, certain loans may provide for interest-only payments through maturity or for a portion of the loan term. If the loan entails only a partial interest-only period, the monthly debt service, annual debt service and debt service coverage ratio set forth in this prospectus and Annex A-1 to this prospectus reflect a calculation on the future (larger) amortizing loan payment. See “Description of the Mortgage Pool” in this prospectus.

Escrow Requirements. CREFI may require borrowers to fund escrows for taxes, insurance, capital expenditures and replacement reserves. In addition, CREFI may identify certain risks that warrant additional escrows or holdbacks for items to be released to the borrower upon the satisfaction of certain conditions. Such escrows or holdbacks may cover tenant improvements/leasing commissions, deferred maintenance, environmental remediation or unfunded obligations, among other things. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, the borrower may be allowed to post a letter of credit or guaranty in lieu of a cash reserve, or provide periodic evidence of timely payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all of CREFI’s commercial mortgage loans.

 275 

Generally, CREFI requires escrows as follows:

●Taxes—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property taxes (based on the most recent property assessment and the current millage rate) are typically required to satisfy all taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional sponsor or the sponsor is a high net worth individual or (ii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is required to pay taxes directly or reimburse the landlord for the real estate taxes paid.
●Insurance—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property insurance premium are typically required to pay all insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related borrower or an affiliate thereof maintains a blanket insurance policy, (ii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is obligated to maintain the insurance or is permitted to self-insure, or (iii) if and to the extent that another third party unrelated to the borrower (such as a condominium board, if applicable) is obligated to maintain the insurance.
●Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements depending on the property type, except that such escrows are not required in certain circumstances, including, but not limited to, if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for all repairs and maintenance, including those required with respect to the roof and structure of the improvements.
●Tenant Improvement / Leasing Commissions—In the case of retail, office and industrial properties, a tenant improvement / leasing commission reserve may be required to be funded either at loan origination and/or during the term of the mortgage loan to cover anticipated leasing commissions or tenant improvement costs that might be associated with re-leasing certain space involving major tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the tenant’s lease extends beyond the loan term or (ii) if the rent for the space in question is considered below market.
●Deferred Maintenance—A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) if the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or (iii) if a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for the repairs.
●Environmental Remediation—An environmental remediation reserve may be required to be funded at loan origination in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee wherein it agrees to take responsibility and pay for the identified environmental issues, (ii) if environmental insurance is obtained or already in place or (iii) if a third party unrelated to the borrower is identified as the responsible party.

For a description of the escrows collected with respect to the CREFI Mortgage Loans, please see Annex A-1 to this prospectus.

 276 

Title Insurance Policy. The borrower is required to provide, and CREFI or its counsel typically will review, a title insurance policy for each property. The provisions of the title insurance policy are required to comply with the mortgage loan representation and warranty set forth in paragraph (7) on Annex E-1 to this prospectus without any exceptions that CREFI deems material.

Property Insurance. CREFI requires the borrower to provide, or authorizes the borrower to rely on a tenant or other third party to obtain, insurance policies meeting the requirements set forth in the mortgage loan representations and warranties in paragraphs (17) and (30) on Annex E-1 to this prospectus without any exceptions that CREFI deems material (other than with respect to deductibles and allowing a tenant to self-insure).

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the CREFI Mortgage Loans, CREFI generally considered the results of third party reports as described below. In many instances, however, one or more provisions of the guidelines were waived or modified in light of the circumstances of the relevant loan or property.

Appraisal

CREFI obtains an appraisal meeting the requirements described in the mortgage loan representation and warranty set forth in paragraph (42) on Annex E-1 to this prospectus without any exceptions that CREFI deems material. In addition, the appraisal (or a separate letter) includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended, were followed in preparing the appraisal.

Environmental Report

CREFI generally obtains a Phase I site assessment or an update of a previously obtained site assessment for each mortgaged property prepared by an environmental firm approved by CREFI. CREFI or its designated agent typically reviews the Phase I site assessment to verify the presence or absence of potential adverse environmental conditions. In cases in which the Phase I site assessment identifies any such conditions, CREFI generally requires that the condition be addressed in a manner that complies with the mortgage loan representation and warranty set forth in paragraph (41) on Annex E-1 to this prospectus without any exceptions that CREFI deems material.

Property Condition Report

CREFI generally obtains a current property condition report (a “PCR”) for each mortgaged property prepared by a structural engineering firm approved by CREFI. CREFI or an agent typically reviews the PCR to determine the physical condition of the property and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the PCR identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, CREFI often requires that funds be put in escrow at the time of origination of the mortgage loan to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. See “—Escrow Requirements” above.

Servicing

Interim servicing for all of CREFI’s loans prior to securitization is typically performed by a nationally recognized rated third party interim servicer. In addition, primary servicing is occasionally retained by certain qualified mortgage brokerage firms under established sub-servicing agreements with CREFI, which firms may continue primary servicing certain loans following the securitization closing date. Otherwise, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust (and a primary servicer when applicable) at closing of the securitization. From time to time, the interim servicer may retain primary servicing.

 277 

Exceptions to CREFI’s Disclosed Underwriting Guidelines

One or more of the CREFI Mortgage Loans may vary from the specific CREFI underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the CREFI Mortgage Loans, CREFI may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors.

The CREFI Mortgage Loans were originated in accordance with the underwriting standards set forth above.

Certain characteristics of the CREFI Mortgage Loans can be found on Annex A-1.

Compliance with Rule 15Ga-1 under the Exchange Act

CREFI most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Exchange Act on February 10, 2026. CREFI’s Central Index Key is 0001701238. With respect to the period from and including October 1, 2023 to and including September 30, 2026, CREFI has no demand, repurchase or replacement history to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

Retained Interests in This Securitization

Neither CREFI nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, other than the CREFI VRR Interest Portion and except that an affiliate of CREFI may purchase the Class R certificates. However, CREFI and/or its affiliates may retain on the Closing Date, or own in the future certain additional classes of certificates. Any such party will have the right to dispose of any such certificates (other than the CREFI VRR Interest Portion held thereby) at any time. CREFI (or its MOA) will be required to retain the CREFI VRR Interest Portion as described under “Credit Risk Retention”.

The information set forth under “—Citi Real Estate Funding Inc.” has been provided by CREFI.

National Cooperative Bank, N.A.

General

National Cooperative Bank, N.A. (“NCB”) is a national banking association regulated by the Office of the Comptroller of the Currency. National Cooperative Bank, N.A. is wholly-owned by National Consumer Cooperative Bank, a federally chartered corporation. The executive offices of National Cooperative Bank, N.A. are located at 2011 Crystal Drive, Suite 800, Arlington, VA 22202. National Cooperative Bank, N.A. is engaged in a wide range of banking, financial and finance-related activities throughout the United States.

National Cooperative Bank, N.A. converted to a national bank charter from a federal thrift charter effective as of December 31, 2014. As a result of the conversion, its name changed from NCB, FSB to National Cooperative Bank, N.A. The Office of the Comptroller of the Currency continues to be the primary federal regulator of the bank.

In connection with providing representations and warranties set forth on Annex F-1 and, if applicable, identified exceptions to those representations and warranties, National Cooperative Bank, N.A. will conduct its own due diligence review. In addition, mortgage loan seller’s counsel will prepare, among other things, initial exception lists to the representations and warranties. Counsel will also review certain loan documentation and perform due diligence procedures. If a cure, repurchase or substitution is required with respect to a mortgage loan sold by National Cooperative Bank, N.A. in the event of a material document defect or material breach of a representation or warranty with respect to such

 278 

mortgage loan, National Cooperative Bank, N.A. will be the sole party responsible for any repurchase or substitution. See “Pooling and Servicing Agreement—Dispute Resolution Provisions” and “Risk Factors—Other Risks Relating to the Certificates—Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan” in this prospectus. In addition, National Cooperative Bank, N.A. has agreed to indemnify the depositor and the underwriters and certain of their respective affiliates with respect to certain liabilities arising in connection with the issuance and sale of the Offered Certificates.

Neither National Cooperative Bank, N.A. nor any of its affiliates intends to insure or guarantee distributions on the Certificates. The Certificateholders will have no rights or remedies against National Cooperative Bank, N.A. for any losses or other claims in connection with the Certificates or the mortgage loans except in respect of the repurchase and substitution obligations for material document defects or the material breaches of representations and warranties made by National Cooperative Bank, N.A. in the related MLPA as described under “Pooling and Servicing Agreement—Dispute Resolution Provisions” in this prospectus.

National Cooperative Bank, N.A., or a wholly-owned subsidiary or other affiliate, is party to certain interest rate swaps or other interest rate hedging arrangements with respect to certain or all of the National Cooperative Bank, N.A. Mortgage Loans. In each instance, those interest rate swaps or hedging arrangements will terminate with respect to such loans that National Cooperative Bank, N.A. will transfer to the Depositor in connection with the contribution of those Mortgage Loans to this securitization transaction. See “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” in this prospectus.

National Cooperative Bank, N.A.’s Securitization Program

National Cooperative Bank, N.A. has been an active participant in securitization of commercial and multifamily mortgage loans as a mortgage loan seller and sponsor since 2002. Its parent, National Consumer Cooperative Bank, has been an active participant in securitization of commercial and multifamily mortgage loans as a mortgage loan seller since 1992. This is the 95th commercial mortgage loan securitization to which National Cooperative Bank, N.A. and its affiliates are contributing loans. During the period commencing on January 1, 1992 and ending on September 30, 2026, National Cooperative Bank, N.A. and its affiliates sold approximately $8.8 billion of commercial and multifamily mortgage loans into commercial mortgage-backed securitization transactions. Since 1998 through September 30, 2026, National Cooperative Bank, N.A. together with its parent National Consumer Cooperative Bank securitized approximately $5.2 billion of multifamily loans in agency mortgage security backed transactions.

In addition to commercial and multifamily mortgage loans, National Cooperative Bank, N.A. has securitized residential mortgage loans.

National Cooperative Bank, N.A.’s Underwriting Standards and Processes

General. All of the mortgage loans sold to the depositor by National Cooperative Bank, N.A. (the “National Cooperative Bank, N.A. Mortgage Loans”) were originated by National Cooperative Bank, N.A. or an affiliate of National Cooperative Bank, N.A., generally in accordance with the underwriting guidelines described below. Thirty-one (31) of the thirty-five (35) Mortgage Loans that National Cooperative Bank, N.A. will transfer to the depositor, representing approximately 15.1% of the Initial Pool Balance, were originated by its parent company, National Consumer Cooperative Bank. Each such Mortgage Loan originated by National Consumer Cooperative Bank was underwritten pursuant to National Cooperative Bank, N.A.’s underwriting guidelines. National Cooperative Bank, N.A. has implemented general loan policies and guidelines establishing certain procedures with respect to underwriting its mortgage loans. The underwriting and origination procedures and the credit analysis with respect to any particular mortgage loan may significantly differ from one mortgage loan to another, and will be driven by circumstances particular to that mortgage loan and the related mortgaged real property, including, among others, its type, physical quality, size, environmental condition, location, market

 279 

conditions, reserve requirements and other factors. Accordingly, there is no assurance that every loan will comply in all respects with National Cooperative Bank, N.A.’s general guidelines.

Loan Analysis. In connection with the origination of mortgage loans, National Cooperative Bank, N.A. conducts an extensive review of the related mortgaged real property, which includes an analysis of the appraisal, environmental report, property condition report, seismic reports (where applicable), historical operating statements, ground lease (where applicable), leases, maintenance schedules and rent rolls (where applicable), budgets, sources and uses and related information provided by the borrower. The credit of the borrower and, generally for loans other than those secured by residential cooperative properties, certain of its key principals, are examined for financial strength and character prior to origination of the mortgage loan, which may include a review of annual financial statements and judgment, lien, bankruptcy and outstanding litigation searches. As part of the underwriting process, a site inspection of each mortgaged real property is conducted by National Cooperative Bank, N.A., an affiliate or a third-party engineering firm.

Loan Approval. Prior to commitment, all mortgage loans must be approved by National Cooperative Bank, N.A.’s credit committee (the make-up of which varies by loan size and type) in accordance with its credit policies. The credit committee may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms or decline a loan transaction.

Environmental Assessments. An environmental site assessment (generally a Phase I environmental site assessment) is performed on all mortgaged properties. The environmental assessments are performed during the 12-month period preceding origination of the related mortgage loan. Depending on the findings of the environmental site assessment, any of the following may be required: additional environmental testing, such as a Phase II environmental assessment on the subject mortgaged property; obligating the related borrower to perform remediation as a condition to the closing of such mortgage loan or within a period following the closing of such mortgage loan; and/or the posting of cash reserves, letters of credit or guaranties to secure the performance of any recommended remediation action. Additionally, all borrowers are required to provide customary environmental representations, warranties, covenants and indemnities relating to the existence and use of hazardous substances on the mortgaged properties.

Property Condition Assessments. Independent engineering firms conduct inspections with respect to each mortgaged real property generally within the twelve-month period preceding the origination of the related mortgage loan. The resulting reports on some of the properties may indicate a variety of deferred maintenance items, recommended capital expenditures and/or building code violations. In some instances where deferred maintenance items, recommended capital expenditures and/or building code violations are identified, repairs or maintenance are required to be completed before closing or after closing and, in certain instances, cash reserves, letters of credit or guaranties to secure the performance of the repairs or maintenance items are required or obtained.

Appraisals. An appraisal of each of the mortgaged properties is performed prior to the origination of each such loan. Such appraisal is prepared by an independent appraiser who holds a certified general appraiser license from the state in which the property is located, and who may also possess the MAI designation from the Appraisal Institute. Such appraisals generally complied with (or the appraiser certified that such appraisal complied with) the appraisal guidelines of Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989.

Seismic Report. If the property consists of improvements located in seismic zone 3 or 4, National Cooperative Bank, N.A. typically requires a seismic report to establish the probable maximum or bounded loss for the improvements at the property as a result of an earthquake.

Title Insurance. The borrower is required to provide, and National Cooperative Bank, N.A.’s origination counsel reviews, a title insurance policy for each property. The title insurance policies provided typically must meet the following requirements: (i) written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (ii) in an amount at least equal to the original principal balance of the mortgage loan, (iii) protection and benefits run to the mortgagee and its successors and assigns, (iv) written on an American Land Title Association form or equivalent policy

 280 

promulgated in the jurisdiction where the mortgaged property is located and (v) if a survey was prepared, the legal description of the mortgaged property in the title policy conforms to that shown on the survey.

Additional Debt. Certain of the mortgage loans secured by residential cooperative properties may have or permit in the future certain additional subordinate debt, whether secured or unsecured. The mortgage loans that are other than mortgage loans secured by residential cooperative properties will generally prohibit additional indebtedness secured by the related mortgaged property, but may have or permit additional unsecured indebtedness and trade payables. In many cases, National Cooperative Bank, N.A. or one of its affiliates is and/or will be the lender on that additional debt. The debt service coverage ratios described herein would be lower if the payments related to such additional debt were included in the calculation of such debt service coverage ratios and the loan-to-value ratios described herein would be higher if the amount of any such additional subordinate debt were included in the calculation of such loan-to-value ratios.

Debt Service Coverage Ratio and LTV Ratio. National Cooperative Bank, N.A. evaluates debt service coverage ratios and loan-to-value ratios when underwriting a mortgage loan. Debt service coverage ratios are calculated based on Underwritten Net Cash Flow. Underwritten Net Cash Flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a multifamily or commercial mortgage loan, annual net cash flow that was calculated based on assumptions regarding projected future rental income, expenses and/or occupancy, may be utilized. We cannot assure you that the foregoing assumptions made with respect to any prospective multifamily, manufactured housing community or commercial mortgage loan will, in fact, be consistent with actual property performance. Such underwritten net cash flow may be higher than historical net cash flow reflected in recent financial statements. In the case of a residential cooperative property, Underwritten Net Cash Flow is the projected net cash flow reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the Cut-off Date and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated, rent stabilized or rent controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and, if applicable, collection loss assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected rental income used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. Except in certain limited instances where a residential cooperative property is valued solely as a multifamily rental property (for example, where the value of a residential cooperative property determined as if such property is operated as a residential cooperative is unavailable), the loan-to-value ratio with respect to each mortgage loan secured by a residential cooperative property is calculated using the value estimate reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the Cut-off Date determined as if such residential cooperative property is operated as a residential cooperative. This value, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property, based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering the related Mortgaged Property. There is generally a limited market for the sale of cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for the sale of market rate units. Therefore, the appraiser typically applies a discount when deriving a gross share value for such units as and if the appraiser deems appropriate. The amount of such discount will depend on such factors as location, condition, tenancy profile (age of the tenants), and the amount of positive or negative cash flow. In certain instances, in determining the gross share value of market rate cooperative sponsor or investor held units occupied by rental tenants, the appraiser has taken into consideration a value for such units determined by capitalizing the anticipated net operating income to be realized from such occupied units. The comparable sales considered in the appraisers’ estimates of gross share values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may

 281 

have been considered. With respect to limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to various restrictions, including restrictions on the sale price for which units may be re-sold and/or restrictions upon the income or other characteristics of purchasers of such units), the gross share value referenced in the preceding sentence is calculated without regard to any applicable sale price restriction. National Cooperative Bank, N.A. will also calculate a loan-to-value ratio for each mortgage loan secured by a residential cooperative property based upon the value of such residential cooperative property as a multifamily rental property. The value of a residential cooperative property as a multifamily rental property is reflected in the most recent appraisal obtained by or otherwise in the possession of the related mortgage loan seller as of the Cut-off Date and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the Underwritten Net Cash Flow for such residential cooperative property. In certain instances, the appraiser may have made adjustments to increase or decrease such capitalized value as deemed appropriate by the appraiser (for example, the appraiser may have reduced such capitalized value to reflect the cost of completing material deferred maintenance or may have increased such capitalized value to reflect the existence of certain tax abatements or incentives). In certain limited instances (for example, where the value of a residential cooperative property determined as if such property is operated as a residential cooperative is unavailable), National Cooperative Bank, N.A. will not determine a value of such a mortgaged property as if operated as a residential cooperative and will instead only calculate the value of such residential cooperative property as a multifamily rental property. In those instances, the “Appraised Value” reflected on Annex A-1 will be the value of such Mortgaged Property as a multifamily rental property and the loan-to-value ratio for such a mortgage loan secured by a residential cooperative property will be based upon the value of such residential cooperative property as a multifamily rental property.

Zoning and Building Code Compliance. With respect to each mortgage loan, National Cooperative Bank, N.A. will generally consider whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use and building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions; surveys; recorded documents; temporary or permanent Certificates of occupancy; letters from governmental officials or agencies; title insurance endorsements; information set forth in the appraisal of the related property; and/or representations by the related borrower. In limited instances, National Cooperative Bank, N.A. may obtain third party prepared zoning reports. National Cooperative Bank, N.A. generally requires borrowers to obtain law and ordinance coverage. If a material violation exists with respect to a mortgaged property, National Cooperative Bank, N.A. may require the borrower to remediate such violation and/or to establish a reserve to cover the cost of such remediation.

Hazard, Liability and Other Insurance. The mortgage loans typically require that the related property be insured by a hazard insurance policy with a customary deductible and in an amount at least equal to the lesser of the outstanding principal balance of the mortgage loan or 100% of the full insurable replacement cost of the improvements located on the property. If applicable, the policy contains appropriate endorsements to avoid the application of coinsurance and does not permit reduction in insurance proceeds for depreciation. Flood insurance, if available, must be in effect for any property that at the time of origination included material improvements in any area identified by the Federal Emergency Management Agency as being situated in a special flood hazard area. The flood insurance policy must meet the requirements of the then-current guidelines of the Federal Insurance Administration and be provided by a generally acceptable insurance carrier in an amount not less than the least of (i) the outstanding principal balance of the mortgage loan, (ii) the full insurable value of the property, and (iii) the maximum amount of insurance available under the National Flood Insurance Program. The standard form of hazard insurance policy typically covers physical damage or destruction of improvements on the mortgaged property caused by fire, lighting, explosion, smoke, windstorm and hail, riot or strike and civil commotion. The policies may contain some conditions and exclusions of coverage, including exclusions related to acts of terrorism.

Each mortgage loan typically also requires the borrower to maintain comprehensive general liability insurance against claims for bodily injury or property damage occurring on, in or about the property in an amount that is generally consistent with currently prevailing capital market standards.

 282 

Each mortgage loan typically further requires the related borrower to maintain business interruption or loss of income insurance in an amount not less than 100% of the projected shareholder or unit owner maintenance income for the related property (in the case of a mortgage loan secured by a residential cooperative property) or projected rental income (in the case of a mortgage loan other than a mortgage loan secured by a residential cooperative property) for a period of not less than twelve months.

The properties are typically not insured for earthquake risk unless a seismic report indicates a PML of greater than 20%.

Escrow Requirements. National Cooperative Bank, N.A. may require a borrower to fund various escrows. Such escrows may include escrows for taxes and insurance premiums (to cover amounts due prior to their respective payment due dates), reserves to cover the cost of repairs recommended pursuant to a building condition report prepared for National Cooperative Bank, N.A. or an affiliate that originated the loan, and/or reserves to secure the performance of environmental or other remediation work. In the case of mortgage loans that are other than mortgage loans secured by residential cooperative properties, such escrows may also include replacement reserves, reserves to cover the costs of tenant improvements, leasing commissions and other re-tenanting expenses and reserves to cure deficiencies in debt service coverage ratios. In some cases such reserves may only be required upon the occurrence of certain events. A case-by-case analysis will be conducted to determine the need for a particular escrow or reserve. National Cooperative Bank, N.A. may determine that establishing an escrow or reserve is not warranted given the amounts that would be involved and National Cooperative Bank, N.A.’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve.

Exceptions. Notwithstanding the discussion under “National Cooperative Bank, N.A.’s Underwriting Standards and Processes” above, one or more of National Cooperative Bank, N.A.’s mortgage loans may vary from, or not comply with, National Cooperative Bank, N.A.’s underwriting policies and guidelines described above. In addition, in the case of one or more of National Cooperative Bank, N.A.’s mortgage loans, National Cooperative Bank, N.A. or another originator may not have strictly applied the underwriting policies and guidelines described above as the result of a case-by-case permitted exception based upon other compensating factors. None of the National Cooperative Bank, N.A. Mortgage Loans were originated with any material exceptions to National Cooperative Bank, N.A.’s underwriting guidelines and procedures except as described below.

With respect to the Highlander Hall Owners, Inc. Mortgage Loan (0.7%), the financial statements received from the related borrower are on a compiled basis for calendar year 2023 and on an unqualified audited basis for calendar years 2024 and 2025. National Cooperative Bank, N.A.’s underwriting criteria require audited financial statements for all loans greater than $5,000,000. National Cooperative Bank, N.A.’s decision to include the Highlander Hall Owners, Inc. Mortgage Loan notwithstanding this exception was supported by the following considerations: (a) the Cut-off Date LTV Ratio and Coop – LTV as Rental are 15.4% and 14.1%, respectively, (b) the U/W NCF DSCR, Cut-off Date U/W NCF Debt Yield and U/W NOI Debt Yield are 5.82x, 46.2% and 47.1%, respectively, (c) the compiled 2023 financial statement was reviewed and deemed acceptable by National Cooperative Bank, N.A. and (d) on a going forward basis, the related borrower is obligated to provide annual audited financial statements pursuant to the related loan documents. Certain characteristics of the Mortgage Loan can be found in Annex A-1 to this prospectus. Based on the foregoing, National Cooperative Bank, N.A. approved inclusion of the Highlander Hall Owners, Inc. Mortgage Loan into this transaction.

With respect to the Orgonic Forms, Inc. Mortgage Loan (0.2%), the financial statements received from the related borrower for calendar years 2023-2025 were on a compiled basis. National Cooperative Bank, N.A.’s underwriting criteria requires, at a minimum, reviewed financial statements for all loans greater than or equal to $1,000,000 and less than $5,000,000. National Cooperative Bank, N.A.’s decision to include the Orgonic Forms, Inc. Mortgage Loan notwithstanding this exception was supported by the following considerations: (a) the Cut-off Date LTV Ratio and Coop – LTV as Rental are 5.2% and 8.3%, respectively, (b) the U/W NCF DSCR, Cut-off Date U/W NCF Debt Yield and U/W NOI Debt Yield are 9.61x, 63.3% and 64.2%, respectively, (c) the compiled 2023-2025 financial statements were reviewed and deemed acceptable by National Cooperative Bank, N.A. and (d) on a going forward basis,

 283 

the related borrower is obligated to provide annual reviewed (at minimum) financial statements pursuant to the related loan documents. Certain characteristics of the Mortgage Loan can be found in Annex A-1 to this prospectus. Based on the foregoing, National Cooperative Bank, N.A. approved inclusion of the Orgonic Forms, Inc. Mortgage Loan into this transaction.

Review of Mortgage Loans for Which National Cooperative Bank, N.A. is the Sponsor

Overview. National Cooperative Bank, N.A., in its capacity as the sponsor of the National Cooperative Bank, N.A. Mortgage Loans, has conducted a review of the National Cooperative Bank, N.A. Mortgage Loans it is selling to the depositor designed and effected to provide reasonable assurance that the disclosure related to the National Cooperative Bank, N.A. Mortgage Loans is accurate in all material respects. National Cooperative Bank, N.A. determined the nature, extent and timing of the review and the level of assistance provided by any third parties. The review of the National Cooperative Bank, N.A. Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of National Cooperative Bank, N.A. (collectively, the “National Cooperative Bank, N.A. Deal Team”) with the assistance of certain third parties. National Cooperative Bank, N.A. has ultimate authority and control over, and assumes all responsibility for and attributes to itself, the review of the mortgage loans that it is selling to the depositor and the review’s findings and conclusions. The review procedures described below were employed with respect to all of the National Cooperative Bank, N.A. Mortgage Loans (rather than relying on sampling procedures).

Database. To prepare for securitization, members of the National Cooperative Bank, N.A. Deal Team created a database of loan-level and property-level information relating to each National Cooperative Bank, N.A. Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, third party reports (appraisals, environmental site assessments and property condition reports), insurance policies, borrower-supplied information (including, to the extent available, maintenance schedules and rent rolls (if applicable), leases and financial or operating statements) and information collected by National Cooperative Bank, N.A. during the underwriting process. Prior to securitization of each National Cooperative Bank, N.A. Mortgage Loan, the National Cooperative Bank, N.A. Deal Team may have updated the information in the database with respect to such National Cooperative Bank, N.A. Mortgage Loan based on current information brought to the attention of the National Cooperative Bank, N.A. Deal Team relating to loan payment status and escrows, updated operating statements, maintenance schedules and rent rolls (if applicable), leasing activity, and other relevant information. Such updates were not intended to be, and do not serve as, a re-underwriting of any Mortgage Loan.

A data tape (the “National Cooperative Bank, N.A. Data Tape”) containing detailed information regarding each National Cooperative Bank, N.A. Mortgage Loan was created from, among other sources, the information in the database referred to in the prior paragraph. The National Cooperative Bank, N.A. Data Tape was used by the National Cooperative Bank, N.A. Deal Team to provide the numerical information regarding the National Cooperative Bank, N.A. Mortgage Loans in this prospectus.

Data Comparisons and Recalculation. National Cooperative Bank, N.A. engaged a third party accounting firm to perform certain data comparison and recalculation procedures which were designed or provided by National Cooperative Bank, N.A. relating to information in this prospectus regarding the National Cooperative Bank, N.A. Mortgage Loans. These procedures included:

●comparing the information in the National Cooperative Bank, N.A. Data Tape against various source documents provided by National Cooperative Bank, N.A.;
●comparing numerical information regarding the National Cooperative Bank, N.A. Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the information contained in the National Cooperative Bank, N.A. Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the National Cooperative Bank, N.A. Mortgage Loans disclosed in this prospectus.
 284 

Legal Review. National Cooperative Bank, N.A. engaged counsel to conduct certain legal reviews of the National Cooperative Bank, N.A. Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each National Cooperative Bank, N.A. Mortgage Loan, counsel reviewed the principal loan documents for each mortgage loan to identify material deviations from National Cooperative Bank, N.A.’s standard form loan documents. In addition, counsel reviewed National Cooperative Bank, N.A.’s representations and warranties set forth on Annex F-1 and, if applicable, identified exceptions to those representations and warranties.

Other Review Procedures. National Cooperative Bank, N.A. has serviced each National Cooperative Bank, N.A. mortgage loan since origination and has confirmed that it is not aware of any material events, except as previously identified, concerning the related Mortgage Loan, the Mortgaged Property and the borrower occurring since origination, including, but not limited to, (i) loan modifications or assumptions, or releases of the related borrower or Mortgaged Property; (ii) damage to the Mortgaged Property that materially and adversely affects its value as security for the Mortgage Loan; (iii) pending condemnation actions; (iv) litigation, regulatory or other proceedings against the Mortgaged Property or borrower, or notice of non-compliance with environmental laws; (v) bankruptcies involving any borrower; and (vi) any existing or incipient material defaults.

The National Cooperative Bank, N.A. Deal Team also reviewed the National Cooperative Bank, N.A. Mortgage Loans to confirm, with the assistance of counsel, whether any National Cooperative Bank, N.A. Mortgage Loan materially deviated from the underwriting guidelines set forth under “—National Cooperative Bank, N.A.’s Underwriting Standards and Processes” above. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus.

Findings and Conclusions. National Cooperative Bank, N.A. found and concluded with reasonable assurance that the disclosure regarding the National Cooperative Bank, N.A. Mortgage Loans in this prospectus is accurate in all material respects. National Cooperative Bank, N.A. also found and concluded with reasonable assurance that the National Cooperative Bank, N.A. Mortgage Loans were originated in accordance with National Cooperative Bank, N.A.’s origination policies, procedures and underwriting guidelines set forth under “—National Cooperative Bank, N.A.’s Underwriting Standards and Processes” above except as described above under “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus.

Review Procedures in the Event of a Mortgage Loan Substitution. National Cooperative Bank, N.A. will perform a review of any National Cooperative Bank, N.A. Mortgage Loan that it elects to substitute for a National Cooperative Bank, N.A. Mortgage Loan in the pool in connection with a material breach of a representation or warranty or a material document defect. National Cooperative Bank, N.A., and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related MLPA and the PSA. National Cooperative Bank, N.A. may engage a third party accounting firm to compare such criteria against the underlying source documentation to verify the accuracy of the review by National Cooperative Bank, N.A. and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by National Cooperative Bank, N.A. to render any tax opinion required in connection with the substitution.

Compliance with Rule 15Ga-1 under the Exchange Act

As of the date of this prospectus, National Cooperative Bank, N.A. filed its most recent Form ABS-15G with the SEC on February 26, 2026. Such Form ABS-15G is available electronically though the SEC’s EDGAR system. The Central Index Key number of National Cooperative Bank, N.A. is 0001577313. With respect to the period from and including July 1, 2023 to June 30, 2026, National Cooperative Bank, N.A. does not have any activity to report as required by Rule 15Ga-1 with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

 285 

Retained Interests in This Securitization

Neither National Cooperative Bank, N.A. nor any of its affiliates will retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization. However, National Cooperative Bank, N.A. or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time.

The information set forth under “—National Cooperative Bank, N.A.” has been provided by National Cooperative Bank, N.A.

German American Capital Corporation

General. German American Capital Corporation, a Maryland corporation (“GACC”), is a sponsor, an originator and a mortgage loan seller in this securitization transaction. GACC originated or co-originated (either directly or, in some cases, through table funding arrangements) all of the GACC Mortgage Loans, except with respect to the Mortgage Loans set forth under “Description of the Mortgage Pool—Co-Originated or Unaffiliated Third-Party Originated Mortgage Loans” for which GACC is identified as a Mortgage Loan Seller.

GACC is a wholly-owned subsidiary of Deutsche Bank Americas Holding Corp., which in turn is a wholly-owned subsidiary of Deutsche Bank AG, a German corporation. GACC is an affiliate of Deutsche Bank Securities Inc., an underwriter. The principal offices of GACC are located at 1 Columbus Circle, New York, New York 10019. It is also expected that GACC (or an affiliate) will be the holder of the companion loans (if any) for which the noteholder is identified as “GACC” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” after the Closing Date in the ordinary course of business and such Companion Loans may be securitized in one or more future securitization transactions or otherwise transferred at any time.

Deutsche Bank AG (together with certain affiliates, “Deutsche Bank”) filed a Form 6-K with the SEC on December 23, 2016. The Form 6-K states that Deutsche Bank “has reached a settlement in principle with the Department of Justice in the United States (“DOJ”) regarding civil claims that the DOJ considered in connection with the bank’s issuance and underwriting of residential mortgage-backed securities (RMBS) and related securitization activities between 2005 and 2007. Under the terms of the settlement agreement, Deutsche Bank agreed to pay a civil monetary penalty of US dollar 3.1 billion and to provide US dollar 4.1 billion in consumer relief in the United States. The consumer relief is expected to be primarily in the form of loan modifications and other assistance to homeowners and borrowers, and other similar initiatives to be determined, and delivered over a period of at least five years.” On January 17, 2017, the DOJ issued a press release officially announcing a $7.2 billion settlement with Deutsche Bank “resolving federal civil claims that Deutsche Bank misled investors in the packaging, securitization, marketing, sale and issuance of residential mortgage-backed securities (RMBS) between 2006 and 2007. The settlement requires Deutsche Bank to pay a $3.1 billion civil penalty under the Financial Institutions Reform, Recovery and Enforcement Act (FIRREA). Under the settlement, Deutsche Bank will also provide $4.1 billion in relief to underwater homeowners, distressed borrowers and affected communities.”

GACC’s Securitization Program. GACC has been engaged as an originator and/or seller/contributor of loans into CMBS securitizations for more than ten years.

GACC has been a seller of loans into securitization programs including (i) the “COMM” program, in which its affiliate Deutsche Mortgage & Asset Receiving Corporation (“DMARC”) is the depositor, (ii) the “CD” program in which DMARC is the depositor on a rotating basis with Citigroup Commercial Mortgage Securities Inc., (iii) the “Benchmark” program in which DMARC is the depositor on a rotating basis with Citigroup Commercial Mortgage Securities Inc. and GS Mortgage Securities Corporation II and (iv) programs where third party entities, including affiliates of General Electric Capital Corporation, Capmark Finance Inc. (formerly GMAC Commercial Mortgage Corporation) and others, have acted as depositors.

 286 

Under the COMM name, GACC has had two primary securitization programs, the “COMM FL” program, into which large floating rate commercial mortgage loans were securitized, and the “COMM Conduit/Fusion” program, into which both fixed rate conduit loans and large loans were securitized.

GACC acquires both fixed rate and floating rate commercial mortgage loans backed by a range of commercial real estate properties including office buildings, apartments, shopping malls, hotels, and industrial/warehouse properties. The total amount of loans securitized by GACC from October 1, 2010 through September 30, 2026 is approximately $134.8 billion.

GACC or its affiliates have purchased loans for securitization in the past and it may elect to purchase loans for securitization in the future. If GACC or its affiliates purchase loans for securitization, GACC or such affiliate will either reunderwrite the mortgage loans it purchases, or perform other procedures to ascertain the quality of such loans, which procedures will be subject to approval by credit risk management officers.

In coordination with Deutsche Bank Securities Inc. and other underwriters or initial purchasers, GACC works with NRSROs, other loan sellers, servicers and investors in structuring a securitization transaction to maximize the overall value and capital structure, taking into account numerous factors, including without limitation geographic and property type diversity and NRSRO criteria.

For the most part, GACC and its affiliates rely on independent rated third parties to service loans held pending sale or securitization. It maintains interim servicing agreements with large, institutional commercial mortgage loan servicers who are highly rated by the NRSROs. Periodic financial review and analysis, including monitoring of ratings, of each of the servicers with which GACC and its affiliates have servicing arrangements is conducted under the purview of loan underwriting personnel.

Pursuant to an MLPA, GACC will make certain representations and warranties, subject to certain exceptions set forth therein (and in Annex E-3), to the depositor and will covenant to provide certain documents regarding the Mortgage Loans it is selling to the depositor (the “GACC Mortgage Loans”) and, in connection with certain breaches of such representations and warranties or certain defects with respect to such documents, which breaches or defects are determined to have a material adverse effect on the value of the subject GACC Mortgage Loans or such other standard as is described in the related MLPA, may have an obligation to repurchase such Mortgage Loan, cure the subject defect or breach, replace the subject Mortgage Loan with a Qualified Substitute Mortgage Loan or make a Loss of Value Payment, as the case may be. The depositor will assign certain of its rights under each MLPA to the issuing entity. In addition, GACC has agreed to indemnify the depositor, the underwriters and/or certain of their respective affiliates with respect to certain liabilities arising in connection with the issuance and sale of the certificates. See “Pooling and Servicing Agreement—Assignment of the Mortgage Loans”.

Review of GACC Mortgage Loans.

Overview. GACC, in its capacity as the sponsor and the mortgage loan seller of the GACC Mortgage Loans, has conducted a review of the GACC Mortgage Loans in connection with the securitization described in this prospectus. GACC determined the nature, extent and timing of the review and the level of assistance provided by any third parties. The review of the GACC Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of one or more of GACC’s affiliates (the “GACC Deal Team”). The review procedures described below were employed with respect to all of the GACC Mortgage Loans, except that certain review procedures only were relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Data Tape. To prepare for securitization, members of the GACC Deal Team created a data tape (the “GACC Data Tape”) containing detailed loan-level and property-level information regarding each GACC Mortgage Loan. The GACC Data Tape was compiled from, among other sources, the related Mortgage Loan documents, appraisals, environmental reports, seismic reports, property condition reports, zoning reports, insurance policies, borrower supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the DB Originator during the underwriting

 287 

process. After origination of each GACC Mortgage Loan, the GACC Deal Team updated the information in the GACC Data Tape with respect to the GACC Mortgage Loan based on updates provided by the related loan servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the GACC Deal Team. The GACC Data Tape was used by the GACC Deal Team to provide the numerical information regarding the GACC Mortgage Loans in this prospectus except as provided in the following paragraph.

With respect to the Colorado Mills Whole Loan (9.9%), which was co-originated by GS Bank and GACC, portions of which are being sold by GSMC and GACC, the GSMC Data Tape was used to provide the numerical information regarding the related Mortgage Loan in this prospectus.

Data Comparison and Recalculation. GACC engaged a third party accounting firm to perform certain data comparison and recalculation procedures designed by GACC relating to information in this prospectus regarding the GACC Mortgage Loans. These procedures included:

●comparing the information in the GACC Data Tape against various source documents provided by GACC that are described above under “—Data Tape”;
●comparing numerical information regarding the GACC Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the GACC Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the GACC Mortgage Loans disclosed in this prospectus.

Legal Review. GACC engaged various law firms to conduct certain legal reviews of the GACC Mortgage Loans for disclosure in this prospectus. In anticipation of securitization of each GACC Mortgage Loan originated by the DB Originator, origination counsel prepared a loan summary that sets forth salient loan terms and summarizes material deviations from GACC’s standard form loan documents. In addition, origination counsel for each GACC Mortgage Loan reviewed GACC’s representations and warranties set forth on Annex E-1 and, if applicable, identified exceptions to those representations and warranties set forth on Annex E-3.

Securitization counsel was also engaged to assist in the review of the GACC Mortgage Loans. Such assistance included, among other things, (i) a review of sections of the loan documents with respect to certain of the GACC Mortgage Loans that deviate materially from GACC’s standard form document, (ii) a review of the loan summaries referred to above relating to the GACC Mortgage Loans prepared by origination counsel, and (iii) a review of a due diligence questionnaire completed by the origination counsel. Securitization counsel also reviewed the property release provisions (other than the partial defeasance provisions), if any, for each GACC Mortgage Loan with multiple Mortgaged Properties or, to the extent identified by origination counsel, for each GACC Mortgage Loan with permitted outparcel releases or similar releases for compliance with the REMIC provisions of the Code.

GACC prepared, and reviewed with origination counsel and/or securitization counsel, the loan summaries for those of the GACC Mortgage Loans included in the 10 largest Mortgage Loans in the mortgage pool, and the abbreviated loan summaries for those of the GACC Mortgage Loans included in the next 5 largest Mortgage Loans in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in Annex A-3.

Other Review Procedures. With respect to any pending litigation that existed at the origination of any GACC Mortgage Loan, GACC requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. In connection with the origination of each GACC Mortgage Loan, GACC, together with origination counsel, conducted a search with respect to each borrower under the related GACC Mortgage Loan to determine whether it filed for bankruptcy. If GACC became aware of a significant natural disaster in the vicinity of any Mortgaged Property securing a GACC Mortgage Loan, GACC obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

 288 

With respect to the GACC Mortgage Loans originated by the DB Originator, the GACC Deal Team also consulted with the applicable GACC Mortgage Loan origination team to confirm that the GACC Mortgage Loans were originated in compliance with the origination and underwriting criteria described below under “—DB Originator’s Underwriting Guidelines and Processes”, as well as to identify any material deviations from those origination and underwriting criteria. See “—Exceptions” below.

Findings and Conclusions. Based on the foregoing review procedures, GACC determined that the disclosure regarding the GACC Mortgage Loans in this prospectus is accurate in all material respects. GACC also determined that the GACC Mortgage Loans were originated (or acquired and re-underwritten) in accordance with the DB Originator’s origination procedures and underwriting criteria, except as described below under “—Exceptions”. GACC attributes to itself all findings and conclusions resulting from the foregoing review procedures.

DB Originator’s Underwriting Guidelines and Processes.

General. GACC is an originator and is affiliated with Deutsche Bank Securities Inc., one of the underwriters. GACC is also referred to as the “DB Originator” in this prospectus. The DB Originator originates loans located in the United States that are secured by retail, multifamily, office, hotel and industrial/warehouse properties. All of the mortgage loans originated by the DB Originator generally are originated in accordance with the underwriting criteria described below. However, each lending situation is unique, and the facts and circumstance surrounding the mortgage loan, such as the quality and location of the real estate, the sponsorship of the borrower and the tenancy of the property, will impact the extent to which the general guidelines below are applied to a specific loan. This underwriting criteria is general, and we cannot assure you that every mortgage loan will conform in all respects with the guidelines.

Loan Analysis. In connection with the origination of mortgage loans (or in connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan), the DB Originator conducts an extensive review of the related mortgaged property, including an analysis of the appraisal, environmental report, property operating statements, financial data, rent rolls, sales where applicable and related information or statements of occupancy rates provided by the borrower and, with respect to the mortgage loans secured by retail and office properties, certain major tenant leases and the tenant’s credit. Generally, borrowers are required to be single purpose entities which do not have a credit history; therefore, the financial strength and character of certain of the borrower’s key principals are examined prior to approval of the mortgage loan through a review of available financial statements and public records searches. A member of the DB Originator’s underwriting or due diligence team, or a consultant or other designee, visits the mortgaged property for a site inspection to confirm the occupancy rates of the mortgaged property, and analyzes the mortgaged property’s sub-market and the utility of the mortgaged property within the sub-market. Unless otherwise specified in this prospectus, all financial, occupancy and other information contained in this prospectus is based on such information and we cannot assure you that such financial, occupancy and other information remains accurate.

Cash Flow Analysis. The DB Originator reviews, among other things, historical operating statements, rent rolls, tenant leases and/or budgeted income and expense statements provided by the borrower and makes adjustments in order to determine a debt service coverage ratio, including taking into account the benefits of any governmental assistance programs. See “Description of the Mortgage Pool—Additional Information”.

Debt Service Coverage Ratio and Loan-to-Value Ratio. The underwriting includes a calculation of the debt service coverage ratio and the loan-to-value ratio in connection with the origination of each loan.

The debt service coverage ratio will generally be calculated based on the ratio of the underwritten net cash flow from the property in question as determined by the DB Originator and payments on the loan based on actual principal and/or interest due on the loan. However, underwritten net cash flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a multifamily or commercial mortgage loan, annual net cash flow that was

 289 

calculated based on assumptions regarding projected future rental income, expenses and/or occupancy may be utilized. We cannot assure you that the foregoing assumptions made with respect to any prospective multifamily or commercial mortgage loan will, in fact, be consistent with actual property performance. For specific discussions on the particular assumptions and adjustments, see “Description of the Mortgage Pool” and Annex A-1 and Annex A-3. The loan-to-value ratio, in general, is the ratio, expressed as a percentage, of the then-outstanding principal balance of the mortgage loan divided by the estimated value of the related property based on an appraisal obtained in accordance with the guidelines described under “—Appraisal and Loan-to-Value Ratio” below. In addition, the DB Originator may in some instances have reduced the term interest rate that the DB Originator would otherwise charge on a mortgage loan based on the credit and collateral characteristics of the related mortgaged property and structural features of the mortgage loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related mortgage loan satisfied the DB Originator’s minimum debt service coverage ratio underwriting requirements for such mortgage loan. In addition, with respect to certain mortgage loans, there may exist subordinate mortgage debt or mezzanine debt. Such mortgage loans will have a lower combined debt service coverage ratio and/or a higher combined loan-to-value ratio when such subordinate or mezzanine debt is taken into account. Additionally, certain mortgage loans may provide for interest only payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan.

Appraisal and Loan-to-Value Ratio. For each Mortgaged Property, the DB Originator obtains (or, in connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan, the related originator obtains and the DB Originator relies upon) a current (within 6 months of the origination date of the mortgage loan) comprehensive narrative appraisal conforming to the requirements of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (“FIRREA”) and Uniform Standards of Professional Appraisal Practice of the Appraisal Foundation. The appraisal is based on the “as-is” market value of the Mortgaged Property as of the date of value in its then-current condition, and in accordance with the Mortgaged Property’s highest and best use as determined within the appraisal. In certain cases, the DB Originator may also obtain prospective or hypothetical values on an “as-stabilized”, “as-complete” and/or “hypothetical as-is” basis, reflecting stipulated assumptions including, but not limited to, leasing, occupancy, income normalization, construction, renovation, restoration and/or repairs at the Mortgaged Property. The DB Originator then determines the loan-to-value ratio of the mortgage loan for origination or, if applicable, in connection with its acquisition of the mortgage loan, in each case based on the value and effective value dates set forth in the appraisal. In connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan, the DB Originator relies upon the appraisal(s) obtained by the related originator. Such appraisal(s) may reflect a value for a particular Mortgaged Property that varies from an opinion of value of the DB Originator. The information in this prospectus regarding such acquired mortgage loans, including, but not limited to, appraised values and loan-to-value ratios, reflects the information contained in such originator’s appraisal. We cannot assure you that the information set forth in this prospectus regarding the appraised values or loan-to-value ratios of such acquired mortgage loans would not be different if the DB Originator had originated such mortgage loans. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

Evaluation of Borrower. The DB Originator evaluates the borrower and its principals with respect to credit history and prior experience as an owner and operator of commercial real estate properties. The evaluation will generally include obtaining and reviewing a credit report or other reliable indication of the borrower’s financial capacity; obtaining and verifying credit references and/or business and trade references; and obtaining and reviewing certifications provided by the borrower as to prior real estate experience and current contingent liabilities. Finally, although the mortgage loans generally are non-recourse in nature, in the case of certain mortgage loans, the borrower and certain principals of the borrower may be required to assume legal responsibility for liabilities as a result of, among other things, fraud, misrepresentation, misappropriation or conversion of funds and breach of environmental or hazardous materials requirements. The DB Originator evaluates the financial capacity of the borrower and such principals to meet any obligations that may arise with respect to such liabilities.

 290 

Environmental Site Assessment. Prior to origination, the DB Originator either (i) obtains or updates (or, in connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan, the related originator obtains or updates and the DB Originator relies upon) an environmental site assessment (“ESA”) for a Mortgaged Property prepared by a qualified environmental firm or (ii) obtains (or, in connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan, the related originator obtains or updates and the DB Originator relies upon) an environmental insurance policy for a Mortgaged Property. If an ESA is obtained or updated, the DB Originator reviews the ESA to verify the absence of reported violations of applicable laws and regulations relating to environmental protection and hazardous materials or other material adverse environmental condition or circumstance. In cases in which the ESA identifies conditions that would require cleanup, remedial action or any other response estimated to cost in excess of 5% of the outstanding principal balance of the mortgage loan, the DB Originator either (i) determines that another party with sufficient assets is responsible for taking remedial actions directed by an applicable regulatory authority or (ii) requires the borrower to do one of the following: (A) carry out satisfactory remediation activities or other responses prior to the origination of the mortgage loan, (B) establish an operations and maintenance plan, (C) place sufficient funds in escrow or establish a letter of credit at the time of origination of the mortgage loan to complete such remediation within a specified period of time, (D) obtain an environmental insurance policy for the Mortgaged Property, (E) provide or obtain an indemnity agreement or a guaranty with respect to such condition or circumstance, or (F) receive appropriate assurances that significant remediation activities or other significant responses are not necessary or required.

Certain of the mortgage loans may also have environmental insurance policies. See “Description of the Mortgage Pool—Insurance Considerations”.

Physical Assessment Report. Prior to origination, the DB Originator obtains (or, in connection with the DB Originator’s acquisition and reunderwriting of a mortgage loan, the related originator obtains and the DB Originator relies upon) a physical assessment report (“PAR”) for each Mortgaged Property prepared by a qualified structural engineering firm. The DB Originator reviews the PAR to verify that the property is reported to be in satisfactory physical condition, and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure needs over the term of the mortgage loan. In cases in which the PAR identifies material repairs or replacements needed immediately, the DB Originator generally requires the borrower to carry out such repairs or replacements prior to the origination of the mortgage loan, or, in many cases, requires the borrower to place sufficient funds in escrow at the time of origination of the mortgage loan to complete such repairs or replacements within not more than twelve months. In certain instances, the DB Originator may waive such escrows but require the related borrower to complete such repairs within a stated period of time in the related Mortgage Loan documents.

Title Insurance Policy. The borrower is required to provide, and the DB Originator reviews, a title insurance policy for each Mortgaged Property. The title insurance policy must meet the following requirements: (a) the policy must be written by a title insurer licensed to do business in the jurisdiction where the Mortgaged Property is located; (b) the policy must be in an amount equal to the original principal balance of the mortgage loan; (c) the protection and benefits must run to the mortgagee and its successors and assigns; (d) the policy should be written on a standard policy form of the American Land Title Association or equivalent policy promulgated in the jurisdiction where the Mortgaged Property is located; and (e) the legal description of the Mortgaged Property in the title policy must conform to that shown on the survey of the Mortgaged Property, where a survey has been required.

Property Insurance. The borrower is required to provide, and the DB Originator reviews, certificates of required insurance with respect to the Mortgaged Property. Such insurance may include: (1) commercial general liability insurance for bodily injury or death and property damage; (2) a fire and extended perils insurance policy providing “special” form coverage including coverage against loss or damage by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion; (3) if applicable, boiler and machinery coverage; (4) if the Mortgaged Property is located in a flood hazard area, flood insurance; and (5) such other coverage as the DB Originator may require based on the specific characteristics of the Mortgaged Property.

 291 

Seismic Report. A seismic report is required for all properties located in seismic zones 3 or 4.

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, the originator will examine whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: a zoning report, legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports and/or representations by the related borrower.

Escrow Requirements. The DB Originator may require borrowers to fund various escrows for taxes, insurance, capital expenses and replacement reserves, which reserves in many instances will be limited to certain capped amounts. In addition, the DB Originator may identify certain risks that warrant additional escrows or holdbacks for items such as leasing-related matters, deferred maintenance, environmental remediation or unfunded obligations, which escrows or holdbacks would be released upon satisfaction of the applicable conditions. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans originated by the DB Originator. The typical required escrows for mortgage loans originated by the DB Originator are as follows:

●Taxes – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide the DB Originator with sufficient funds to satisfy all taxes and assessments. The DB Originator may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant pays taxes directly (or the DB Originator may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that pays taxes for its portion of the Mortgaged Property directly); or (ii) any Escrow/Reserve Mitigating Circumstances.
●Insurance – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property insurance premium are required to provide the DB Originator with sufficient funds to pay all insurance premiums. The DB Originator may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the borrower maintains a blanket insurance policy; (ii) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant maintains the property insurance or self-insures (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that maintains property insurance for its portion of the Mortgaged Property or self-insures); or (iii) any Escrow/Reserve Mitigating Circumstances.
●Replacement Reserves – Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements by property type. The DB Originator may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant repairs and maintains the Mortgaged Property (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that repairs and maintains its portion of the Mortgaged Property); or (ii) any Escrow/Reserve Mitigating Circumstances.
●Tenant Improvement/Lease Commissions – A tenant improvement/leasing commission reserve may be required to be funded either at loan origination and/or during the related mortgage loan term and/or springing upon certain tenant events to cover certain anticipated leasing commissions, free rent periods or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. The DB Originator may waive this escrow requirement in certain
 292 

circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), with a lease that extends beyond the loan term; or (ii) any Escrow/Reserve Mitigating Circumstances.

●Deferred Maintenance – A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition or engineering report. The DB Originator may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs; (ii) the deferred maintenance items do not materially impact the function, performance or value of the property; (iii) the deferred maintenance cost does not exceed $50,000; (iv) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), and the tenant is responsible for the repairs; or (v) any Escrow/Reserve Mitigating Circumstances.
●Environmental Remediation – An environmental remediation reserve may be required at loan origination in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report. The DB Originator may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee agreeing to complete the remediation; (ii) environmental insurance is in place or obtained; or (iii) any Escrow/Reserve Mitigating Circumstances.

The DB Originator may determine that establishing any of the foregoing escrows or reserves is not warranted in one or more of the following instances (collectively, the “Escrow/Reserve Mitigating Circumstances”): (i) the amounts involved are de minimis, (ii) the DB Originator’s evaluation of the ability of the Mortgaged Property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve, (iii) based on the Mortgaged Property maintaining a specified debt service coverage ratio, (iv) the DB Originator has structured springing escrows that arise for identified risks, (v) the DB Originator has an alternative to a cash escrow or reserve, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower; (vi) the DB Originator believes there are credit positive characteristics of the borrower, the sponsor of the borrower and/or the Mortgaged Property that would offset the need for the escrow or reserve; or (vii) the reserves are being collected and held by a third party, such as a management company, a franchisor, or an association.

Notwithstanding the foregoing discussion under this caption “—DB Originator’s Underwriting Guidelines and Processes”, one or more of the mortgage loans contributed to this securitization by GACC may vary from, or may not comply with, the DB Originator’s underwriting guidelines described above. In addition, in the case of one or more of the mortgage loans contributed to this securitization by GACC, the DB Originator may not have strictly applied these underwriting guidelines as the result of a case-by-case permitted exception based upon other compensating or mitigating factors.

Exceptions. Disclosed above are the DB Originator’s general underwriting guidelines with respect to the GACC Mortgage Loans. One or more GACC Mortgage Loans may vary from the DB Originator’s underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more GACC Mortgage Loans, the DB Originator may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. In certain cases set forth below, the DB Originator made exceptions and the underwriting of a particular GACC Mortgage Loan did not comply with all aspects of the disclosed criteria.

Except as set forth below, the GACC Mortgage Loans were originated in accordance with the underwriting standards set forth above.

With respect to The Pointe at Polaris Mortgage Loan (1.9%), an underwriting exception exists because the DB Originator’s underwriting standards require a 65% loan-to-value ratio for interest-only loans for the related property type, and the Mortgage Loan has a 65.6% loan-to-value ratio. GACC’s decision to include the Mortgage Loan in this pool notwithstanding such exception, is supported by the

 293 

following considerations; (i) the loan proceeds were used to facilitate an acquisition of the Mortgaged Property, with the borrower sponsor contributing $22,349,922 of cash equity at origination, (ii) the Mortgage Loan has a 13.5% net operating income debt yield and a 1.80x net cash flow debt service coverage ratio and (iii) the Mortgaged Property is 97.7% leased to 23 tenants with a remaining weighted average lease term of 4.7 years, with 44.7% of underwritten base rent derived from investment grade tenancy.

Compliance with Rule 15Ga-1 under the Exchange Act. GACC most recently filed a Form ABS-15G with the Securities and Exchange Commission (the “SEC”) pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), on February 13, 2026. GACC’s “Central Index Key” number is 0001541294. With respect to the period from and including July 1, 2023 to and including June 30, 2026, GACC did not have any activity to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

Retained Interests in This Securitization.

Neither GACC nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization. However, GACC and/or its affiliates may acquire or own in the future certain classes of certificates issued by the issuing entity. Any such party will have the right to dispose of any such certificates at any time.

The information set forth under “—German American Capital Corporation” has been provided by GACC.

UBS AG New York Branch

General

UBS AG New York Branch, an Office of the Comptroller of the Currency regulated branch of a foreign bank (“UBS AG New York Branch”), a sponsor and a mortgage loan seller, is an affiliate of UBS Securities LLC, an underwriter. UBS AG New York Branch originated, co-originated or acquired certain Mortgage Loans sold to the depositor by it. UBS AG New York Branch is a branch of UBS AG and the branch’s executive offices are located at 11 Madison Avenue, 8th Floor, New York, New York 10010.

UBS AG provides financial advice and solutions to private, institutional and corporate clients worldwide, as well as private clients in Switzerland. The operational structure of the group is comprised of Corporate Center and five business divisions: Wealth Management, Wealth Management Americas, Personal & Corporate Banking, Asset Management and the Investment Bank.

UBS AG New York Branch’s Securitization Program

UBS AG New York Branch commenced originating commercial mortgage loans primarily for securitization or resale in 2016. UBS AG New York Branch recently became engaged in mortgage securitizations and other structured financing arrangements. Prior to the time that UBS AG New York Branch commenced these activities, UBS Real Estate Securities Inc. (“UBSRES”), an affiliate of UBS AG New York Branch, had been engaged in the securitization of a variety of assets since 1983. UBSRES engaged in its first securitization of commercial mortgage loans in December 2006, and had securitized an aggregate of approximately $22,011,130,119 of multifamily and commercial mortgage loans through August 25, 2016. UBS AG New York Branch has previously securitized an aggregate of approximately $24,589,874,069 of multifamily and commercial mortgage loans. UBS AG New York Branch is a branch of UBS AG and its executive offices are located at 11 Madison Avenue of the Americas, 8th Floor, New York, New York 10010.

UBS AG New York Branch originates multifamily and commercial mortgage loans throughout the United States. The multifamily and commercial mortgage loans originated, co-originated or acquired and

 294 

to be securitized by UBS AG New York Branch include both small balance and large balance fixed rate loans. The commercial mortgage loans that will be sold by UBS AG New York Branch into a commercial loan securitization sponsored by UBS AG New York Branch will have been or will be, as applicable, originated, co-originated or acquired by it.

In connection with commercial mortgage securitization transactions, UBS AG New York Branch or an affiliate will generally transfer the mortgage loans to a depositor, who will then transfer those mortgage loans to the issuing entity for the related securitization. In return for the transfer of the mortgage loans by the applicable depositor to the issuing entity, the issuing entity will issue commercial mortgage pass-through certificates backed by, and supported by the cash flows generated by, those mortgage loans. In coordination with underwriters or initial purchasers, UBS AG New York Branch works with rating agencies, other loan sellers, servicers and investors and participates in structuring a securitization transaction to maximize the overall value and capital structure, taking into account numerous factors, including without limitation geographic and property type diversity and rating agency criteria.

Pursuant to a Mortgage Loan Purchase Agreement, UBS AG New York Branch will make certain representations and warranties (set forth on Annex E-1 to this prospectus), subject to certain exceptions thereto (attached to this prospectus as Annex E-4), to the depositor and will covenant to provide certain documents regarding the Mortgage Loans or portions thereof (the “UBS AG New York Branch Mortgage Loans”) for which it acts as mortgage loan seller. In connection with certain breaches of such representations and warranties or certain defects with respect to such documents, which breaches or defects are determined to have a material adverse effect on the value of the subject UBS AG New York Branch Mortgage Loan or such other standard as is described in the Mortgage Loan Purchase Agreement, UBS AG New York Branch may have an obligation to repurchase such Mortgage Loan from the depositor, cure the subject defect or breach, substitute a Qualified Substitute Mortgage Loan or make a Loss of Value Payment, as the case may be. See “The Mortgage Loan Purchase Agreements”.

Neither UBS AG New York Branch nor any of its affiliates acts as a servicer of the commercial mortgage loans it securitizes. Instead, UBS AG New York Branch sells the right to be appointed servicer of its securitized loans to third party servicers.

Review of the UBS AG New York Branch Mortgage Loans

Overview. UBS AG New York Branch, in its capacity as the sponsor of the UBS AG New York Branch Mortgage Loans, has conducted a review of the UBS AG New York Branch Mortgage Loans in connection with the securitization described in this prospectus. The review of the UBS AG New York Branch Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of one or more of UBS AG New York Branch’s affiliates and certain third party consultants engaged by UBS AG New York Branch (the “UBS AG New York Branch Deal Team”). The review procedures described below were employed with respect to all of the UBS AG New York Branch Mortgage Loans, except that certain review procedures only were relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the UBS AG New York Branch Deal Team created a database of loan level and property level information relating to each UBS AG New York Branch Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, third party reports, zoning reports, insurance policies, borrower supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by UBS AG New York Branch during the underwriting process. After origination of each UBS AG New York Branch Mortgage Loan, the UBS AG New York Branch Deal Team updated the information in the database with respect to the UBS AG New York Branch Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the UBS AG New York Branch Deal Team, to the extent such updates were provided to, and deemed material by, the UBS AG New York Branch Deal Team.

 295 

A data tape (the “UBS AG New York Branch Data Tape”) containing detailed information regarding each UBS AG New York Branch Mortgage Loan was created from the information in the database referred to in the prior paragraph. The UBS AG New York Branch Data Tape was used by the UBS AG New York Branch Deal Team to provide the numerical information regarding the UBS AG New York Branch Mortgage Loans in this prospectus.

Data Comparison and Recalculation. UBS AG New York Branch, engaged a third party accounting firm to perform certain data comparison and recalculation procedures, the nature, extent and timing of which were designed by UBS AG New York Branch, relating to information in this prospectus regarding the UBS AG New York Branch Mortgage Loans. These procedures included:

●comparing the information in the UBS AG New York Branch Data Tape against various source documents provided by UBS AG New York Branch;
●comparing numerical information regarding the UBS AG New York Branch Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the information contained in the UBS AG New York Branch Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the UBS AG New York Branch Mortgage Loans disclosed in this prospectus.

Legal Review. UBS AG New York Branch engaged various law firms to conduct certain legal reviews of the UBS AG New York Branch Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each UBS AG New York Branch Mortgage Loan, origination counsel prepared a loan and property summary that sets forth salient loan terms and summarizes material deviations from UBS AG New York Branch’s standard form loan documents. In addition, origination counsel for each UBS AG New York Branch Mortgage Loan reviewed UBS AG New York Branch’s representations and warranties set forth on Annex E-1 and, if applicable, identified exceptions to those representations and warranties.

Securitization counsel was also engaged to assist in the review of the UBS AG New York Branch Mortgage Loans. Such assistance included, among other things, (i) a review of sections of the loan agreement relating to certain UBS AG New York Branch Mortgage Loans marked against the standard form document, (ii) a review of the loan and property summaries referred to above relating to the UBS AG New York Branch Mortgage Loans prepared by origination counsel, and (iii) assisting the UBS AG New York Branch Deal Team in compiling responses to a due diligence questionnaire. Securitization counsel also reviewed the property release provisions, if any, for each UBS AG New York Branch Mortgage Loan with multiple Mortgaged Properties for compliance with the Treasury Regulations.

Origination counsel also assisted in the preparation of the UBS AG New York Branch Mortgage Loan summaries set forth on Annex A-3, based on their respective reviews of pertinent sections of the related mortgage loan documents.

Other Review Procedures. With respect to any pending litigation that existed at the origination of any UBS AG New York Branch Mortgage Loan, UBS AG New York Branch requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. UBS AG New York Branch conducted a search with respect to each borrower under a UBS AG New York Branch Mortgage Loan to determine whether it filed for bankruptcy after origination of the UBS AG New York Branch Mortgage Loan. If UBS AG New York Branch became aware of a significant natural disaster in the vicinity of any Mortgaged Property securing a UBS AG New York Branch Mortgage Loan, UBS AG New York Branch obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

 296 

The UBS AG New York Branch Deal Team also consulted with UBS AG New York Branch to confirm that the UBS AG New York Branch Mortgage Loans were originated or re-underwritten in compliance with the origination and underwriting criteria described below under “—UBS AG New York Branch’s Underwriting Standards”, as well as to identify any material deviations from those origination and underwriting criteria.

Findings and Conclusions. Based on the foregoing review procedures, UBS AG New York Branch determined that the disclosure regarding the UBS AG New York Branch Mortgage Loans in this prospectus is accurate in all material respects. UBS AG New York Branch also determined that the UBS AG New York Branch Mortgage Loans were originated (or acquired and re-underwritten) in accordance with UBS AG New York Branch’s origination procedures and underwriting criteria. UBS AG New York Branch attributes to itself all findings and conclusions resulting from the foregoing review procedures.

Review Procedures in the Event of a Mortgage Loan Substitution. UBS AG New York Branch will perform a review of any mortgage loan that it elects to substitute for a mortgage loan in the pool in connection with a material breach of a representation or warranty or a material document defect. UBS AG New York Branch and, if appropriate, its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it satisfies each of the criteria required under the terms of the related mortgage loan purchase agreement and the pooling and servicing agreement (collectively, the “UBS Qualification Criteria”). UBS AG New York Branch will engage a third party accounting firm to compare the UBS Qualification Criteria against the underlying source documentation to verify the accuracy of the review by UBS AG New York Branch and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by UBS AG New York Branch to render any tax opinion required in connection with the substitution.

UBS AG New York Branch’s Underwriting Standards

Set forth below is a discussion of certain general underwriting guidelines of UBS AG New York Branch with respect to multifamily and commercial mortgage loans originated or acquired by UBS AG New York Branch.

Notwithstanding the discussion below, given the unique nature of commercial mortgaged properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current use, size, location, market conditions, reserve requirements and additional collateral, tenants and leases, borrower identity, sponsorship, performance history and/or other factors. Consequently, there can be no assurance that the underwriting of any particular commercial or multifamily mortgage loan will conform to the general guidelines described below.

Loan Analysis. UBS AG New York Branch generally performs both a credit analysis and a collateral analysis with respect to each multifamily and commercial mortgage loan. The credit analysis of the borrower generally includes a review of third party credit reports or judgment, lien, bankruptcy and pending litigation searches. The collateral analysis generally includes an analysis, in each case to the extent available and applicable, of the historical property operating statements, rent rolls and a review of certain significant tenant leases. UBS AG New York Branch’s credit underwriting also generally includes a review of third party appraisals, as well as environmental reports, building condition reports and seismic reports, if applicable. Generally, a member of the mortgage loan underwriting team also conducts a site inspection to ascertain the overall quality, functionality and competitiveness of the property, including its neighborhood and market, accessibility and visibility, and to assess the tenancy of the property. UBS AG New York Branch assesses the submarket in which the property is located to evaluate competitive or comparable properties as well as market trends.

 297 

Loan Approval. Prior to commitment or closing, all multifamily and commercial mortgage loans to be originated by UBS AG New York Branch must be approved by a loan committee which includes senior personnel from UBS AG New York Branch or its affiliates. The committee may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms or decline a loan transaction.

Debt Service Coverage Ratio and LTV Ratio. UBS AG New York Branch’s underwriting includes a calculation of the debt service coverage ratio and loan-to-value ratio in connection with the origination of a loan.

The debt service coverage ratio will generally be calculated based on the underwritten net cash flow from the property in question as determined by UBS AG New York Branch and payments on the loan based on actual principal and/or interest due on the loan. However, underwritten net cash flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a multifamily or commercial mortgage loan, UBS AG New York Branch may utilize annual net cash flow that was calculated based on assumptions regarding projected future rental income, expenses and/or occupancy. There is no assurance that the foregoing assumptions made with respect to any prospective multifamily or commercial mortgage loan will, in fact, be consistent with actual property performance. In addition, with respect to certain mortgage loans originated by UBS AG New York Branch, there may exist subordinate mortgage debt or mezzanine debt. Such mortgage loans may have a lower debt service coverage ratio and/or a higher loan-to-value ratio if such subordinate or mezzanine debt is taken into account. Additionally, certain mortgage loans may provide for interest-only payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan.

The loan-to-value ratio, in general, is the ratio, expressed as a percentage, of the then-outstanding principal balance of the mortgage loan divided by the estimated value of the related property based on an appraisal.

Additional Debt. Certain mortgage loans may have or permit in the future certain additional subordinate debt, whether secured or unsecured. It is possible that UBS AG New York Branch may be the lender on that additional debt.

The debt service coverage ratios described above may be lower based on the inclusion of the payments related to such additional debt and the loan-to-value ratios described above may be higher based on the inclusion of the amount of any such additional debt.

Assessments of Property Condition. As part of the underwriting process, UBS AG New York Branch will obtain the property assessments and reports described below:

Appraisals. UBS AG New York Branch will generally require independent appraisals or an update of an independent appraisal in connection with the origination of each mortgage loan that meet the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation, or the guidelines in Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989. In some cases, however, UBS AG New York Branch may establish the value of the subject real property collateral based on a cash flow analysis, a recent sales price or another method or benchmark of valuation.

Environmental Assessment. UBS AG New York Branch will, in most cases, require a Phase I environmental assessment with respect to the real property collateral for a prospective multifamily or commercial mortgage loan. However, when circumstances warrant, UBS AG New York Branch may utilize an update of a prior environmental assessment, a transaction screen or a desktop review. Alternatively, UBS AG New York Branch might forego an environmental assessment in limited circumstances, such as when it has obtained the benefits of an environmental insurance policy or an environmental guarantee. Furthermore, an environmental assessment conducted at any particular real property collateral will not necessarily uncover all potential environmental issues. For example, an analysis for radon, lead based paint, mold and lead in drinking water will usually be conducted only at

 298 

multifamily rental properties and only when UBS AG New York Branch or an environmental consultant believes that such an analysis is warranted under the circumstances.

Depending on the findings of the initial environmental assessment, UBS AG New York Branch may require additional environmental testing, such as a Phase II environmental assessment with respect to the subject real property collateral, an environmental insurance policy or a guaranty with respect to environmental matters.

Engineering Assessment. In connection with the origination process, UBS AG New York Branch will, in most cases, require that an engineering firm inspect the real property collateral for any prospective multifamily or commercial mortgage loan to assess the structure, exterior walls, roofing, interior structure and/or mechanical and electrical systems. Based on the resulting report, UBS AG New York Branch will determine the appropriate response to any recommended repairs, corrections or replacements and any identified deferred maintenance.

Seismic Report. Generally, a seismic report is required for all properties located in seismic zones 3 or 4.

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, UBS AG New York Branch will generally examine whether the use and occupancy of the related real property collateral is in material compliance with zoning, land use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering, zoning or consulting reports and/or representations by the related borrower.

Escrow Requirements. Based on its analysis of the real property collateral, the borrower and the principals of the borrower, UBS AG New York Branch may require a borrower under a multifamily or commercial mortgage loan to fund various escrows for taxes and/or insurance, capital expenses, replacement reserves and/or environmental remediation. UBS AG New York Branch conducts a case by case analysis to determine the need for a particular escrow or reserve. Consequently, the aforementioned escrows and reserves are not established for every multifamily and commercial mortgage loan originated by UBS AG New York Branch. Furthermore, UBS AG New York Branch may accept an alternative to a cash escrow or reserve from a borrower, such as a letter of credit or a guarantee or periodic evidence that the items for which the escrow or reserve would have been established are being paid or addressed.

Exceptions

One or more of the mortgage loans originated by UBS AG New York Branch may vary from the specific UBS AG New York Branch underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the mortgage loans originated by UBS AG New York Branch, UBS AG New York Branch may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. None of the UBS AG New York Branch Mortgage Loans was originated with any material exceptions from UBS AG New York Branch’s underwriting guidelines described above.

None of the UBS AG New York Branch Mortgage Loans were originated with any material exceptions from UBS AG New York Branch’s underwriting guidelines described above.

 299 

Compliance with Rule 15Ga-1 under the Exchange Act

UBS AG New York Branch most recently filed a Form ABS-15G on February 12, 2026. UBS AG New York Branch’s Central Index Key is 0001685185. With respect to the period from and including October 13, 2016 (the date of the first securitization into which UBS AG New York Branch sold mortgage loans pursuant to which the underlying transaction documents provide a covenant to repurchase an underlying asset for breach of representation or warranty) to and including June 30, 2026, the following table provides information regarding demand, repurchase and replacement history reported by UBS AG New York Branch as required by Rule 15Ga-1.

Name of Issuing Entity

Check if Registered

Name of
Originator
(1)(2)

Total Assets in ABS by Originator(1)(3)

Assets That Were Subject of Demand(1)(4)(5)

Assets That Were Repurchased or Replaced(1)(4)(6)

Assets Pending Repurchase or Replacement (within cure period)(1)(4)(7)

Demand in Dispute(4)(6)(8)

Demand Withdrawn(4)(6)(9)

Demand Rejected(4)(6)

     

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

  (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) (r) (s) (t) (u) (v) (w) (x)
UBS Commercial Mortgage Securitization Corp. 0001532799 Commercial Mortgage Pass-Through Certificates Series 2019-C16 X UBS AG New
York Branch
29 419,904,949 59.5% 1 30,000,000 4.4% 0 — 0.0% 0 — 0.0% 0 — 4.4% 1 30,000,000 0.0% 0 — 0.0%
UBS Commercial Mortgage Securitization Corp. 0001532799 Commercial Mortgage Pass-Through Certificates Series 2018-C15 X UBS AG New
York Branch
18 309,268,780 47.8% 1 55,000,000 8.5% 0 — 0.0% 0 — 0.0% 0 — 8.5% 1 55,000,000 0.0% 0 — 0.0%
UBS Commercial Mortgage Securitization Corp. 0001532799 Commercial Mortgage Pass-Through Certificates Series 2018-C13 X UBS AG New
York Branch
20 336,586,045.00 47.1% 1 26,110,941.17 4.54% 0 — — 0 — 0.0% 1 26,110,941.17 4.54% 0 0 0.0% 0 — 0.0%
1.Certain Information. Certain information may have been omitted from this table because it was unknown and not available to UBS AG New York Branch (the “securitizer”) without unreasonable effort or expense. The securitizer believes that it has substantially complete information based on its own records and confirmation from appropriate third parties to the extent such confirmation could be obtained.

The securitizer has reported only on pool assets (i) which were the subject of new demands during the reporting period or (ii) which were the subject of demands previously reported by the securitizer, where such demands had a change in status during the reporting period.

2.Name of Originator. For purposes of the data presented in the table, the “originator” may be the party in whose name the loan was originated or may be such other party as provided final loan approval based on its own underwriting criteria or from whom the loan was purchased.
3.Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance at Time of Securitization. The number of loans shown under the column “Total Assets in ABS by Originator” is the number of loans for such originator, issuing entity or total asset pool, as applicable, at the time of securitization. The “Principal Balance at Time of Securitization” shown under such column is the aggregate principal balance of the applicable loans at the time of securitization. The “Percentage of Principal Balance at Time of Securitization” for each originator has been calculated by dividing the Principal Balance at Time of Securitization of the pool assets of the applicable originator by the Principal Balance at Time of Securitization of all pool assets for the related issuing entity.
4.Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance for Assets That Were Subject of Demand and Other Columns. The number of loans shown under the column “Assets That Were Subject of Demand” and each column to the right of such column is the number of loans in the applicable category of repurchase/replacement demand activity (each, a “Demand Category”) as to which there was a new demand or change of status of a previously reported demand during the reporting period plus the number of loans in the applicable Demand Category during the reporting period which were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period.

The “Outstanding Principal Balance at End of Reporting Period” shown in such columns identified in the first paragraph of this footnote 4 is the outstanding principal balance of the loans in the applicable Demand Category at the end of the reporting period, adjusted to include loans in the applicable Demand Category that were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period at the outstanding principal balance of such loans at the end of the month immediately prior to such repurchase, replacement or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

The “Percentage of Principal Balance at End of Reporting Period” for each originator was calculated by dividing (i) the Outstanding Principal Balance at End of Reporting Period of the loans in the applicable Demand Category, by (ii) the outstanding principal balance of the entire asset pool (or applicable portion thereof) as of the last day of the reporting period, adjusted to include loans that were

 300 

included in such asset pool (or applicable portion thereof) at the date of securitization but were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period, with such loans included at their principal balance at the end of the month immediately prior to such repurchase, replacement, prepayment or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

5.Assets That Were Subject of Demand. For purposes of the data presented in the table, a “demand” is a clear request for enforcement of an obligation to repurchase or replace a specified loan.

The table includes all loans that were the “Subject of Demand” and as to which there was a new demand or change of status of a previously reported demand during the reporting period. A loan is considered to be “Subject of Demand” until (i) repurchase or replacement of such loan, (ii) the making of an indemnity payment to the related securitization trust rather than repurchasing the loan because the loan had already been liquidated at the time of payment and therefore was not available to be repurchased or replaced (an “indemnity payment”) or (iii) withdrawal or rejection of the related demand as described in footnotes 9 and 10 below.

In the event that multiple repurchase/replacement demands have been received with respect to a single loan, such demands have been reported as a single demand.

6.Assets That Were Repurchased or Replaced. This data field is intended to capture pool assets that were the subject of a repurchase/replacement demand (i) which have been repurchased or (ii) for which an indemnity payment has been made.

The securitizer has reason to believe that certain indemnity payments may have been made by originators that could not be definitively identified and, therefore, these indemnity payments have not been included under the column “Assets That Were Repurchased or Replaced”. In any event, the securitizer has reason to believe that the outstanding principal balance of loans that were the subject of such indemnity payments is immaterial when compared to the outstanding principal balance, in the aggregate, of all loans subject to repurchase, replacement or indemnity payments.

7.Assets Pending Repurchase or Replacement. This data field is intended to capture any reportable pool asset that was the subject of a demand for which (i) such loan is pending repurchase or replacement within the applicable cure period or (ii) an agreement as to the obligation to repurchase or replace has been reached between the securitizer and the party making the demand but such repurchase or replacement or related indemnity payment is subject to satisfaction of certain conditions or otherwise has not been completed as of the end of the reporting period.
8.Demand in Dispute. This data field is intended to capture any pool asset that was the subject of a demand (i) for which the securitizer has not yet made a final determination regarding the status of such loan as of the end of the reporting period, (ii) for which the securitizer purchased such loan from an extant originator/seller and has relayed the demand to such originator/seller in accordance with the terms of the originator/seller’s repurchase/replacement obligations in its purchase contract with the securitizer and such originator/seller has not yet made a final determination, (iii) where such demand is currently the subject of insolvency proceedings or (iv) where such demand is currently the subject of litigation (including certain loans that were previously reported under other categories).
9.Demand Withdrawn. This data field is intended to capture any reportable pool asset that was the subject of a demand for which (i) such demand was the subject of litigation that resulted in settlement or (ii) such demand was rescinded by the party making the demand.
10.Demand Rejected. This data field is intended to capture any reportable pool asset that was the subject of a demand which was not rescinded by the party making the demand but (i) for which the securitizer determined that such demand was without merit, was invalid or did not specifically allege a breach of any particular representation or warranty or (ii) such demand was rejected by the party to whom the demand was made or relayed.

Retained Interests in This Securitization

Neither UBS AG New York Branch nor any of its affiliates intends to retain on the Closing Date any Certificates issued by the Issuing Entity or any other economic interest in this securitization. However, UBS AG New York Branch or its affiliates may, from time to time after the initial sale of the Certificates to investors on the Closing Date, acquire Certificates pursuant to secondary market transactions. Any such party will have the right to dispose of such Certificates at any time.

The information set forth under “—UBS AG New York Branch” has been provided by UBS AG New York Branch.

JPMorgan Chase Bank, National Association

General.

JPMorgan Chase Bank, National Association (“JPMCB”) is a national banking association and wholly owned bank subsidiary of JPMorgan Chase & Co., a Delaware corporation (“JPMC”) whose principal office is located in New York, New York. JPMCB offers a wide range of banking services to its customers, both domestically and internationally. It is chartered and its business is subject to examination and regulation by the Office of the Comptroller of the Currency. JPMCB is an affiliate of J.P. Morgan Securities LLC, an underwriter. Additional information, including the most recent Annual Report on Form

 301 

10-K for the year ended December 31, 2025, of JPMC, and additional annual, quarterly and current reports filed with or furnished to the SEC by JPMC, as they become available, may be obtained without charge by each person to whom this prospectus is delivered at the SEC’s website at www.sec.gov. The 2025 annual report of JPMC is available on JPMC’s website at www.jpmorganchase.com. None of the documents that JPMCB files with the SEC or any of the information on, or accessible through, either the SEC’s website or JPMC’s website, is part of, or incorporated by reference into, this prospectus.

JPMCB’s Securitization Program. The following is a description of JPMCB’s commercial mortgage-backed securitization program.

JPMCB underwrites and originates mortgage loans secured by commercial, multifamily and manufactured housing community properties for its securitization program. As sponsor, JPMCB sells the loans it originates or acquires through commercial mortgage-backed securitizations. JPMCB, with its commercial mortgage lending affiliates and predecessors, began originating commercial mortgage loans for securitization in 1994 and securitizing commercial mortgage loans in 1995. As of December 31, 2025, the total amount of commercial mortgage loans originated and securitized by JPMCB and its predecessors is in excess of $210 billion. Of that amount, approximately $158 billion has been securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (“JPMCCMSC”), a subsidiary of JPMCB, as depositor. In its fiscal year ended December 31, 2025, JPMCB originated and securitized approximately $13 billion of commercial mortgage loans, of which approximately $7 billion were securitized by JPMCCMSC.

On May 30, 2008, JPMorgan Chase & Co., the parent of JPMCB, merged with The Bear Stearns Companies Inc. As a result of such merger, Bear Stearns Commercial Mortgage, Inc. (“BSCMI”) became a subsidiary of JPMCB. Subsequent to such merger, BSCMI changed its name to J.P. Morgan Commercial Mortgage Inc. Prior to the merger, BSCMI was a sponsor of its own commercial mortgage-backed securitization program. BSCMI, with its commercial mortgage lending affiliates and predecessors, began originating commercial mortgage loans in 1995 and securitizing commercial mortgage loans in 1996. As of November 30, 2007, the total amount of commercial mortgage loans originated by BSCMI was in excess of $60 billion, of which approximately $39 billion has been securitized. Of that amount, approximately $22 billion has been securitized by an affiliate of BSCMI acting as depositor. BSCMI’s annual commercial mortgage loan originations grew from approximately $65 million in 1995 to approximately $1.0 billion in 2000 and to approximately $21.0 billion in 2007. After the merger, only JPMCB continued to be a sponsor of commercial mortgage-backed securitizations.

The commercial mortgage loans originated, co-originated or acquired by JPMCB include both fixed-rate and floating-rate loans and both smaller “conduit” loans and large loans. JPMCB primarily originates loans secured by retail, office, multifamily, hospitality, industrial and self-storage properties, but also originates loans secured by manufactured housing communities, theaters, land subject to a ground lease and mixed use properties. JPMCB originates loans in every state.

As a sponsor, JPMCB originates, co-originates or acquires mortgage loans and, either by itself or together with other sponsors or loan sellers, initiates their securitization by transferring the mortgage loans to a depositor, which in turn transfers them to the issuing entity for the related securitization. In coordination with its affiliate, J.P. Morgan Securities LLC, and other underwriters, JPMCB works with rating agencies, loan sellers, subordinated debt purchasers and master servicers in structuring the securitization transaction. JPMCB acts as sponsor, originator or loan seller both in transactions in which it is the sole sponsor and mortgage loan seller as well as in transactions in which other entities act as sponsor and/or mortgage loan seller. Some of these loan sellers may be affiliated with underwriters on the transactions.

Neither JPMCB nor any of its affiliates acts as master servicer of the commercial mortgage loans in its securitizations. Instead, JPMCB sells the right to be appointed master servicer of its securitized loans to rating-agency approved master servicers.

 302 

For a description of certain affiliations, relationships and related transactions between the sponsor and the other transaction parties, see “Risk Factors—Risks Relating to Conflicts of Interest—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Review of JPMCB Mortgage Loans

Overview. JPMCB, in its capacity as the sponsor of the Mortgage Loans it is selling to the depositor (the “JPMCB Mortgage Loans”), has conducted a review of the JPMCB Mortgage Loans in connection with the securitization described in this prospectus. The review of the JPMCB Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of JPMCB, or one or more of JPMCB’s affiliates, or, in certain circumstances, are consultants engaged by JPMCB (the “JPMCB Deal Team”). The review procedures described below were employed with respect to all of the JPMCB Mortgage Loans, except that certain review procedures only were relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the JPMCB Deal Team updated its internal origination database of loan-level and property-level information relating to each JPMCB Mortgage Loan. The database was compiled from, among other sources, the related Mortgage Loan documents, third party appraisals (as well as environmental reports, engineering assessments and seismic reports, if applicable and obtained), zoning reports, if applicable, evidence of insurance coverage or summaries of the same prepared by an outside insurance consultant, borrower supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by JPMCB during the underwriting process. After origination or acquisition of each JPMCB Mortgage Loan, the JPMCB Deal Team updated the information in the database with respect to such JPMCB Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the JPMCB Deal Team.

A data tape (the “JPMCB Data Tape”) containing detailed information regarding each JPMCB Mortgage Loan was created from the information in the database referred to in the prior paragraph. The JPMCB Data Tape was used by the JPMCB Deal Team to provide the numerical information regarding the JPMCB Mortgage Loans in this prospectus.

Data Comparison and Recalculation. JPMCB engaged a third party accounting firm to perform certain data comparison and recalculation procedures designed by JPMCB relating to information in this prospectus regarding the JPMCB Mortgage Loans. These procedures included:

●comparing the information in the JPMCB Data Tape against various source documents provided by JPMCB that are described above under “—Database”;
●comparing numerical information regarding the JPMCB Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the JPMCB Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the JPMCB Mortgage Loans disclosed in this prospectus.

Legal Review. JPMCB engaged various law firms to conduct certain legal reviews of the JPMCB Mortgage Loans to assist in the preparation of the disclosure in this prospectus. In anticipation of a securitization of each JPMCB Mortgage Loan, origination counsel prepared a loan and property summary that sets forth salient loan terms and summarizes material deviations from material provisions of JPMCB’s standard form loan documents. In addition, origination counsel for each JPMCB Mortgage Loan reviewed JPMCB’s representations and warranties set forth on Annex G-1 and, if applicable, identified exceptions to those representations and warranties.

 303 

Securitization counsel was also engaged to assist in the review of the JPMCB Mortgage Loans. Such assistance included, among other things, (i) a review of sections of the loan agreement relating to certain JPMCB Mortgage Loans marked against the standard form document, (ii) a review of the loan and property summaries referred to above relating to the JPMCB Mortgage Loans prepared by origination counsel, and (iii) a review of due diligence questionnaires completed by the JPMCB Deal Team and origination counsel. Securitization counsel also reviewed the property release provisions, if any, and condemnation provisions for each JPMCB Mortgage Loan for compliance with the REMIC provisions.

Origination counsel and securitization counsel also assisted in the preparation of the risk factors and mortgage loan summaries set forth in Annex A-1, based on their respective reviews of pertinent sections of the related Mortgage Loan documents.

Other Review Procedures. On a case-by-case basis as deemed necessary by JPMCB, with respect to any pending litigation that existed at the origination of any JPMCB Mortgage Loan that is material and not covered by insurance, JPMCB requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. JPMCB confirmed with the related servicer that there has not been recent material casualty to any improvements located on real property that serves as collateral for JPMCB Mortgage Loans. In addition, if JPMCB became aware of a significant natural disaster in the immediate vicinity of any Mortgaged Property securing a JPMCB Mortgage Loan, JPMCB obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

The JPMCB Deal Team also consulted with JPMCB personnel responsible for the origination of the JPMCB Mortgage Loans to confirm that the JPMCB Mortgage Loans were originated or acquired in compliance with the origination and underwriting criteria described below under “—JPMCB’s Underwriting Guidelines and Processes”, as well as to identify any material deviations from those origination and underwriting criteria. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

Findings and Conclusions. Based on the foregoing review procedures, JPMCB determined that the disclosure regarding the JPMCB Mortgage Loans in this prospectus is accurate in all material respects. JPMCB also determined that the JPMCB Mortgage Loans were originated or acquired in accordance with JPMCB’s origination procedures and underwriting criteria, except as described under “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”. JPMCB attributes to itself all findings and conclusions resulting from the foregoing review procedures.

Review Procedures in the Event of a Mortgage Loan Substitution. JPMCB will perform a review of any mortgage loan that it elects to substitute for a mortgage loan in the pool in connection with material breach of a representation or warranty or a material document defect. JPMCB, and if appropriate its legal counsel, will review the Mortgage Loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the pooling and servicing agreement (the “JPMCB’s Qualification Criteria”). JPMCB will engage a third party accounting firm to compare the JPMCB’s Qualification Criteria against the underlying source documentation to verify the accuracy of the review by JPMCB and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by JPMCB to render any tax opinion required in connection with the substitution.

JPMCB’s Underwriting Guidelines and Processes

General. JPMCB has developed guidelines establishing certain procedures with respect to underwriting the mortgage loans originated or purchased by it. All of the mortgage loans sold to the issuing entity by JPMCB were generally underwritten in accordance with the guidelines below. In some instances, one or more provisions of the guidelines were waived or modified by JPMCB at origination where it was determined not to adversely affect the related mortgage loan originated by it in any material respect. The mortgage loans to be included in the issuing entity were originated or acquired by JPMCB generally in accordance with the commercial mortgage-backed securitization program of JPMCB. For a description of any material exceptions to the underwriting guidelines in this prospectus, see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

 304 

Notwithstanding the discussion below, given the differences between individual commercial Mortgaged Properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current and alternative uses, size, location, market conditions, reserve requirements and additional collateral, tenants and leases, borrower identity, sponsorship, performance history and/or other factors. However, except as described in the exceptions to the underwriting guidelines (see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”), the underwriting of the JPMCB Mortgage Loans will conform to the general guidelines described below.

Property Analysis. JPMCB performs or causes to be performed a site inspection to evaluate the location and quality of the related Mortgaged Properties. Such inspection generally includes an evaluation of functionality, design, attractiveness, visibility and accessibility, as well as location to major thoroughfares, transportation centers, employment sources, retail areas and educational or recreational facilities. JPMCB assesses the submarket in which the property is located to evaluate competitive or comparable properties as well as market trends. In addition, JPMCB evaluates the property’s age, physical condition, operating history, lease and tenant mix, and management.

Cash Flow Analysis. JPMCB reviews, among other things, historical operating statements, rent rolls, tenant leases and/or budgeted income and expense statements provided by the borrower and makes adjustments in order to determine a debt service coverage ratio, including taking into account the benefits of any governmental assistance programs. See “Description of the Mortgage Pool—Additional Information”.

Loan Approval. All mortgage loans originated by JPMCB require preliminary and final approval by a loan credit committee which includes senior executives of JPMCB. Prior to delivering a term sheet to a prospective borrower sponsor, the JPMCB origination team will submit a preliminary underwriting package to the preliminary CMBS underwriting committee. For loans under $30.0 million, approval by two committee members is required prior to sending a term sheet to the borrower sponsor. For loans over $30.0 million unanimous committee approval is required prior to sending the term sheet to the borrower sponsor. Prior to funding the loan, after all due diligence has been completed, a loan will then be reviewed by the CMBS underwriting committee and approval by the committee must be unanimous. The CMBS underwriting committee may approve a mortgage loan as recommended, request additional due diligence prior to approval, approve it subject to modifications of the loan terms or decline a loan transaction.

Debt Service Coverage Ratio and LTV Ratio. The underwriting includes a calculation of the debt service coverage ratio and the loan-to-value ratio in connection with the origination of each loan.

The debt service coverage ratio will generally be calculated based on the ratio of the underwritten net cash flow from the property in question as determined by JPMCB and payments on the loan based on actual principal and/or interest due on the loan. However, underwritten net cash flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a multifamily or commercial mortgage loan, annual net cash flow that was calculated based on assumptions regarding projected future rental income, expenses and/or occupancy may be utilized. We cannot assure you that the foregoing assumptions made with respect to any prospective multifamily or commercial mortgage loan will, in fact, be consistent with actual property performance. For specific discussions on the particular assumptions and adjustments, see “Description of the Mortgage Pool—Additional Information” and Annex A-1 and Annex A-3. The loan-to-value ratio, in general, is the ratio, expressed as a percentage, of the then-outstanding principal balance of the mortgage loan divided by the estimated value of the related property based on an appraisal. In addition, with respect to certain mortgage loans, there may exist mezzanine debt. Such mortgage loans will have a lower combined debt service coverage ratio and/or a higher combined loan-to-value ratio when such subordinate or mezzanine debt is taken into account. Additionally, certain mortgage loans may provide for interest only payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan.

 305 

Appraisal and LTV Ratio. For each Mortgaged Property, JPMCB obtains a current (within 6 months of the origination date of the mortgage loan) full narrative appraisal conforming at least to the requirements of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (“FIRREA”). The appraisal is based on the current use of the Mortgaged Property and must include an estimate of the then-current market value of the property “as-stabilized”, “as-complete” and “as-is” values. The “as-stabilized” or “as-complete” value may be based on certain assumptions, such as future construction completion, projected re-tenanting, payment of tenant improvement or leasing commissions allowances or free or abated rent periods, or increased tenant occupancies. JPMCB then determines the loan-to-value ratio of the mortgage loan at the date of origination or, if applicable, in connection with its acquisition, in each case based on the value or values set forth in the appraisal and relevant loan structure.

Evaluation of Borrower. JPMCB evaluates the borrower and its principals with respect to credit history and prior experience as an owner and operator of commercial real estate properties. The evaluation will generally include obtaining and reviewing a credit report or other reliable indication of the borrower’s financial capacity; obtaining and verifying credit references and/or business and trade references; and obtaining and reviewing certifications provided by the borrower as to prior real estate experience and current contingent liabilities. Finally, although the mortgage loans generally are non-recourse in nature, in the case of certain mortgage loans, the borrower and certain principals of the borrower may be required to assume legal responsibility for liabilities as a result of, among other things, fraud, misrepresentation, misappropriation or conversion of funds and breach of environmental or hazardous materials requirements. JPMCB evaluates the financial capacity of the borrower and such principals to meet any obligations that may arise with respect to such liabilities.

Environmental Site Assessment. Prior to origination, JPMCB either (i) obtains or updates an environmental site assessment (“ESA”) for a Mortgaged Property prepared by a qualified environmental firm or (ii) obtains an environmental insurance policy for a Mortgaged Property. If an ESA is obtained or updated, JPMCB reviews the ESA to verify the absence of reported violations of applicable laws and regulations relating to environmental protection and hazardous materials or other material adverse environmental condition or circumstance. In cases in which the ESA identifies conditions that would require cleanup, remedial action or any other response estimated to cost in excess of 5% of the outstanding principal balance of the mortgage loan, JPMCB either (i) determines that another party with sufficient assets is responsible for taking remedial actions directed by an applicable regulatory authority or (ii) requires the borrower to do one of the following: (A) carry out satisfactory remediation activities or other responses prior to the origination of the mortgage loan, (B) establish an operations and maintenance plan, (C) place sufficient funds in escrow or establish a letter of credit at the time of origination of the mortgage loan to complete such remediation within a specified period of time, (D) obtain an environmental insurance policy for the Mortgaged Property, (E) provide or obtain an indemnity agreement or a guaranty with respect to such condition or circumstance, or (F) receive appropriate assurances that significant remediation activities or other significant responses are not necessary or required.

Certain of the mortgage loans may also have environmental insurance policies. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

Physical Assessment Report. Prior to origination, JPMCB obtains a physical assessment report (“PAR”) for each Mortgaged Property prepared by a qualified structural engineering firm. JPMCB reviews the PAR to verify that the property is reported to be in satisfactory physical condition, and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure needs over the term of the mortgage loan. In cases in which the PAR identifies material repairs or replacements needed immediately, JPMCB generally requires the borrower to carry out such repairs or replacements prior to the origination of the mortgage loan, or, in many cases, requires the borrower to place sufficient funds in escrow at the time of origination of the mortgage loan to complete such repairs or replacements within not more than twelve months. In certain instances, JPMCB may waive such escrows but require the related borrower to complete such repairs within a stated period of time in the related Mortgage Loan documents.

 306 

Title Insurance Policy. The borrower is required to provide, and JPMCB reviews, a title insurance policy for each Mortgaged Property. The title insurance policy must meet the following requirements: (a) the policy must be written by a title insurer licensed to do business in the jurisdiction where the Mortgaged Property is located; (b) the policy must be in an amount equal to the original principal balance of the mortgage loan; (c) the protection and benefits must run to the mortgagee and its successors and assigns; (d) the policy should be written on a standard policy form of the American Land Title Association or equivalent policy promulgated in the jurisdiction where the Mortgaged Property is located; and (e) the legal description of the Mortgaged Property in the title policy must conform to that shown on the survey of the Mortgaged Property, where a survey has been required.

Property Insurance. The borrower is required to provide, and JPMCB reviews, certificates of required insurance with respect to the Mortgaged Property. Such insurance may include: (1) commercial general liability insurance for bodily injury or death and property damage; (2) a fire and extended perils insurance policy providing “special” form coverage including coverage against loss or damage by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion; (3) if applicable, boiler and machinery coverage; (4) if the Mortgaged Property is located in a flood hazard area, flood insurance; and (5) such other coverage as JPMCB may require based on the specific characteristics of the Mortgaged Property.

Seismic Report. A seismic report is required for all properties located in seismic zones 3 or 4.

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, the originator will examine whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: a zoning report, legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports and/or representations by the related borrower.

Escrow Requirements. JPMCB generally requires borrowers to fund various escrows for taxes, insurance, capital expenses and replacement reserves, which reserves in many instances will be limited to certain capped amounts, however, it may waive certain of those requirements on a case by case basis based on the Escrow/Reserve Mitigating Circumstances described below. In addition, JPMCB may identify certain risks that warrant additional escrows or holdbacks for items such as leasing-related matters, deferred maintenance, environmental remediation or unfunded obligations, which escrows or holdbacks would be released upon satisfaction of the applicable conditions. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans originated by JPMCB. The typical required escrows for mortgage loans originated by JPMCB are as follows:

●Taxes – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide JPMCB with sufficient funds to satisfy all taxes and assessments. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant pays taxes directly (or JPMCB may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that pays taxes for its portion of the Mortgaged Property directly); or (ii) any Escrow/Reserve Mitigating Circumstances.
●Insurance – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property insurance premium are required to provide JPMCB with sufficient funds to pay all insurance premiums. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the borrower maintains a blanket insurance policy; (ii) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant maintains the property insurance or self-insures (or
 307 

may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that maintains property insurance for its portion of the Mortgaged Property or self-insures); or (iii) any Escrow/Reserve Mitigating Circumstances.

●Replacement Reserves – Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements by property type. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant repairs and maintains the Mortgaged Property (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that repairs and maintains its portion of the Mortgaged Property); or (ii) any Escrow/Reserve Mitigating Circumstances.
●Tenant Improvement/Lease Commissions – A tenant improvement/leasing commission reserve may be required to be funded either at loan origination and/or during the related mortgage loan term and/or springing upon certain tenant events to cover certain anticipated leasing commissions, free rent periods or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), with a lease that extends beyond the loan term; or (ii) any Escrow/Reserve Mitigating Circumstances.
●Deferred Maintenance – A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition or engineering report. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs; (ii) the deferred maintenance items do not materially impact the function, performance or value of the property; (iii) the deferred maintenance cost does not exceed $50,000; (iv) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), and the tenant is responsible for the repairs; or (v) any Escrow/Reserve Mitigating Circumstances.
●Environmental Remediation – An environmental remediation reserve may be required at loan origination in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee agreeing to complete the remediation; (ii) environmental insurance is in place or obtained; or (iii) any Escrow/Reserve Mitigating Circumstances.

JPMCB may determine that establishing any of the foregoing escrows or reserves is not warranted in one or more of the following instances (collectively, the “Escrow/Reserve Mitigating Circumstances”): (i) the amounts involved are de minimis, (ii) JPMCB’s evaluation of the ability of the Mortgaged Property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve, (iii) based on the Mortgaged Property maintaining a specified debt service coverage ratio, (iv) JPMCB has structured springing escrows that arise for identified risks, (v) JPMCB has an alternative to a cash escrow or reserve, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower; (vi) JPMCB believes there are credit positive characteristics of the borrower, the sponsor of the borrower and/or the Mortgaged Property that would offset the need for the escrow or reserve; or (vii) the reserves are being collected and held by a third party, such as a management company, a franchisor, or an association.

 308 

Notwithstanding the foregoing discussion under this caption “—JPMCB’s Underwriting Guidelines and Processes”, one or more of the mortgage loans contributed to this securitization by JPMCB may vary from, or may not comply with, JPMCB’s underwriting guidelines described above. In addition, in the case of one or more of the mortgage loans contributed to this securitization by JPMCB, JPMCB may not have strictly applied these underwriting guidelines as the result of a case-by-case permitted exception based upon other compensating or mitigating factors.

Exceptions. Disclosed above are JPMCB’s general underwriting guidelines with respect to the JPMCB Mortgage Loans. One or more JPMCB Mortgage Loans may vary from the specific JPMCB underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more JPMCB Mortgage Loans, JPMCB may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. None of the JPMCB Mortgage Loans were originated with variances from the underwriting guidelines disclosed above.

Compliance with Rule 15Ga-1 under the Exchange Act.

JPMCCMSC’s most recently filed Form ABS-15G, which includes information related to JPMCB, was filed with the SEC on August 12, 2026, which is the same date as JPMCB’s most recently filed Form ABS-15G for this asset class. The Central Index Key (or CIK) number for JPMCCMSC is 0001013611 and the CIK number for JPMCB is set forth on the cover of this prospectus. The following table provides information regarding the demand, repurchase and replacement activity with respect to the mortgage loans securitized by JPMCB (or a predecessor), which activity occurred during the period from July 1, 2023 to June 30, 2026 (the “Rule 15Ga-1 Reporting Period”) or is still outstanding.

Name of Issuing
Entity
Check if Registered Name of Originator Total Assets in ABS by Originator Assets That Were Subject of Demand Assets That Were
Repurchased or Replaced
Assets Pending
Repurchase or
Replacement (within
cure period)
Demand in Dispute Demand Withdrawn Demand Rejected Notes
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
 
Asset Class: Commercial Mortgage Pass-Through Certificates

J.P. Morgan Chase Commercial Mortgage Securities Trust 2018-PHH

(CIK # 0001743796)

  JPMorgan Chase Bank, National Association 1 $333,200,000 100% 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00  
Total by Issuing Entity 1 $333,200,000 100% 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00  
J.P. Morgan Chase Commercial Mortgage Securities Trust 2018-PHH MZ   JPMorgan Chase Bank, National Association 1 $94,300,000 100% 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00  
Total by Issuing Entity 1 $94,300,000 100% 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00  
J.P. Morgan Chase Commercial Mortgage Securities Trust 2019-MFP   JPMorgan Chase Bank, National Association 1 $481,000,000 100% 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 (1)
Total by Issuing Entity 1 $481,000,000 100% 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00  
FRESB 2018-SB50 Mortgage Trust   Basis Multifamily Capital, LLC 4 $11,500,046 2.3% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  Capital One Multifamily Finance, LLC 49 $156,779,498 31.0% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  CBRE Capital Markets, Inc. 57 $138,218,839 27.4% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 2 $2,494,225 0.8% (2)
  Greystone Servicing Corporation, Inc. 9 $34,746,480 6.9% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  Hunt Mortgage Partners, LLC 16 $48,417,516 9.6% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  PennyMac Corp. 2 $5,473,341 1.1% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  Pinnacle Bank 16 $41,659,124 8.2% 0    $0 0% 1 $1,403,621 0.7 0 0.00 0.00 0 $0 0% 0 0.00 0.00 0 0.00 0.00  
  RED Mortgage Capital, LLC 6 $20,777,248 4.1% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
  The Community Preservation Corporation 21 $47,604,463 9.4% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00  
Total by Issuing Entity 180 $505,176,555 100% 0 $0 0% 1 $1,403,621 0.7 0 0.00 0.00 0 $0 0% 0 0.00 0.00 2 $2,494,225 0.8% (2)
JPMCC Multifamily Housing Mortgage Loan Trust 2025-Q032   JPMorgan Chase Bank, National Association 246 $472,772,995 100% 8 $14,928,105 3.2% 4 $9,486,412 1.8% 0 0.00 0.00 0 $0 0% 4 $5,415,473 1.2% 0 0.00 0.00  
Total by Issuing Entity 246 $472,772,995 100% 8 $14,928,105 3.2% 4 $9,486,412 1.8% 0 0.00 0.00 0 $0 0% 4 $5,415,473 1.2% 0 0.00 0.0  
 309 
FRESB 2017-SB30 Mortgage Trust   CBRE Capital Markets, Inc. 47 $106,535,411 34.7% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Greystone Servicing Corporation, Inc. 20 $58,966,685 19.2% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  RED Mortgage Capital, LLC 7 $18,400,875 6.0% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,424,291 1.6% (3)
  Sabal TL1, LLC 58 $123,036,491 40.1% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
Total by Issuing Entity 132 $306,939,462 100% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,424,291 1.6% (3)
FRESB 2020-SB71 Mortgage Trust   Arbor Agency Lending, LLC 16 $41,420,576 9.8% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Basis Multifamily Capital, LLC 1 $3,082,133 0.7% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Capital One, National Association 6 $20,428,778 4.8% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  CBRE Capital Markets, Inc. 34 $86,381,700 20.5% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  CPC Mortgage Company LLC 1 $2,507,000 0.6% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Greystone Servicing Company LLC 14 $42,129,344 10.0% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Hunt Mortgage Partners, LLC 14 $45,852,044 10.9% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  ORIX Real Estate Capital, LLC 20 $77,114,885 18.3% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Pinnacle Bank 10 $28,971,620 6.9% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  ReadyCap Commercial, LLC 16 $38,624,157 9.1% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00  
  Sabal TL1, LLC 13 $35,663,921 8.4% 1 $1,513,211.10 0.6% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,513,211.10 0.6%  
Total by Issuing Entity 145 $422,176,157 100% 1 $1,513,211.10 0.6% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,513,211.10 0.6%  
Total by Asset Class 706 $2,615,565,169   12 $660,778,660   3 $10,890,033   0 0.00   3 $644,337,344   4 $5,415,473   3 $5,431,727.10    
(1)A second repurchase demand with respect to the same asset still remains in dispute, as reported on the Form ABS-15Ga-1 submitted on February 7, 2025.
(2)The assets subject to each repurchase request were paid off in August 2022. For any asset that was paid off or liquidated prior to or during the reporting period, the outstanding principal balance is calculated as of the time of payoff or liquidation, and the percentage of principal balance is calculated by dividing the outstanding principal balance by the total pool balance as of the immediately preceding trustee’s report.
(3)The asset subject to the repurchase request was paid off in March 2025. For any asset that was paid off or liquidated prior to or during the reporting period, the outstanding principal balance is calculated as of the time of payoff or liquidation, and the percentage of principal balance is calculated by dividing the outstanding principal balance by the total pool balance as of the immediately preceding trustee’s report.
(4)With respect to the assets that were repurchased, the outstanding principal balance is as of the time of the repurchases, and the percentage of principal balance was calculated by dividing the outstanding principal balance of the assets by the total pool balance as of the certificate administrator’s distribution date statement immediately preceding the repurchases.

Explanatory Note:

In connection with the preparation of this table, JPMCB undertook the following steps to gather the information required by Rule 15Ga-1 (“Rule 15Ga-1”) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”): (i) identifying asset-backed securities transactions that fall within the scope of Rule 15Ga-1 for which we are a securitizer and that are not covered by a filing to be made by an affiliated securitizer (“Covered Transactions”), (ii) gathering information in our records regarding demands for repurchase or replacement of pool assets in Covered Transactions for breaches of representations or warranties concerning those pool assets (“Repurchases”) that is required to be reported on Form ABS-15G (“Reportable Information”), (iii) identifying the parties in Covered Transactions that have a contractual obligation to enforce any Repurchase obligations of the party or parties making those representations or warranties based on our records (“Demand Entities”), and (iv) requesting all Reportable Information from trustees and other Demand Entities that is within their respective possession and which has not been previously provided to us. Our ability to Provide Reportable Information that is not already in our records is significantly dependent upon the cooperation of those other Demand Entities. Any applicable Reportable Information that is not contained herein is unknown and is not available to us without unreasonable effort or expense, because some Demand Entities are no longer in existence, some Demand Entities have not agreed to provide Reportable Information, some Demand Entities may not have provided complete Reportable Information, and some Demand Entities may be unable or unwilling to provide Reportable Information without unreasonable effort or expense (or without imposing unreasonable expense on us). The information in this Form ABS-15G has not been verified by any third party. In addition, the information in this Form ABS-15G does not include any previously-reported repurchase request or demand for which there has been no change in reporting status during this reporting period from the status previously reported.

Retained Interests in This Securitization.

As of the date hereof, neither JPMCB nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that JPMCB may retain the Class R certificates. However, JPMCB and/or its affiliates may retain on the Closing Date or own in the future certain additional classes of certificates. Any such party will have the right to dispose of any such certificates at any time.

 310 

Starwood Mortgage Capital LLC

General

Starwood Mortgage Capital LLC, a Delaware limited liability company (“SMC” and, together with its subsidiaries, “Starwood”), is a sponsor, seller and originator of certain mortgage loans into the securitization described in this prospectus. The Mortgage Loans to be contributed to this securitization by SMC are referred to herein as the “SMC Mortgage Loans.” Starwood was formed to invest in commercial real estate debt. The executive offices of SMC are located at 2340 Collins Avenue, Suite 700, Miami Beach, Florida 33139. SMC also maintains offices in Charlotte, North Carolina, Manhattan Beach, California and New York, New York.

SMC is an affiliate of (i) LNR Partners, LLC, the special servicer under the WFCM 2026-C66 PSA.

In addition, pursuant to interim custodial agreements between Computershare and SMC, Computershare acts as interim custodian with respect to all of the SMC Mortgage Loans (4.6%).

Starwood’s Securitization Program

This is the 162nd commercial mortgage securitization to which Starwood is contributing loans. Certain key members of the senior management team of SMC were senior officers at Donaldson, Lufkin & Jenrette, Deutsche Bank Mortgage Capital, LLC, Wachovia Bank, National Association and Banc of America Securities. These members of the senior management team have been active in the commercial mortgage securitization business since 1992 and have been directly and/or indirectly responsible for the origination and/or securitization of several billion dollars of loans. Starwood securitized approximately $20.09 billion of commercial loans in its prior securitizations.

SMC originates commercial mortgage loans that are secured by retail shopping centers, office buildings, multifamily apartment complexes, hotels, mixed use, self storage and industrial properties located in North America. SMC’s securitization program generally provides fixed rate mortgage loans having maturities between five (5) and ten (10) years. Additionally, SMC may from time to time provide bridge/transitional loans, mezzanine/subordinate loans and preferred equity structures. In general, SMC does not hold the loans it originates until maturity.

For a description of certain affiliations, relationships and related transactions between SMC and the other transaction parties, see “Risk Factors—Risks Relating to Conflicts of Interest” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Review of SMC Mortgage Loans

Overview. SMC has conducted a review of the SMC Mortgage Loans in connection with the securitization described in this prospectus. The review of the SMC Mortgage Loans was performed by a team comprised of real estate and securitization professionals who are employees of SMC or one or more of its affiliates (the “SMC Review Team”). The review procedures described below were employed with respect to all of the SMC Mortgage Loans. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the SMC Review Team created a database of loan-level and property-level information relating to each SMC Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, appraisals, environmental assessment reports, property condition reports, seismic studies, zoning reports, insurance review summaries, borrower-supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the SMC Review Team during the underwriting process. After origination of each SMC Mortgage Loan, the SMC Review Team updated the information in the database with respect to such SMC Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the SMC Review Team.

 311 

A data tape (the “SMC Data Tape”) containing detailed information regarding each SMC Mortgage Loan was created from the information in the database referred to in the prior paragraph. The SMC Data Tape was used to provide the numerical information regarding the SMC Mortgage Loans in this prospectus.

Data Comparison and Recalculation. SMC engaged a third-party accounting firm to perform certain data comparison and recalculation procedures, the nature, extent and timing of which were designed by SMC, relating to information in this prospectus regarding the SMC Mortgage Loans. These procedures included:

●comparing the information in the SMC Data Tape against various source documents provided by SMC that are described above under “—Database”;
●comparing numerical information regarding the SMC Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the SMC Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the SMC Mortgage Loans disclosed in this prospectus.

Legal Review. Starwood engaged various law firms to conduct certain legal reviews of the SMC Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each SMC Mortgage Loan, Starwood’s origination counsel reviewed a form of securitization representations and warranties at origination and, if applicable, identified exceptions to those representations and warranties. Starwood’s origination and underwriting staff performed a similar review and prepared similar exception reports.

Legal counsel was also engaged in connection with this securitization to assist in the review of the SMC Mortgage Loans. Such assistance included, among other things, (i) a review of Starwood’s asset summary report for each SMC Mortgage Loan, (ii) a review of the representations and warranties and exception reports referred to above relating to the SMC Mortgage Loans prepared by origination counsel, (iii) the review and assistance in the completion by the SMC Review Team of a due diligence questionnaire relating to the SMC Mortgage Loans, and (iv) the review of certain loan documents with respect to the SMC Mortgage Loans.

Other Review Procedures. With respect to any material pending litigation of which SMC was aware at the origination of any SMC Mortgage Loan, Starwood requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel.

The SMC Review Team, with the assistance of counsel engaged in connection with this securitization, also reviewed the SMC Mortgage Loans to determine whether any SMC Mortgage Loan materially deviated from the underwriting guidelines set forth under “—SMC’s Underwriting Guidelines and Processes” below. See “—Exceptions to SMC’s Disclosed Underwriting Guidelines” below.

Findings and Conclusions. Based on the foregoing review procedures, SMC determined that the disclosure regarding the SMC Mortgage Loans in this prospectus is accurate in all material respects. SMC also determined that the SMC Mortgage Loans were originated in accordance with SMC’s origination procedures and underwritten (or acquired and reunderwritten) in accordance with SMC’s underwriting criteria, except as described below under “—Exceptions to SMC’s Disclosed Underwriting Guidelines”. SMC attributes to itself all findings and conclusions resulting from the foregoing review procedures.

Review Procedures in the Event of a Mortgage Loan Substitution. SMC will perform a review of any mortgage loan that it elects to substitute for a mortgage loan in the pool in connection with a material breach of a representation or warranty or a material document defect. SMC, and if appropriate its legal counsel, will review the mortgage loan documents of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the pooling and servicing agreement.

 312 

SMC’s Underwriting Guidelines and Processes

Overview. Set forth below is a discussion of certain general underwriting guidelines with respect to mortgage loans originated (or acquired and reunderwritten) by SMC for securitization.

Notwithstanding the discussion below, given the unique nature of commercial mortgaged properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, the property type, current use, size, location, market conditions, reserve requirements, additional collateral, tenant quality and lease terms, borrower identity, sponsorship, performance history and/or other factors. Therefore, this general description of SMC’s origination procedures and underwriting criteria is not intended as a representation that every commercial mortgage loan originated (or acquired and reunderwritten) by SMC complies entirely with all procedures and criteria set forth below. For important information about the circumstances that have affected the underwriting of an SMC Mortgage Loan in the mortgage pool, see the “Risk Factors” section of this prospectus, the other subsections of this “Transaction Parties—The Sponsors and Mortgage Loan Sellers” section and “Exceptions to Mortgage Loan Representations and Warranties” of Annex D-3.

If a mortgage loan exhibits any one or more of the following characteristics, variances from general underwriting/origination procedures described below may be considered acceptable under the circumstances indicated: (i) low loan-to-value ratio; (ii) high debt service coverage ratio; (iii) experienced property loan sponsor(s)/guarantor(s) with financial wherewithal; (iv) additional springing reserves; (v) cash flow sweeps; and (vi) elements of recourse included in the mortgage loan.

Loan Analysis. Generally, both a credit analysis and a collateral analysis are conducted with respect to each mortgage loan. The credit analysis of the borrower generally includes a review of third-party credit reports and/or judgment, lien, bankruptcy and pending litigation searches. The collateral analysis generally includes a review of, in each case to the extent available and applicable, the historical property operating statements, rent rolls and certain significant tenant leases. The credit underwriting also generally includes a review of third-party appraisals, as well as environmental reports, engineering assessments, zoning reports and seismic reports, if applicable, and obtained. Generally, a member of the mortgage loan underwriting team also conducts a site inspection to ascertain the overall quality, functionality and competitiveness of the property, including its neighborhood and market, accessibility and visibility, and to assess the tenancy of the property. The submarket in which the property is located is assessed to evaluate competitive or comparable properties as well as market trends. Unless otherwise specified in this prospectus, all financial, occupancy and other information contained in this prospectus is based on such information and we cannot assure you that such financial, occupancy and other information remains accurate.

Loan Approval. All mortgage loans originated by SMC require approval by a loan credit committee which includes senior executives of SMC. The committee may approve a mortgage loan as recommended, request additional due diligence prior to approval, approve it subject to modifications of the loan terms or decline a loan transaction.

Debt Service Coverage Ratio and Loan-to-Value Ratio. Generally, the net cash flow debt service coverage ratio for mortgage loans originated by Starwood will be equal to or greater than 1.20x and the loan-to-value ratio for mortgage loans originated by Starwood will be equal to or less than 80%; provided, however, that the underwriting guidelines provide that exceptions may be made when consideration is given to circumstances particular to the mortgage loan, the related property, loan-to-value ratio, reserves or other factors. For example, Starwood may originate a mortgage loan with a debt service coverage ratio below 1.20x based on, among other things, the amortization features of the mortgage loan (for example, if the mortgage loan provides for relatively rapid amortization), the type of tenants and leases at the property, the taking of additional collateral such as reserves, letters of credit and/or guarantees, Starwood’s judgment of improved property and/or market performance and/or other relevant factors.

 313 

In addition, Starwood may in some instances have reduced the term interest rate that Starwood would otherwise charge on a mortgage loan based on the credit and collateral characteristics of the related mortgaged property and structural features of the mortgage loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related mortgage loan satisfied Starwood’s minimum debt service coverage ratio underwriting requirements for such mortgage loan.

In addition, with respect to certain mortgage loans originated by Starwood, there may exist additional pari passu or subordinate debt secured by the related property and/or mezzanine debt secured by direct or indirect ownership interests in the borrower. Such mortgage loans may have a lower debt service coverage ratio, and a higher loan-to-value ratio, if such subordinate or mezzanine debt is taken into account. Also, certain mortgage loans may provide for only interest payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan. The debt service coverage ratio guideline discussed above is calculated based on values determined at the origination of the mortgage loan.

Additional Debt. Certain mortgage loans originated by Starwood may have, or permit in the future, certain additional pari passu or subordinate debt, whether secured or unsecured. It is possible that an affiliate of Starwood may be the lender on that additional debt.

The debt service coverage ratios described above will be lower based on the inclusion of the payments related to such additional debt and the loan-to-value ratios described above will be higher based on the inclusion of the amount of any such additional debt.

Assessments of Property Condition. As part of the underwriting process, the property assessments and reports described below generally will be obtained:

●Appraisals. Independent appraisals or an update of an independent appraisal is required in connection with the origination of each mortgage loan. Starwood requires that the appraiser comply with and abide by Title XI of the Financial Institution Reform, Recovery and Enforcement Act of 1989 (although such act is not applicable to Starwood) and the Uniform Standards of Professional Appraisal Practice.
●Environmental Assessment. Phase I environmental assessments that conform to the American Society for Testing and Materials (ASTM) Standard E1527-21 entitled, “Standard Practice for Environmental Site Assessments: Phase I Environmental Site Assessment Process,” as may be amended from time to time, are performed on all properties. However, when circumstances warrant, an update of a prior environmental assessment, a transaction screen or a desktop review may be utilized. Nevertheless, an environmental assessment conducted at any particular real property collateral will not necessarily uncover all potential environmental issues. For example, an analysis for radon, lead based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only when Starwood or an environmental consultant believes that such an analysis is warranted under the circumstances. Depending on the findings of the initial environmental assessment, any of the following may be required: additional environmental testing, such as a Phase II environmental assessment with respect to the subject real property collateral; an environmental insurance policy; and/or a guaranty or reserves with respect to environmental matters.
 314 
●Property Condition Assessments. Inspections or updates of previously conducted inspections are conducted by independent licensed engineers or architects or both for all properties in connection with the origination of a mortgage loan. The inspections are conducted to inspect the exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements located at a property. The resulting reports on some of the properties may indicate a variety of deferred maintenance items and recommended capital expenditures. In some instances, repairs or maintenance are completed before closing or cash reserves are established to fund the deferred maintenance or replacement items or both.
●Seismic Report. Generally, a seismic report is required for all properties located in seismic zones 3 or 4.
●Zoning and Building Code Compliance. With respect to each mortgage loan, Starwood will generally consider whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions; surveys; recorded documents; temporary or permanent certificates of occupancy; letters from government officials or agencies; title insurance endorsements; engineering or consulting reports; zoning reports; and/or representations by the related borrower.

However, the underwriting guidelines provide that Starwood may, on a case-by-case basis, consider a loan secured by a property that does not conform to current zoning regulations governing density, size, set-backs or parking for the property under certain circumstances including, but not limited to, when (i) legislation or the local zoning or housing authority permits the improvements to be rebuilt to pre-damage use, size and density in the event of partial or full destruction; and (ii) documentation of such permission is submitted in the form of legislation or a variance letter or certificate of rebuildability from the zoning authority.

Escrow Requirements. Generally, Starwood requires most borrowers to fund various escrows for taxes and insurance, capital expenses and replacement reserves. Generally, the required escrows for mortgage loans originated by Starwood are as follows:

●Taxes. Typically, an initial deposit and monthly escrow deposits equal to one-twelfth (1/12) of the annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide Starwood with sufficient funds to satisfy all taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional loan sponsor or high net worth individual loan sponsor, or (ii) if the related mortgaged property is a single tenant property in which the related tenant is required to pay taxes directly.
●Insurance. If the property is insured under an individual policy (i.e., the property is not covered by a blanket policy), typically an initial deposit and monthly escrow deposits equal to one-twelfth (1/12) of the annual property insurance premium are required to provide Starwood with sufficient funds to pay all insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related borrower maintains a blanket insurance policy, or (ii) if the related mortgaged property is a single tenant property and the related tenant self-insures or is required to maintain the insurance and pay the premiums therefor directly to the insurance carrier.
 315 
●Replacement Reserves. Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan, except that such escrows are not required in certain circumstances, including, but not limited to, if the related mortgaged property is a single tenant property and the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and improvement structure.
●Completion Repair/Environmental Remediation. Typically, a completion repair or remediation reserve is required where an environmental or engineering report suggests that such reserve is necessary. Upon funding of the applicable mortgage loan, Starwood generally requires that at least 125% of the estimated costs of repairs or replacements be reserved and generally requires that repairs or replacements be completed within a year after the funding of the applicable mortgage loan, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee with respect to such matter, (ii) if the estimated cost of such repair or remediation does not materially impact the property’s function, performance or value, or if the related mortgaged property is a single tenant property for which the tenant is responsible for such repair or remediation or (iii) if environmental insurance is obtained or already in place.
●Tenant Improvement/Lease Commissions. In most cases, various tenants have lease expirations within the loan term. To mitigate this risk, special reserves may be required to be funded either at closing of the mortgage loan and/or during the related loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related mortgaged property is a single tenant property and the related tenant’s lease extends beyond the loan term, or (ii) where rent at the related mortgaged property is considered below market.

Furthermore, Starwood may accept an alternative to a cash escrow or reserve from a borrower, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower or periodic evidence that the items for which the escrow or reserve would have been established are being paid or addressed. In some cases, Starwood may determine that establishing an escrow or reserve is not warranted given the amounts that would be involved and Starwood’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve.

For a description of certain escrows collected with respect to the SMC Mortgage Loans, please see Annex A-1.

Title Insurance Policy. The borrower is required to provide, and Starwood or its origination counsel typically will review, a title insurance policy for each property. The title insurance policies provided typically must meet the following requirements: (a) written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (b) in an amount at least equal to the original principal balance of the mortgage loan, (c) protection and benefits run to the mortgagee and its successors and assigns, (d) written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (e) if a survey was prepared, the legal description of the mortgaged property in the title policy conforms to that shown on the survey.

Property Insurance. Starwood typically requires the borrower to provide one or more of the following insurance policies: (1) commercial general liability insurance for bodily injury or death and property damage; (2) an “All Risk of Physical Loss” policy; (3) if applicable, boiler and machinery coverage; and (4) if the mortgaged property is located in a special flood hazard area where mandatory flood insurance purchase requirements apply, flood insurance. In some cases, a sole tenant is responsible for maintaining insurance and, subject to the satisfaction of rating conditions or net worth criteria, is allowed to self-insure against the risks.

 316 

Exceptions to SMC’s Disclosed Underwriting Guidelines

One or more of the SMC Mortgage Loans may vary from the specific SMC underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the SMC Mortgage Loans, SMC may not have applied each of the specific underwriting guidelines described above on a case-by-case basis, as a result of other compensating factors.

Except as described above in this “—Exceptions to SMC’s Disclosed Underwriting Guidelines” section, none of the SMC Mortgage Loans were originated with any material exceptions from the Starwood underwriting guidelines and procedures. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

Servicing

Interim servicing for all loans originated (or acquired) by Starwood prior to securitization is typically performed by Trimont LLC. In addition, primary servicing is occasionally retained by certain mortgage brokerage firms under established sub-servicing agreements with Starwood, which firms may continue primary servicing certain loans following the securitization closing date. Otherwise, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust at the closing of the securitization. From time to time, the interim servicer may retain primary servicing.

Compliance with Rule 15Ga-1 under the Exchange Act

SMC most recently filed a Form ABS-15G on August 5, 2026. SMC’s Central Index Key is 0001548405. With respect to the period commencing July 1, 2023 and ending June 30, 2026, SMC has the following activity to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

 317 
Name of Issuing Entity Check if registered Name of Originator(2) Total Assets in ABS by Originator at time of securitization(3) Assets that Were Subject of Demand(3)(4) Assets that Were Repurchased or Replaced (3)(5) Assets Pending Repurchase or Replacement (within cure period) (6) Demand in Dispute(3)(4)(7) Demand Withdrawn(3)(4)(8) Demand Rejected(3)(4)(9)
      # $ % of prin. balance # $(10) % of prin. balance(11) # $(10) % of prin. balance(11) # $(10) % of prin. balance(11) # $(10) % of prin. balance(11) # $(10) % of prin. balance(11) # $(10) % of prin. balance(11)
(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) (r) (s) (t) (u) (v) (w) (x)
BBCMS Mortgage Trust 2023-C19, Commercial Mortgage Pass-Through Certificates, Series 2023-C19 (0001966434) (12) X Starwood Mortgage Capital LLC 2 $60,950,000.00 7.2% 1 $54,500,000.00 7.0% - $- 0.0% - $- 0.0% 1 $54,500,000.00 7.0% - $- 0.0% - $- 0.0%
BMO 2024-5C5 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2024-5C5 (0002027304) (13) X Starwood Mortgage Capital LLC 5 $159,025,000.00 15.6% 1 $33,377,955.01 3.3% - $- 0.0% - $- 0.0% 1 $33,377,955.01 3.3% - $- 0.0% - $- 0.0%
Issuing Entity Total     7 $219,975,000.00   2 $87,877,955.01   - $-   - $-   2 $87,877,955.01   - $-   - $-  

(1)       This table contains all applicable information in our records required to be reported that SMC knows and that is available to SMC without unreasonable effort or expense in connection with demands for repurchase or replacement of pool assets in Covered Transactions (as defined below) for breaches of representations or warranties. SMC undertook the following steps to gather the information required by Rule 15Ga-1: (i) identifying all asset-backed securities transactions in which SMC acted as a securitizer that were not the subject of a filing on Form ABS-15G by an affiliated securitizer (“Covered Transactions”) and (ii) performing a diligent search of our records for all relevant information.

(2)       “Originator” generally refers to the party identified in securities offering materials at the time of issuance for purposes of meeting applicable SEC disclosure requirements. Starwood Mortgage Capital LLC (“SMC”) is one of multiple originators of assets held by the issuing entity. Only the originators related to the securitizer’s securitized assets are listed.

(3)       The numbers of assets or demands (shown in columns (d), (g), (j), (m), (p), (s) and (v)) and principal balances (shown in columns (e), (h), (k), (n), (q), (t) and (w)) are with respect to the securitizer’s asset contribution only (without taking into account assets contributed by other securitizers). However, the percentages of principal balances (shown in columns (f), (i), (l), (o), (r), (u) and (x)) are with respect to the entire securitization pool (taking into account assets contributed by other securitizers) and based on (i) an aggregate principal balance at the time of securitization (for column (f)), as shown on the applicable issuing entity’s Form 424B2, and (ii) an aggregate scheduled principal balance as of the most recent distribution date statement (for columns (i) and (r)), as shown on the applicable report of the issuing entity prepared by the certificate administrator (as filed in the applicable issuing entity’s most recent Form 10-D).

(4)       Reflects aggregate numbers for all demand activity shown in this table.

(5)       Includes loans for which the repurchase price or replacement asset was received by the issuing entity during the reporting period. The demand related to loans reported in this column may have been received prior to the reporting period.

(6)       Includes loans that are subject to a demand and within the cure period. The demand related to loans reported in this column may have been received prior to the reporting period.

(7)       Includes demands received during and prior to the reporting period unless the loan falls into one of the other categories reflected on this chart or the demand was received prior to this reporting period and was finally resolved prior to this reporting period.

(8)       Includes loans for which the buyback demand was withdrawn by the party submitting the demand during the reporting period. Also includes loans that have been cured. The demand related to loans reported in this column may have been received prior to the reporting period.

(9)       Includes loans (i) for which a demand was received, a rebuttal was made and there was no response within 90 days of the rebuttal and (ii) for which the related obligor has repaid the loan in full, in each case during the reporting period. The demand related to loans reported in this column may have been received prior to the reporting period.

 318 

(10)       Principal balance was determined as of the earlier of (i) the principal balance reported in the June 2026 distribution date report and (ii) the principal balance on the distribution date immediately preceding the period for which the distribution date report reflected that the loan was removed from the pool. Liquidated loans reflect amounts received as borrower payments, insurance proceeds and all other liquidation proceeds. All of the balances and loan counts set forth in the exhibit are based on the securitizer’s records and, in certain instances, may differ from balance and loan count information publicly available.

(11)       % of principal balance was calculated by using the principal balance as described in footnote 10 divided by the aggregate principal balance of the pool assets reported in the June 2026 distribution date report. Because the aggregate principal balance of the remaining pool assets may be less than the principal balance of the repurchase demands calculated as described in footnote 10, the percentage shown in this column may exceed 100%.

(12)       K-Star Asset Management LLC (“K-Star”), in its capacity as special servicer of the 2 Executive mortgage loan, in a letter dated September 26, 2025, alleged certain breaches of certain representations made in the applicable Mortgage Loan Purchase Agreement and requested that SMC take all actions as are required by Section 2.03 of the related Pooling and Servicing Agreement and Section 5 of the related Mortgage Loan Purchase Agreement. On March 2, 2026, Computershare Trust Company, National Association, as trustee for the Certificateholders of BBCMS Mortgage Trust 2023-C19, Commercial Mortgage Pass-Through Certificates, Series 2023-C19 (the “Trust”), acting by and through the special servicer for the Trust, K-Star filed a complaint in the United States District Court, Southern District of New York against SMC, as sponsor, with respect to such alleged breaches of certain representations related to the 2 Executive mortgage loan and requests that SMC repurchase the mortgage loan. As of the date of this report, the allegations set forth in the complaint remain in dispute.

(13)       CWCapital Asset Management LLC, in its capacity as special servicer of The Pointe & Oak Shadows mortgage loan, in a letter dated May 26, 2026, alleged a breach of a certain representation made with respect to The Pointe & Oak Shadows mortgage loan in the applicable mortgage loan purchase agreement and requested that SMC cure the alleged breach, repurchase The Pointe & Oak Shadows mortgage loan or substitute a qualified substitute mortgage loan for The Pointe & Oak Shadows mortgage loan within the time period set forth in Section 6(e) of the mortgage loan purchase agreement. As of the date of this report, the relevant cure period has not expired, and SMC is reviewing the letter and preparing a response.

 319 

Retained Interests in This Securitization

Neither Starwood nor any of its affiliates intends to retain any certificates issued by the issuing entity or any other economic interest in this securitization. In addition, Starwood or its affiliates may retain on the Closing Date or own in the future certain classes of certificates. Any such party will have the right to dispose of such certificates at any time.

The information set forth under “—Starwood Mortgage Capital LLC” has been provided by SMC.

Bank of Montreal

General

Bank of Montreal (“BMO”) started its business in Montreal in 1817 and was incorporated in 1821 by an Act of Lower Canada as the first Canadian chartered bank. Since 1871, BMO has been a chartered bank under the Bank Act (Canada) (the “Bank Act”), and is named in Schedule I of the Bank Act. The Bank Act is the charter of BMO and governs its operations. BMO is a registered bank holding company and is a financial holding company under the United States Bank Holding Company Act of 1956. BMO’s head office is located at 129 rue Saint Jacques, Montreal, Quebec, H2Y 1L6. Its executive offices are located at 100 King Street West, 1 First Canadian Place, Toronto, Ontario, M5X 1A1. BMO offers a broad range of products and services directly and through Canadian and non-Canadian subsidiaries, offices, and branches. BMO has bank branches in Canada and the United States and operates internationally in major financial markets and trading areas through its offices in other jurisdictions, including the United States.

BMO originated, co-originated or acquired all of the Mortgage Loans or portions thereof that it is contributing to this securitization (the “BMO Mortgage Loans”), and funded the origination or acquisition of such BMO Mortgage Loans through its Chicago branch. BMO originates, and may purchase from other lenders, commercial and multifamily mortgage loans primarily for the purpose of securitizing them in CMBS transactions. Since 1984, BMO’s Chicago branch has been chartered as a United States branch of BMO with the Illinois Department of Financial and Professional Regulation (“IDFPR”) and, accordingly, is regulated by the IDFPR and the Federal Reserve Board under the United States International Banking Act. BMO’s Chicago branch maintains its principal office at 320 South Canal Street, 8th Floor, Chicago, Illinois 60606.

In addition to CMBS, BMO has been engaged in the securitization of other asset classes, including auto leases and/or auto loans, consumer installment loans, credit card receivables, student loans, and residential mortgages, among others.

BMO is an affiliate of BMO Capital Markets Corp., one of the underwriters, each of which is a wholly-owned subsidiary of BMO Financial Corp. (“BMO Financial”). BMO Financial is a wholly-owned subsidiary of BMO. As a financial holding company, BMO Financial is subject to the supervision of the Federal Reserve Board. BMO Financial and its subsidiaries provide retail and commercial financial products and services through more than 1,000 banking offices located throughout the United States. BMO Financial is required to file with the Federal Reserve Board reports and other information regarding its business operations and business operations of its subsidiaries.

BMO’s Commercial Mortgage Origination and Securitization Program

BMO, directly or through correspondents or affiliates, originates or co-originates multifamily and commercial mortgage loans throughout the United States. Although BMO did not originate multifamily and commercial mortgage loans prior to 2021, BMO is an affiliate of BMO Bank, N.A. (“BBNA”), which has been engaged in the origination of multifamily and commercial mortgage for over ten years. In addition, since 2019, BBNA has originated or co-originated several large commercial mortgage loans that were contributed to single asset single borrower (SASB) securitizations, and BBNA acted as loan seller and sponsor in such securitizations. Many BMO staff – such as members of the BMO Credit and

 320 

Corporate Banking teams – provide services on an enterprise level, including to both BBNA and BMO. Further, BMO’s securitization financing guidelines, underwriting guidelines, and credit approval process are substantially similar to those utilized for other securitization programs within the BMO enterprise.

The total amount of loans securitized by BMO from December 17, 2019 through June 30, 2026 is approximately $19.148 billion.

In addition, in the normal course of its business, BMO may also acquire multifamily and commercial mortgage loans from various third-party originators. These mortgage loans may have been originated using underwriting guidelines not established by BMO.

The multifamily and commercial mortgage loans originated, co-originated or acquired by BMO include both fixed rate and floating-rate loans and both smaller “conduit” loans and large loans.

In connection with the commercial mortgage securitization transactions in which it participates, BMO generally transfers the subject mortgage assets to a depositor, who then transfers those mortgage assets to the issuing entity for the related securitization. In return for the transfer of the subject mortgage assets by the depositor to the issuing entity, the issuing entity issues commercial mortgage pass-through certificates that are in whole or in part backed by, and supported by the cash flows generated by, those mortgage assets.

BMO will generally act as a sponsor, originator and/or mortgage loan seller in the commercial mortgage securitization transactions in which it participates. In such transactions there may be a co-sponsor and/or other mortgage loan sellers and originators.

BMO generally works with rating agencies, unaffiliated mortgage loan sellers, servicers, affiliates and underwriters in structuring a securitization transaction. Generally BMO and/or the related depositor contract with other entities to service the multifamily and commercial mortgage loans following their transfer into a trust fund in exchange for a series of certificates and, in certain cases, uncertificated interests.

Review of the BMO Mortgage Loans

General. In connection with the preparation of this prospectus, BMO conducted a review of the BMO Mortgage Loans that it is selling to the depositor. The review was conducted as set forth below and was conducted with respect to each of the BMO Mortgage Loans. No sampling procedures were used in the review process.

Database. First, BMO created a database of information (the “BMO Securitization Database”) obtained in connection with the origination or acquisition of the BMO Mortgage Loans, including:

●certain information from the BMO Mortgage Loan documents;
●certain information from the rent rolls and operating statements for, and certain leases relating to, the related Mortgaged Properties (in each case to the extent applicable);
●insurance information for the related Mortgaged Properties;
●information from third party reports such as the appraisals, environmental and property condition reports, seismic reports, zoning reports and other zoning information;
●bankruptcy searches with respect to the related borrowers; and
●certain information and other search results obtained by the BMO deal team for each of the BMO Mortgage Loans during the underwriting process.
 321 

BMO also included in the BMO Securitization Database certain updates to such information received by BMO’s securitization team after origination or acquisition, such as information from the interim servicer regarding loan payment status and current escrows, updated rent rolls and leasing activity information provided pursuant to the BMO Mortgage Loan documents, and information otherwise brought to the attention of BMO’s securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any BMO Mortgage Loan.

Using the information in the BMO Securitization Database, BMO created a Microsoft Excel file (the “BMO Data File”) and provided that file to the depositor for the inclusion in this prospectus (particularly in Annexes A-1, A-2 and A-3 to this prospectus) of information regarding the BMO Mortgage Loans, except as otherwise indicated below.

Data Comparison and Recalculation. BMO engaged a third-party accounting firm to perform certain data comparison and recalculation procedures designed by BMO, relating to information in this prospectus regarding the BMO Mortgage Loans. These procedures included:

●comparing the information in the BMO Data File against various source documents provided by BMO that are described above under “—Database”;
●comparing numerical information regarding the BMO Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the BMO Data File; and
●recalculating certain percentages, ratios and other formulae relating to the BMO Mortgage Loans disclosed in this prospectus.

Legal Review. BMO also reviewed and responded to a due diligence questionnaire (a “Due Diligence Questionnaire”) relating to the BMO Mortgage Loans, which questionnaire was prepared by the depositor’s legal counsel for use in eliciting information relating to the BMO Mortgage Loans and including such information in this prospectus to the extent material.

Although the Due Diligence Questionnaire may be revised from time to time, it typically contains various questions regarding the BMO Mortgage Loans, the related Mortgaged Properties, the related borrowers, sponsors and tenants, and any related additional debt.

BMO also provided to origination counsel a set of mortgage loan representations and warranties substantially similar to those attached as Annex E-1 to this prospectus and requested that origination counsel identify exceptions to such representations and warranties. BMO compiled and reviewed the draft exceptions received from origination counsel, engaged separate counsel to review the exceptions, revised the exceptions and provided them to the depositor for inclusion on Annex E-6 to this prospectus. In addition, for each BMO Mortgage Loan originated by BMO or one of its affiliates, BMO prepared and delivered to its securitization counsel for review an asset summary, which summary includes important loan terms and certain property level information obtained during the origination process. The loan terms included in each asset summary may include, without limitation, the principal amount, the interest rate, the loan term, the interest calculation method, the due date, any applicable interest-only period, any applicable amortization period, a summary of any prepayment and/or defeasance provisions, a summary of any lockbox and/or cash management provisions, a summary of any release provisions, and a summary of any requirement for the related borrower to fund up-front and/or on-going reserves. The property level information obtained during the origination process included in each asset summary may include, without limitation, a description of the related Mortgaged Property (including property type, ownership structure, use, location, size, renovations, age and physical attributes), information relating to the commercial real estate market in which the Mortgaged Property is located, information relating to the related borrower and sponsor of the related borrower, an underwriter’s assessment of strengths and risks of the loan transaction, tenant analysis, and summaries of third party reports such as appraisal, environmental and property condition reports.

 322 

For each BMO Mortgage Loan, if any, purchased by BMO or its affiliates from a third-party originator of such BMO Mortgage Loan, BMO reviewed the purchase agreement and related representations and warranties, and exceptions to those representations and warranties, made by the seller of such BMO Mortgage Loan to BMO or its affiliates, reviewed certain provisions of the related BMO Mortgage Loan documents and third party reports concerning the related mortgaged property provided by the originator of such BMO Mortgage Loan, prepared exceptions to the representations and warranties in the Mortgage Loan Purchase Agreement based upon such review, and provided them to the depositor for inclusion on Annex E-6 to this prospectus. With respect to any BMO Mortgage Loan that is purchased by BMO or its affiliates from a third party originator, the representations and warranties made by the third party originator in the related purchase agreement between BMO or its affiliates, on the one hand, and the third party originator, on the other hand, are solely for the benefit of BMO or its affiliates. The rights, if any, that BMO or its affiliates may have under such purchase agreement upon a breach of such representations and warranties made by the third party originator will not be assigned to the Trustee, and none of the Certificateholders or the Trustee will have any recourse against the third party originator in connection with any breach of the representations and warranties made by such third party originator. As described under “Description of the Mortgage Loan Purchase Agreements—General”, the substitution or repurchase obligation of, or the obligation to make a Loss of Value Payment on the part of, BMO, as Mortgage Loan Seller, with respect to the BMO Mortgage Loans under the related Mortgage Loan Purchase Agreement constitutes the sole remedy available to the Certificateholders and the Trustee for any uncured material breach of any BMO’s representations and warranties regarding the BMO Mortgage Loans, including any BMO Mortgage Loan that is purchased by BMO or its affiliates from a third party originator.

In addition, with respect to each BMO Mortgage Loan, BMO reviewed, and in certain cases requested that its counsel review, certain BMO Mortgage Loan document provisions as necessary for disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

Certain Updates. Furthermore, BMO requested the borrowers under the BMO Mortgage Loans (or the borrowers’ respective counsel) for updates on any significant pending litigation that existed at origination. Moreover, if BMO became aware of a significant natural disaster in the vicinity of a mortgaged property relating to a BMO Mortgage Loan, BMO requested information on the property status from the related borrower in order to confirm whether any material damage to the property had occurred.

Large Loan Summaries. Finally, BMO prepared, and reviewed with origination counsel and/or securitization counsel, the loan summaries for those of the BMO Mortgage Loans included in the 10 largest Mortgage Loans (considering any Crossed Group as a single Mortgage Loan) in the mortgage pool, and the abbreviated loan summaries for those of the BMO Mortgage Loans included in the next 5 largest Mortgage Loans (considering any Crossed Group as a single Mortgage Loan) in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in the “Description of the Top 15 Mortgage Loans” in Annex A-3 to this prospectus.

Findings and Conclusions. Based on the foregoing review procedures, BMO found and concluded with reasonable assurance that the disclosure regarding the BMO Mortgage Loans in this prospectus is accurate in all material respects. BMO also found and concluded with reasonable assurance that the BMO Mortgage Loans were originated (or acquired and reunderwritten) in accordance with BMO’s origination procedures and underwriting guidelines, except for any material deviations described under “—Exceptions to Underwriting Guidelines” below. BMO attributes to itself all findings and conclusions resulting from the foregoing review procedures.

 323 

BMO’s Origination Procedures and Underwriting Guidelines

General. BMO’s commercial mortgage loans (including any co-originated mortgage loans) are primarily originated in accordance with the origination procedures and underwriting guidelines described below. Furthermore, with respect to the BMO Mortgage Loans that were acquired by BMO, BMO reviewed such BMO Mortgage Loans to ensure that each such BMO Mortgage Loan complied with the underwriting guidelines described below. However, variations from these origination procedures and underwriting guidelines may be implemented as a result of various conditions including each loan’s specific terms, the quality or location of the underlying real estate, the property’s tenancy profile, the background or financial strength of the borrower/sponsor or any other pertinent information deemed material by BMO. Therefore, this general description of BMO’s origination procedures and underwriting guidelines is not intended as a representation that every commercial mortgage loan originated by it or on its behalf complies entirely with all procedures and guidelines set forth below.

Process. The credit underwriting process for each of the BMO Mortgage Loans is performed by a deal team comprised of real estate professionals which typically includes an originator, an underwriter, a commercial closer and a third party due diligence provider operating under the review of BMO or an affiliate thereof. This team conducts a thorough review of the related mortgaged property, which in most cases includes an examination of the following information, to the extent both applicable and available: historical operating statements, rent rolls, tenant leases, current and historical real estate tax information, insurance policies and/or schedules, and third party reports pertaining to appraisal/valuation, zoning, environmental status and physical condition/seismic condition/engineering (see “—Escrow Requirements”, “—Title Insurance Policy”, “—Property Insurance”, “—Third Party Reports—Appraisal”, “—Third Party Reports—Environmental Report” and “—Third Party Reports—Property Condition Report” below). In some cases (such as a property having a limited operating history or having been recently acquired by its current owner), historical operating statements may not be available. Rent rolls would not be examined for certain property types, such as hospitality properties or single tenant properties, and tenant leases would not be examined for certain property types, such as hospitality, self storage, multifamily and manufactured housing community properties.

A member of BMO’s deal team or one of its agents or designees performs an inspection of the property as well as a review of the surrounding market environment, including demand generators and competing properties (if any), in order to confirm tenancy information, assess the physical quality of the collateral, determine visibility and access characteristics, and evaluate the property’s competitiveness within its market. In the case of a mortgage loan acquired by BMO from a third party originator, a member of BMO’s deal team or one of its agents or designees will either perform an inspection of the property or review a third party inspection report.

BMO’s deal team or one of its agents or designees also performs a detailed review of the financial status, credit history, credit references and background of the borrower and certain key principals using financial statements, income tax returns, credit reports, criminal/background investigations, and specific searches for judgments, liens, bankruptcy and pending litigation. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the property’s cash flow in accordance with BMO’s property-specific, cash flow underwriting guidelines. Determinations are also made regarding the implementation of appropriate loan terms to structure in a manner to mitigate risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes/cash management agreements or guarantees. A complete credit approval package is prepared to summarize all of the above referenced information.

 324 

Credit Approval. As part of the mortgage loan approval process, all commercial mortgage loans must be presented to one or more senior real estate professionals (which may consist of the group head, the securitization finance head, and/or representatives from underwriting, securitization, capital markets or closing) for review. After a review of the credit package and/or term sheet and a discussion of the loan, the designated reviewer(s) may approve the loan as recommended or request additional due diligence or loan structure, modify the terms, or reject the loan entirely.

Debt Service Coverage Ratio and Loan-to-Value Ratio Requirements. BMO’s underwriting guidelines generally require a minimum debt service coverage ratio (DSCR) of 1.20x and a maximum loan-to-value ratio (LTV) of 80%. However, these thresholds are guidelines and exceptions are permitted under the guidelines on the merits of each individual loan, such as reserves, letters of credit and/or guarantees and BMO’s assessment of the property’s future prospects. Property and loan information is not updated for securitization unless BMO determines that information in its possession has become stale.

In addition, BMO may in some instances have reduced the term interest rate that BMO would otherwise charge on a mortgage loan originated by BMO based on the credit and collateral characteristics of the related mortgaged property and structural features of the BMO Mortgage Loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related BMO Mortgage Loan satisfied BMO’s minimum debt service coverage ratio underwriting requirements for such BMO Mortgage Loan.

Certain properties may also be encumbered by subordinate debt secured by such property and/or mezzanine debt secured by direct or indirect ownership interests in the borrower and when such mezzanine or subordinate debt is taken into account, may result in aggregate debt that does not conform to the aforementioned DSCR and LTV parameters.

Amortization Requirements. While BMO’s underwriting guidelines generally permit a maximum amortization period of 30 years, certain loans may provide for interest-only payments through maturity or for a portion of the loan term. If the loan entails only a partial interest-only period, the monthly debt service, annual debt service and DSCR set forth in this prospectus and Annex A-1 to this prospectus reflect a calculation on the future (larger) amortizing loan payment. See “Description of the Mortgage Pool”.

Escrow Requirements. BMO may require borrowers to fund escrows for taxes, insurance, capital expenditures and replacement reserves. In addition, BMO may identify certain risks that warrant additional escrows or holdbacks for items to be released to the borrower upon the satisfaction of certain conditions. Such escrows or holdbacks may cover tenant improvements/leasing commissions, deferred maintenance, environmental remediation or unfunded obligations, among other things. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, the borrower may be allowed to post a letter of credit or guaranty in lieu of a cash reserve, or provide periodic evidence of timely payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all of BMO’s commercial mortgage loans.

Generally, subject to the discussion in the prior paragraph, BMO requires escrows as follows:

●Taxes—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property taxes (based on the most recent property assessment and the current millage rate) are typically required to satisfy real estate taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or the sponsor is a high net-worth individual or (ii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is required to pay taxes directly or to reimburse the landlord for real estate taxes paid.
●Insurance—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property insurance premium are typically required to pay all insurance premiums, except that
 325 

such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or the sponsor is a high net-worth individual, (ii) if the related borrower or an affiliate thereof maintains a blanket insurance policy, (iii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is obligated to maintain the insurance or is permitted to self-insure, or (iv) if and to the extent that another third party unrelated to the borrower (such as a condominium board, if applicable) is obligated to maintain the insurance.

●Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements depending on the property type, except that such escrows are not required in certain circumstances, including, but not limited to, if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for all repairs and maintenance, including those required with respect to the roof and structure of the improvements.
●Tenant Improvement / Leasing Commissions—In the case of retail, office, mixed use and industrial properties, a tenant improvement / leasing commission reserve may be required to be funded either at loan origination and/or during the term of the mortgage loan to cover anticipated leasing commissions or tenant improvement costs that might be associated with re-leasing certain space involving major tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the tenant’s lease extends beyond the loan term or (ii) if the rent for the space in question is considered below market.
●Deferred Maintenance—A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% of the estimated cost of material immediate repairs or replacements identified in the property condition report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) if the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or (iii) if a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for the repairs.
●Environmental Remediation—An environmental remediation reserve may be required to be funded at loan origination in an amount equal to 100% of the estimated remediation cost identified in the environmental report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee wherein it agrees to take responsibility and pay for the identified environmental issues, (ii) if environmental insurance is obtained or already in place or (iii) if a third party unrelated to the borrower is identified as the responsible party.

For a description of the escrows collected with respect to the BMO Mortgage Loans, please see Annex A-1 to this prospectus.

Title Insurance Policy. The borrower is required to provide, and BMO or its counsel typically will review, a title insurance policy for each property. The provisions of the title insurance policy are required to comply with the mortgage loan representation and warranty set forth in paragraph (6) on Annex E-1 to this prospectus without any exceptions that BMO deems material.

Property Insurance. BMO requires the borrower to provide, or authorizes the borrower to rely on a tenant or other third party to obtain, insurance policies meeting the requirements set forth in the mortgage loan representations and warranties in paragraphs (16) and (29) on Annex E-1 to this prospectus without any exceptions that BMO deems material (other than with respect to deductibles and allowing a tenant to self-insure).

 326 

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the BMO Mortgage Loans, BMO generally considered the results of third party reports as described below. In many instances, however, one or more provisions of the guidelines were waived or modified in light of the circumstances of the relevant loan or property.

Appraisal. BMO (or, in the case of a mortgage loan acquired by BMO from a third party originator, the related originator) obtains an appraisal meeting the requirements described in the mortgage loan representation and warranty set forth in paragraph (41) on Annex E-1 to this prospectus without any exceptions that BMO deems material. In addition, the appraisal (or a separate letter) includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended, were followed in preparing the appraisal.

Environmental Report. BMO (or, in the case of a mortgage loan acquired by BMO from a third party originator, the related originator) generally obtains a Phase I site assessment or an update of a previously obtained site assessment for each mortgaged property prepared by an environmental firm approved by BMO. BMO or its designated agent (or, in the case of a mortgage loan acquired by BMO from a third party originator, the related originator) typically reviews the Phase I site assessment to verify the presence or absence of potential adverse environmental conditions. In cases in which the Phase I site assessment identifies any such conditions, BMO generally requires that the condition be addressed in a manner that complies with the mortgage loan representation and warranty set forth in paragraph (40) on Annex E-1 to this prospectus without any exceptions that BMO deems material.

Property Condition Report. BMO (or, in the case of a mortgage loan acquired by BMO from a third party originator, the related originator) generally obtains a current property condition report (a “PCR”) for each mortgaged property prepared by a structural engineering firm approved by BMO. BMO or an agent (or, in the case of a mortgage loan acquired by BMO from a third party originator, the related originator) typically reviews the PCR to determine the physical condition of the property and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the PCR identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, BMO often requires that funds be put in escrow at the time of origination of the mortgage loan to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. See “—Escrow Requirements” above.

Servicing. Interim servicing for all BMO’s mortgage loans prior to securitization is typically performed by a nationally recognized rated third party interim servicer. In addition, primary servicing is occasionally retained by certain qualified mortgage brokerage firms under established sub-servicing agreements with BMO, which firms may continue primary servicing certain loans following the securitization closing date. Otherwise, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust (and a primary servicer when applicable) at closing of the securitization. From time to time, the interim servicer may retain primary servicing.

Exceptions to Underwriting Guidelines. One or more of the BMO Mortgage Loans may vary from the specific BMO underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the BMO Mortgage Loans, BMO may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors.

None of the BMO Mortgage Loans have exceptions to the related underwriting guidelines.

 327 

Compliance with Rule 15Ga-1 under the Exchange Act

BMO most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Exchange Act on May 13, 2026. BMO’s Central Index Key is 0000927971. With respect to the period from and including July 1, 2023 to and including June 30, 2026, the following table provides information regarding demand, repurchase and replacement history reported by BMO as required by Rule 15Ga-1 under the Exchange Act.

Name of Issuing Entity Check if Registered Name of Originator(1)

Total Assets in ABS

by Originator(3)

Assets That Were

Subject of Demand(3), (4)

Assets That Were

Repurchased or

Replaced(3), (5)

Assets Pending Repurchase or Replacement

(within

cure period)(3), (6)

Demand in Dispute(3), (7)

Demand

Withdrawn(3), (8)

Demand

Rejected(3), (9)

      (#) ($) (% of principal balance) (#) ($) (% of principal balance) (#) ($) (% of principal balance) (#) ($) (% of principal balance) (#) ($) (% of principal balance) (#) ($) (% of principal balance) (#) ($) (% of principal balance)
                                               
(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) (r) (s) (t) (u) (v) (w) (x)
                                               
Asset Class - Commercial Mortgages
                                               

Benchmark 2025-V14 Mortgage Trust

CIK #: 0002056663

X German American Capital Corporation 5 225,300,000 24.0                                    
Citi Real Estate Funding Inc. 14 354,486,000 37.7                                    
Goldman Sachs Mortgage Company 8 147,800,000 15.7                                    
Barclays Capital Real Estate Inc. 7  130,557,693  13.9                                    
Bank of Montreal (2) 4 81,100,000 8.6 1 35,500,000.00 3.8 0 0.00 0.0 0 0.00 0.0 0 0.00 0.0 0 0.00 0.0 1 35,500,000.00 3.8
Benchmark 2025-V14 Mortgage Trust Total 38 $939,243,693   1 35,500,000.00 3.8 0 0.00 0.0 0 0.00 0.0 0 0.00 0.0 0 0.00 0.0 1 35,500,000.00 3.8
Commercial Mortgages Total 38 $939,243,693   1 35,500,000.00   0 0.00   0 0.00   0 0.00   0 0.00   1 35,500,000.00  

(1)              “Originator” generally refers to the party identified in securities offering materials at the time of issuance for purposes of meeting applicable SEC disclosure requirements.

(2)              Greystone Servicing Company LLC, as special servicer for Loan No. 12 (Lakeside Place & Shoreline Apartments, the “Loan”), in a letter dated November 7, 2025, requested that BMO, as the mortgage loan seller, cure certain alleged breaches of a representation and warranty under the related mortgage loan purchase agreement or, alternatively, repurchase the Loan. In a letter dated November 26, 2025, BMO rejected the demand to cure or repurchase.

(3)              The numbers of assets or demands (shown in columns (d), (g), (j), (m), (p), (s) and (v)) and the principal balances (shown in columns (e), (h), (k), (n), (q), (t) and (w)) are with respect to BMO’s (or, in the case of columns (d) and (e), the subject originator’s) asset contribution only (without taking into account assets contributed by other originators). However, the percentages of principal balances (shown in columns (f), (i), (l), (o), (r), (u) and (x)) are with respect to the entire securitization pool (taking into account assets contributed by other originators) and based on (i) an aggregate principal balance of approximately $939,243,693.00 at the time of securitization (for column (f)), as shown on the Benchmark 2025-V14 Mortgage Trust Form 424B2 filed on March 25, 2025, and (ii) an aggregate principal balance of $938,994,729.57 as of December 17, 2025 (for columns (i) and (x)), as shown on the report of the issuing entity for the distribution dated December 17, 2025 prepared by the certificate administrator for the Benchmark 2025-V14 Mortgage Trust.

(4)              Reflects assets subject to new demands to repurchase or replace that were received during the reporting period. Activity appearing in the other applicable columns of this table (“Assets That Were Repurchased or Replaced”, “Assets Pending Repurchase or Replacement (within cure period)”, “Demand in Dispute”, “Demand Withdrawn” and “Demand Rejected”) may relate to demands received during or prior to the reporting period. If an asset was subject to a new demand and additional activity during the reporting period information regarding the asset will appear in this column and the other applicable column in this table.

In connection with the preparation of the information in the table above, BMO undertook the following steps to gather the information required by Rule 15Ga-1: (i) identifying all asset-backed securities transactions in which it acted as a securitizer that were not the subject of a filing on Form ABS-15G by an affiliated securitizer, and (ii) performing a diligent search of our records for all relevant information.

(5)              Reflects assets that were repurchased or replaced during the reporting period. If applicable, the demand for repurchase or replacement relating to any asset reported in this column may have been received prior to the reporting period.

(6)              Includes assets for which the representing party has agreed to repurchase or replace such asset but has not yet repurchased or replaced such asset. If applicable, the demand for repurchase or replacement relating to any asset reported in this column may have been received prior to the reporting period.

(7)              Includes assets for which any of the following situations apply as of the end of the reporting period:

a.       A related demand to repurchase or replace such asset was received by the representing party but not yet responded to by the end of the reporting period;

b.       The representing party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting the most recent such demand and rejecting the repurchase demand but the party demanding repurchase or replacement of such asset has responded to such rejection and continues to assert the merits of its demand; or

c.       The representing party and the party demanding repurchase or replacement of such asset acknowledge that the ongoing dispute over the merits of such demand may not be readily resolved.

 328 

If applicable, the demand for repurchase or replacement relating to any asset reported in this column may have been received prior to the reporting period.

(8)              Includes assets for which the party demanding the repurchase or replacement of such asset has agreed to rescind its demand. If applicable, the demand for repurchase or replacement relating to any asset reported in this column may have been received prior to the reporting period.

(9)              Reflects assets for which the representing party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting such demand and rejecting the repurchase demand(s) and the party demanding repurchase or replacement of such asset has not responded to the most recent such rejection as of the end of the reporting period.

Retained Interests in This Securitization

Neither BMO nor any of its affiliates intends to retain any certificates issued by the issuing entity or any other economic interest in this securitization as of the Closing Date. However, BMO and/or its affiliates may retain on the Closing Date or own in the future certain classes of certificates. Any such party will have the right to dispose of any such certificates at any time.

The information set forth under “—Bank of Montreal” has been provided by BMO.

Barclays Capital Real Estate Inc.

General

Barclays Capital Real Estate Inc., a Delaware corporation (“Barclays”), a sponsor and a mortgage loan seller, is an affiliate of Barclays Capital Inc., one of the underwriters. The principal offices of Barclays in the United States are located at 745 Seventh Avenue, New York, New York 10019, telephone number (212) 412-4000.

Barclays’ Securitization Program

As a sponsor, Barclays originates or acquires mortgage loans and initiates a securitization transaction by selecting the portfolio of mortgage loans to be securitized and transferring those mortgage loans to a securitization depositor who in turn transfers those mortgage loans to the issuing entity. In selecting a portfolio to be securitized, consideration is given to geographic concentration, property type concentration and rating agency models and criteria. Barclays’ role also includes leading and participating in the selection of third-party service providers such as the master servicer, the special servicer, the trustee and the certificate administrator, and engaging the rating agencies. In coordination with the underwriters for the related offering, Barclays works with rating agencies, investors, mortgage loan sellers and servicers in structuring the securitization transaction.

Barclays was engaged in commercial mortgage loan securitization in the United States from 2004 through 2008 and reengaged in commercial mortgage loan securitization in the United States in 2018. Certain affiliates of Barclays have been engaged in commercial mortgage loan securitization in the United States since 2011. The vast majority of commercial mortgage loans originated by Barclays are intended to be either sold through securitization transactions in which Barclays acts as a sponsor or sold to third parties in individual loan sale transactions. The following is a general description of the types of commercial mortgage loans that Barclays originates for securitization:

●Fixed rate mortgage loans generally having maturities between five and ten years and secured by commercial real estate such as office, retail, hotel, multifamily, manufactured housing, healthcare, self storage and industrial properties. These loans are primarily originated for the purpose of securitization.
●Floating rate loans generally having shorter maturities and secured by stabilized and non-stabilized commercial real estate properties. These loans are primarily originated for securitization, though in certain cases only a senior interest in the loan is intended to be securitized.
●Subordinate mortgage loans and mezzanine loans. These loans are generally not originated for securitization and are sold in individual loan sale transactions.
 329 

In general, Barclays does not hold the loans it originates until maturity.

Neither Barclays nor any of its affiliates act as servicer of the commercial mortgage loans in its securitization transactions. Instead, Barclays contracts with other entities to service the mortgage loans in the securitization transactions.

Barclays commenced selling commercial mortgage loans into U.S. securitizations in 2004. During the period commencing in 2004 and ending on October 15, 2026, Barclays or its affiliates were the loan sellers in approximately 305 commercial mortgage-backed securitization transactions. Approximately $71.2 billion of the mortgage loans included in those transactions were originated or acquired by Barclays.

The following table sets forth information with respect to originations and securitizations of fixed rate and floating rate commercial and multifamily mortgage loans by Barclays or its affiliates for the years ending on December 31, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 and through September 30, 2026.

Fixed and Floating Rate Commercial Loans

Year

Aggregate Principal Balance of Fixed and Floating Rate Loans Securitized in CMBS by Barclays or its Affiliates (as loan seller) (approximate)

2026* $      3,369,122,732  
2025 $ 6,116,669,693  
2024 $ 5,885,080,762  
2023 $ 2,463,932,012  
2022 $ 5,482,697,941  
2021 $ 7,251,700,536  
2020 $ 3,078,111,026  
2019 $ 4,982,776,203  
2018 $ 3,916,450,689  
2017 $ 4,970,884,850  
2016 $ 3,035,842,410  
2015 $ 5,275,015,201  
2014 $ 3,227,137,803  
2013 $ 2,794,488,744  
2012 $ 1,919,346,250  
*Through September 30, 2026  

Review of Barclays Mortgage Loans

Overview. Barclays has conducted a review of the Mortgage Loans (or portions thereof) for which Barclays is a sponsor in this securitization (the “Barclays Mortgage Loans”) in connection with the securitization described in this prospectus. The review of the Barclays Mortgage Loans was performed by a team comprised of real estate and securitization professionals at Barclays’ offices (in certain cases remotely) (the “Barclays Review Team”). The review procedures described below were employed with respect to all of the Barclays Mortgage Loans. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the Barclays Review Team created a database of loan-level and property-level information relating to each Barclays Mortgage Loan. The database was compiled from, among other sources, the related loan documents, underwriting cash flow file, appraisals, environmental assessment reports, property condition reports, seismic studies, zoning reports, insurance review summaries, borrower-supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the Barclays Review Team during the underwriting process. After origination of each Barclays Mortgage Loan, the Barclays Review Team updated the information in the database with respect to such Barclays Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the Barclays Review Team.

 330 

A data tape (the “Barclays Data Tape”) containing detailed information regarding each Barclays Mortgage Loan was created from the information in the database referred to in the prior paragraph. The Barclays Data Tape was used to provide the numerical information regarding the Barclays Mortgage Loans in this prospectus.

Data Comparison and Recalculation. Barclays and Barclays Capital Inc. engaged a third party accounting firm to perform certain data comparison and recalculation procedures, the nature, extent and timing of which were designed by Barclays, relating to information in this prospectus regarding the Barclays Mortgage Loans. These procedures included:

●comparing the information in the Barclays Data Tape against various source documents provided by Barclays that are described above under “—Database”;
●comparing numerical information regarding the Barclays Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the Barclays Data Tape; and
●recalculating certain percentages, ratios and other formulae relating to the Barclays Mortgage Loans disclosed in this prospectus.

Legal Review. Barclays and the other originators of the Barclays Mortgage Loans engaged various law firms to conduct certain legal reviews of the Barclays Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each Barclays Mortgage Loan, Barclays’ and the other originators’ origination counsel reviewed a form of securitization representations and warranties at origination and, if applicable, identified exceptions to those representations and warranties. Barclays’ and the other originators’ origination and underwriting staff also performed a review of the representations and warranties.

Legal counsel was also engaged in connection with this securitization to assist in the review of the Barclays Mortgage Loans. Such assistance included, among other things, (i) a review of Barclays’ asset summary reports for each Barclays Mortgage Loan, (ii) a review of the representations and warranties and exception reports referred to above relating to the Barclays Mortgage Loans prepared by origination counsel, (iii) the review and assistance in the completion by the Barclays Review Team of a due diligence questionnaire relating to the Barclays Mortgage Loans, and (iv) the review of certain loan documents with respect to the Barclays Mortgage Loans.

Other Review Procedures. With respect to any material pending litigation of which Barclays was aware at the origination of any Barclays Mortgage Loan, Barclays requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel.

The Barclays Review Team, with the assistance of counsel engaged in connection with this securitization, also reviewed the Barclays Mortgage Loans to determine whether any Barclays Mortgage Loan materially deviated from the underwriting guidelines set forth under “—Barclays’ Underwriting Guidelines and Processes—Exceptions” below.

Findings and Conclusions. Based on the foregoing review procedures, Barclays determined that the disclosure regarding the Barclays Mortgage Loans in this prospectus is accurate in all material respects. Barclays also determined that the Barclays Mortgage Loans were originated in accordance with Barclays’ origination procedures and underwriting criteria, except as described under “—Barclays’ Underwriting Guidelines and Processes—Exceptions” below. Barclays attributes to itself all findings and conclusions resulting from the foregoing review procedures.

Review Procedures in the Event of a Mortgage Loan Substitution. Barclays will perform a review of any mortgage loan that it elects to substitute for a mortgage loan in the pool in connection with a material breach of a representation or warranty or a material document defect. Barclays, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the pooling and servicing agreement (“Barclays’ Qualification Criteria”).

 331 

Barclays will engage a third party accounting firm to compare the Barclays’ Qualification Criteria against the underlying source documentation to verify the accuracy of the review by Barclays and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by Barclays to render any tax opinion required in connection with the substitution.

Barclays’ Underwriting Guidelines and Processes

After review and participation in the pre-closing due diligence and closing process by Barclays, each of the Barclays Mortgage Loans was generally originated in accordance with the underwriting criteria described below. Additionally, Barclays reviews the underwriting guidelines of the applicable originator for any Barclays Mortgage Loans that were acquired by Barclays to ensure that each acquired Barclays Mortgage Loan was underwritten pursuant to the underwriting criteria described below. Each lending situation is unique, however, and the facts and circumstances surrounding a particular mortgage loan, such as the quality and location of the real estate collateral, the sponsorship of the borrower and the tenancy of the collateral, will impact the extent to which the general guidelines below are applied to that specific loan. These underwriting criteria are general, and we cannot assure you that every loan will comply in all respects with the guidelines. For additional information with respect to exceptions to the underwriting guidelines, see “—Exceptions” below. Barclays originates mortgage loans principally for securitization.

General. Barclays originates commercial mortgage loans from its headquarters in New York and its West Coast office. Barclays may use table funding arrangements through third party origination platforms that have origination offices in additional locations. Bankers at Barclays and at any table funded lenders focus on sourcing, structuring, underwriting and performing due diligence on their loans. Structured finance bankers work closely with the loans’ originators to ensure that the loans are suitable for securitization and satisfy rating agency criteria. All mortgage loans, including any originated by table funded lenders, must be approved by Barclays’ credit department, as described below under “—Loan Approval”.

Loan Analysis. Generally, Barclays performs both a credit analysis and collateral analysis with respect to a loan applicant and the real estate that will secure a mortgage loan. In general, the analysis of a borrower includes a review of anti-money laundering or OFAC checks, as well as background checks and the analysis of its loan sponsor includes a review of money laundering and background checks, third-party credit reports, bankruptcy and lien searches, general banking references and commercial mortgage related references. In general, the analysis of the collateral includes a site visit (in certain cases by a third party) and a review of the property’s historical operating statements (if available), independent market research, an appraisal with an emphasis on rental and sales comparables, engineering and environmental reports, the property’s historic and current occupancy, financial strengths of tenants, the duration and terms of tenant leases and the use of the property. Each report is reviewed for acceptability by a real estate finance loan underwriter. The borrower’s and property manager’s experience and presence in the subject market are also reviewed. Consideration is also given to anticipated changes in cash flow that may result from changes in lease terms or market considerations.

Borrowers are generally required to be single purpose entities although they are generally not required to be structured to reduce the possibility of becoming insolvent or bankrupt unless the loan has a principal balance of greater than $20 million, in which case additional limitations including the requirement that the borrower have at least one independent director are generally required.

Loan Approval. All mortgage loans originated or table funded by Barclays must be approved by a credit committee. The credit committee may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms or decline a loan transaction.

Debt Service Coverage Ratio and LTV Ratio. Barclays’ underwriting standards generally mandate minimum debt service coverage ratios and maximum loan-to-value ratios. A loan to value ratio, generally based upon the appraiser’s determination of value as well as the value derived using a stressed capitalization rate, is considered. The debt service coverage ratio is based upon the underwritten net

 332 

cash flow and is given particular importance. However, notwithstanding such guidelines, in certain circumstances the actual debt service coverage ratios, loan-to-value ratios and amortization periods for the mortgage loans originated by Barclays may vary from these guidelines.

In addition, Barclays may in some instances have reduced the term interest rate that Barclays would otherwise charge on a Barclays Mortgage Loan based on the credit and collateral characteristics of the related Mortgaged Property and structural features of the Barclays Mortgage Loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related Barclays Mortgage Loan satisfied Barclays’ minimum debt service coverage ratio underwriting requirements for such Barclays Mortgage Loan.

Escrow Requirements. Generally, Barclays requires most borrowers to fund escrows for expenses such as taxes and insurance, capital expenses and replacement reserves, in some cases upon the occurrence of a trigger event. In the case of certain hotel loans, FF&E reserves may be held by the franchisor or manager rather than the lender. Generally, the required escrows for mortgage loans originated or acquired by Barclays are as follows (see Annex A-1 for instances in which reserves were not taken):

●Taxes—Typically an initial deposit and monthly escrow deposits equal to 1/12 of the annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide the lender with sufficient funds to satisfy all taxes and assessments. Barclays may waive this escrow requirement under appropriate circumstances including, but not limited to, (i) where a tenant is required to pay the taxes directly, (ii) where there is institutional sponsorship or a high net worth individual, (iii) where there is a low loan-to-value ratio or (iv) any Escrow/Reserve Mitigating Circumstances.
●Insurance—If the property is insured under an individual policy (i.e., the property is not covered by a blanket policy), typically an initial deposit and monthly escrow deposits equal to 1/12 of the annual property insurance premium are required to provide the lender with sufficient funds to pay all insurance premiums. Barclays may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where a property is covered by a blanket insurance policy maintained by the borrower or loan sponsor, (ii) where there is institutional sponsorship or a high net worth individual, (iii) where an investment grade or creditworthy tenant is responsible for paying all insurance premiums, (iv) the Mortgaged Property is a single tenant property (or substantially leased to a single tenant) and the tenant maintains the property insurance or self-insures (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that maintains property insurance for its portion of the Mortgaged Property),(v) where there is a low loan-to-value ratio or (vi) any Escrow/Reserve Mitigating Circumstances.
●Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan plus two years. Barclays relies on information provided by an independent engineer to make this determination. Barclays may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where an investment grade or creditworthy tenant is responsible for replacements under the terms of its lease, (ii) the Mortgaged Property is a single tenant property (or substantially leased to a single tenant) and the tenant repairs and maintains the Mortgaged Property (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that repairs and maintains its portion of the Mortgaged Property), (iii) where there is institutional sponsorship or a high net worth individual, (iv) where there is a low loan-to-value ratio or (v) any Escrow/Reserve Mitigating Circumstances.
 333 
●Completion Repair/Environmental Remediation—Typically, a completion repair or remediation reserve is required where an environmental or engineering report suggests that such reserve is necessary. Upon funding of the applicable mortgage loan, Barclays generally requires that at least 100% – 125% of the estimated costs of repairs or replacements be reserved and generally requires that repairs or replacements be completed within a year after the funding of the applicable mortgage loan. Barclays may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where a secured creditor insurance policy or borrower insurance policy is in place, (ii) where an investment grade or creditworthy party has agreed to take responsibility, and pay, for any required repair or remediation, (iii) the Mortgaged Property is a single tenant property (or substantially leased to a single tenant) and the tenant is responsible for the repairs, (iv) the amount recommended is less than $50,000, (v) a repair or replacement item that does not materially impact the function, performance or value of the property or (vi) any Escrow/Reserve Mitigating Circumstances.
●Tenant Improvement/Lease Commissions—In most cases, various tenants have lease expirations within the mortgage loan term. To mitigate this risk, special reserves may be required to be funded either at origination of the mortgage loan and/or during the mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. Barclays may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where there is institutional sponsorship or a high net worth individual, (ii) where tenant improvement costs are the responsibility of tenants, (iii) where rents at the Mortgaged Property are considered to be sufficiently below market, (iv) where no material leases expire within the mortgage loan term, or the lease roll is not concentrated,(v) where there is a low loan-to-value ratio or (vi) any Escrow/Reserve Mitigating Circumstances.
●For certain mortgage loans, Barclays requires reserves only upon the occurrence of certain trigger events, such as debt service coverage ratios or tenant-specific tests or occurrences.
●Other Factors—Other factors that are considered in the origination of a commercial mortgage loan include current operations, occupancy and tenant base.

Barclays may determine that establishing any of the foregoing escrows or reserves is not warranted in one or more of the following instances (collectively, the “Escrow/Reserve Mitigating Circumstances”): (i) the amounts involved are de minimis, (ii) Barclays’ evaluation of the ability of the Mortgaged Property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve, (iii) based on the Mortgaged Property maintaining a specified debt service coverage ratio, (iv) Barclays has structured springing escrows that arise for identified risks, (v) Barclays has an alternative to a cash escrow or reserve, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower; (vi) Barclays believes there are credit positive characteristics of the borrower, the sponsor of the borrower and/or the Mortgaged Property that would offset the need for the escrow or reserve; or (vii) the reserves are being collected and held by a third party, such as a management company, a franchisor, or an association.

Servicing. Interim servicing for all loans originated or acquired by Barclays prior to securitization is typically performed by Midland Loan Services, a Division of PNC Bank, National Association.

Exceptions. Notwithstanding the discussion under “—Barclays’ Underwriting Guidelines and Processes” above, one or more of the Barclays Mortgage Loans may vary from, or do not comply with, Barclays underwriting guidelines described above. In addition, in the case of one or more of the Barclays Mortgage Loans, Barclays may not have strictly applied the underwriting guidelines described above as the result of a case by case permitted exception based upon other compensating factors. None of the Barclays Mortgage Loans have exceptions to the related underwriting criteria.

 334 

Compliance with Rule 15Ga-1 under the Exchange Act

Barclays has most recently filed a Form ABS-15G on February 13, 2026 in connection with it being a securitizer of certain types of mortgage loans. Barclays’ Central Index Key is 0001549574. As of June 30, 2026, it has no history of repurchases or repurchase requests required to be reported by Barclays under Rule 15Ga-1 under the Exchange Act, as amended, with respect to breaches of representations and warranties made by it as a sponsor of commercial mortgage loan securitizations.

Retained Interests in This Securitization

Neither Barclays nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization. However, Barclays and/or its affiliates may retain on the Closing Date, or own in the future certain additional classes of certificates. Any such party will have the right to dispose of any such certificates at any time.

From time to time, Barclays is engaged in various legal and/or regulatory matters, which may include legal proceedings by or against Barclays, enquiries and examinations, requests for information, audits, investigations and legal and other proceedings by regulators, governmental and other public bodies in connection with areas of banking and business activities in which Barclays is or has been engaged.

The information set forth under “—Barclays Capital Real Estate Inc.” has been provided by Barclays.

Compensation of the Sponsors

In connection with the offering and sale of the certificates contemplated by this prospectus, the sponsors (including affiliates of the sponsors) will be compensated for the sale of their respective percentage interest in the Mortgage Loans in an amount equal to the excess, if any, of:

(a)   the sum of any proceeds received from the sale of the certificates to investors and the sale of servicing rights to Midland Loan Services, a Division of PNC Bank, National Association for the servicing of the Mortgage Loans (other than the Mortgage Loans sold to the depositor by National Cooperative Bank, N.A.), over

(b)   the sum of the costs and expense of originating or acquiring the Mortgage Loans and the costs and expenses related to the issuance, offering and sale of the certificates as described in this prospectus.

The mortgage servicing rights were sold to the master servicer for a price based on the value of the Servicing Fee to be paid to the master servicer with respect to each such Mortgage Loan and, which may include, among other things, the value of the right to earn income on investments on amounts held by the master servicer with respect to such Mortgage Loans.

The Depositor

GS Mortgage Securities Corporation II, the depositor, is a Delaware corporation and was formed in 1995 for the purpose of engaging in the business, among other things, of acquiring and depositing mortgage assets in trusts in exchange for certificates evidencing interests in the trusts and selling or otherwise distributing the certificates. The sole shareholder of the depositor is The Goldman Sachs Group, Inc. (NYSE: GS). The depositor’s executive offices are located at 200 West Street, New York, New York 10282, telephone number (212) 902-1000. The depositor will not have any material assets. The depositor is an affiliate of GSMC, a sponsor, the Retaining Sponsor, a mortgage loan seller and an initial Risk Retention Consultation Party, GS Bank, an originator and the initial RR Interest Owner, and Goldman Sachs & Co. LLC, an underwriter.

 335 

After establishing the issuing entity, the depositor will have minimal ongoing duties with respect to the certificates and the Mortgage Loans. The depositor’s ongoing duties will include: (i) appointing a successor trustee or certificate administrator in the event of the removal of the trustee or certificate administrator, (ii) paying any ongoing fees (such as surveillance fees) of the Rating Agencies, (iii) promptly delivering to the certificate administrator any document that comes into the depositor’s possession that constitutes part of the mortgage file or servicing file for any mortgage loan, (iv) upon discovery of a breach of any of the representations and warranties of the master servicer, the special servicer or the operating advisor which materially and adversely affects the interests of the Certificateholders and the RR Interest Owner, giving prompt written notice of such breach to the affected parties, (v) providing information in its possession with respect to the certificates to the certificate administrator to the extent necessary to perform REMIC administration, (vi) indemnifying the issuing entity, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the master servicer and the special servicer for any loss, liability or reasonable expense (including, without limitation, reasonable attorneys’ fees and expenses) incurred by such parties arising from the depositor’s willful misconduct, bad faith, fraud and/or negligence in the performance of its duties contained in the PSA or by reason of negligent disregard of its obligations and duties under the PSA, and (vii) signing any annual report on Form 10-K, including the required certification in Form 10-K under the Sarbanes-Oxley Act of 2002, and any distribution reports on Form 10-D and Current Reports on Form 8-K required to be filed by the issuing entity.

The depositor purchases commercial mortgage loans and interests in commercial mortgage loans for the purpose of selling those assets to trusts created in connection with the securitization of pools of assets and does not engage in any activities unrelated to those securitizations. On the Closing Date, the depositor will acquire the mortgage loans from the mortgage loan sellers and will simultaneously transfer them, without recourse, to the trustee for the benefit of the Certificateholders and the RR Interest Owner.

The depositor remains responsible under the PSA for providing the master servicer, the special servicer, certificate administrator and trustee with certain information and other assistance requested by those parties and reasonably necessary to performing their duties under the PSA. The depositor also remains responsible for mailing notices to the Certificateholders and the RR Interest Owner upon the appointment of certain successor entities under the PSA.

The Issuing Entity

The issuing entity, Benchmark 2026-B44 Mortgage Trust, will be a New York common law trust, formed on the Closing Date pursuant to the PSA.

The only activities that the issuing entity may perform are those set forth in the PSA, which are generally limited to owning and administering the Mortgage Loans and any REO Property (which includes, with respect to any Non-Serviced Whole Loan, the trust’s interest in any REO Property acquired with respect to such Non-Serviced Whole Loan pursuant to the applicable pooling and servicing agreement, but does not include the Serviced Companion Loan’s pro rata interest in any such REO Property), disposing of defaulted mortgage loans and REO Property, issuing the certificates, making distributions, providing reports to Certificateholders and the RR Interest Owner and other activities described in this prospectus. Accordingly, the issuing entity may not issue securities other than the certificates, or invest in securities, other than investing of funds in the Collection Account and other accounts maintained under the PSA in certain short-term high-quality investments. The issuing entity may not lend or borrow money, except that the master servicer and the trustee may make advances of delinquent monthly debt service payments to the issuing entity, and the master servicer, the special servicer and the trustee may make property protection advances to the issuing entity, but in each case only to the extent it deems such advances to be recoverable from the related mortgage loan; such advances are intended to provide liquidity, rather than credit support. The PSA may be amended as set forth under “Pooling and Servicing Agreement—Amendment” in this prospectus. The issuing entity administers the mortgage loans through the trustee, the certificate administrator, the master servicer and the special servicer. A discussion of the duties of the trustee, the certificate administrator, the master servicer and the special servicer, including any discretionary activities performed by each of them, is set

 336 

forth under “Transaction Parties—The Trustee and Certificate Administrator”, “—The Master Servicers”, “—The Special Servicers” and “Pooling and Servicing Agreement”.

The only assets of the issuing entity other than the Mortgage Loans and any REO Properties (which includes, with respect to any Non-Serviced Whole Loan, the trust’s interest in any REO property acquired with respect to such Non-Serviced Whole Loan pursuant to the applicable pooling and servicing agreement but does not include the Serviced Companion Loan’s pro rata interest in any such REO Property) are the Distribution Accounts and other accounts maintained pursuant to the PSA and the short-term investments in which funds in the Collection Account and other accounts are invested. The issuing entity has no present liabilities, but has potential liability relating to ownership of the mortgage loans and any REO Properties, including, with respect to the Non-Serviced Whole Loans, the trust’s interest in any REO Property acquired pursuant to the applicable pooling and servicing agreement and the other activities described in this prospectus, and indemnity obligations to the depositor, the trustee, the certificate administrator, the master servicer, the special servicer, the asset representations reviewer and the operating advisor and various related persons. The fiscal year of the issuing entity is the calendar year. The issuing entity has no executive officers or board of directors and acts through the trustee, the certificate administrator, the master servicer and the special servicer.

The depositor will be contributing the mortgage loans to the issuing entity. The depositor will be purchasing the mortgage loans from the mortgage loan sellers, as described under “Description of the Mortgage Loan Purchase Agreements”.

The Trustee and Certificate Administrator

Computershare Trust Company, National Association (“Computershare Trust Company”) will act as trustee, certificate administrator and custodian under the PSA. Computershare Trust Company is a national banking association and a wholly-owned subsidiary of Computershare Limited (“Computershare Limited”), an Australian financial services company with approximately $4.9 billion (USD) in assets as of June 30, 2026. Computershare Limited and its affiliates have been engaging in financial service activities, including stock transfer related services, since 1997, and corporate trust related services since 2000. Computershare Trust Company provides corporate trust, custody, securities transfer, cash management, investment management and other financial and fiduciary services, and has been engaged in providing financial services, including corporate trust services, since 2000. The transaction parties may maintain commercial relationships with Computershare Trust Company and its affiliates. Computershare Trust Company maintains corporate trust offices at 9062 Old Annapolis Road, Columbia, Maryland 21045-1951 (among other locations), and its office for certificate transfer services is located at 1505 Energy Park Drive, St. Paul, Minnesota 55108.

On November 1, 2021, Wells Fargo Bank, N.A. (“Wells Fargo Bank”) and Wells Fargo Delaware Trust Company, N.A. (together with Wells Fargo Bank, collectively “Wells Fargo”) sold substantially all of its Corporate Trust Services (“CTS”) business to Computershare Limited, Computershare Trust Company, and Computershare Delaware Trust Company (collectively, “Computershare”). Virtually all CTS employees of Wells Fargo, along with most existing CTS systems, technology, and offices transferred to Computershare as part of the sale. On and after November 1, 2021, Wells Fargo has been transferring its roles, duties, rights, and liabilities under the relevant transaction agreements to Computershare. For any transaction where the roles of Wells Fargo have not yet transferred to Computershare, Computershare, as of November 1, 2021, performs all or virtually all of the obligations of Wells Fargo as its agent as of such date.

Computershare Trust Company will act as trustee pursuant to the PSA. Computershare Trust Company has provided corporate trust related services since 2000 through its predecessors and affiliates. Computershare Trust Company provides trustee services for a variety of transactions and asset types, including corporate and municipal bonds, mortgage-backed and asset-backed securities, and collateralized debt obligations. As of June 30, 2026, Computershare Trust Company was acting in some cases as the named trustee or indenture trustee, and in most cases as agent for the named trustee or

 337 

indenture trustee, on approximately 655 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of approximately $400 billion (USD).

In its capacity as trustee on commercial mortgage securitizations, Computershare Trust Company is generally required to make an advance if the related master servicer or special servicer fails to make a required advance. In the past three years, neither Computershare Trust Company, nor the CTS business it acquired from Wells Fargo Bank, has been required to make an advance on a commercial mortgage-backed securities transaction.

Under the terms of the PSA, Computershare Trust Company is responsible for securities administration, which includes pool performance calculations, distribution calculations, and the preparation of monthly distribution reports. As certificate administrator, Computershare Trust Company is responsible for the preparation and filing of all REMIC tax returns on behalf of the Trust REMICs and, to the extent required under the PSA, the preparation of monthly reports on Form 10-D, certain current reports on Form 8-K, and annual reports on Form 10-K that are required to be filed with the Securities and Exchange Commission on behalf of the issuing entity. With its acquisition of the CTS business from Wells Fargo Bank on November 1, 2021, Computershare Trust Company acquired a business that has been engaged in the business of securities administration since June 30, 1995. As of June 30, 2026, Computershare Trust Company was acting in some cases as the certificate administrator, and in most cases as agent for the certificate administrator, on approximately 1,266 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of more than $701 billion (USD).

As a result of Computershare Trust Company not being a deposit-taking institution, any cash credited to the accounts that the certificate administrator is required to maintain pursuant to the PSA will be held by one or more institutions in a manner satisfying the requirements of the PSA, including any applicable eligibility criteria for account banks set forth in the PSA.

Computershare Trust Company is acting as the custodian of the mortgage loan files pursuant to the PSA. In that capacity, Computershare Trust Company is responsible to hold and safeguard the mortgage notes and other contents of the mortgage files on behalf of the trustee and for the benefit of the Certificateholders. Computershare Trust Company maintains each mortgage loan file in a separate file folder marked with a unique bar code to assure loan-level file integrity and to assist in inventory management. Files are segregated by transaction or investor. With its acquisition of the CTS business from Wells Fargo Bank on November 1, 2021, Computershare Trust Company acquired a business that has been engaged in the mortgage document custody business for more than 25 years. As of June 30, 2026, Computershare Trust Company was acting in some cases as custodian, and in most cases as agent for the custodian, for approximately 475,747 commercial mortgage loan files.

Computershare Trust Company, through the CTS business acquired from Wells Fargo Bank, serves or may have served within the past two years as loan file custodian or the agent of the loan file custodian for various mortgage loans owned by the sponsors or an affiliate of the sponsors and anticipates that one or more of those mortgage loans may be included in the issuing entity. The terms of any custodial agreement under which those services are provided are customary for the mortgage-backed securitization industry and provide for the delivery, receipt, review, and safekeeping of mortgage loan files.

For five CMBS transactions, Computershare Trust Company disclosed transaction-level material noncompliance related to its CMBS bond administration function on its 2025 Annual Statement of Compliance furnished pursuant to Item 1123 of Regulation AB for each such transaction (each, a “Subject 2025 Computershare CMBS Annual Statement of Compliance”).

For one CMBS transaction, the related Subject 2025 Computershare CMBS Annual Statement of Compliance disclosed an administrative error relating to an internal update that set certain payments to be manually processed that resulted in three classes of certificates not receiving their distribution on the related distribution date. Computershare Trust Company revised the distribution to correct the error within seven days of the related distribution date.

 338 

For two CMBS transactions, the related Subject 2025 Computershare CMBS Annual Statement of Compliance disclosed an administrative error relating to certain settings within the applicable payment model that resulted in an overpayment to one class of certificates and a corresponding aggregate underpayment to five classes of certificates for one such transaction, and an overpayment to one class of certificates and a corresponding aggregate underpayment to two classes of certificates for such other transaction, in each case, on the related distribution date. Computershare Trust Company revised the distribution for each transaction to correct the error within five days and six days, respectively, of the applicable distribution date.

For one CMBS transaction, the related Subject 2025 Computershare CMBS Annual Statement of Compliance disclosed an administrative error relating to processing a pool level adjustment in the servicer’s report that resulted in an underpayment to six classes of certificates on the related distribution date. Computershare Trust Company revised the distribution to correct the payment error the following month.

For one CMBS transaction, the related Subject 2025 Computershare CMBS Annual Statement of Compliance disclosed an administrative error relating to an off-cycle adjustment that resulted in one class of certificates not receiving its principal distribution on the related distribution date. Computershare Trust Company revised the distribution to correct the payment error prior to the next distribution date.

For each of the five CMBS transactions, the related Subject 2025 Computershare CMBS Annual Statement of Compliance states that Computershare Trust Company has reinforced its policies or implemented necessary changes to its procedures and controls in an effort to prevent a reoccurrence of the errors.

Neither Computershare Trust Company nor any of its affiliates intends to retain any economic interest in this securitization, including without limitation any certificates issued by the issuing entity. However, each of Computershare Trust Company and its affiliates will be entitled at their discretion to acquire certificates issued by the issuing entity, and in each such case will have the right to dispose of any such certificates at any time.

The foregoing information regarding Computershare Trust Company set forth under this heading “—The Trustee and Certificate Administrator” has been provided by Computershare Trust Company. None of the depositor, the underwriters or any other person, other than Computershare Trust Company, makes any representation or warranty as to the accuracy or completeness of such information.

For a description of any material affiliations, relationships and related transactions between Computershare Trust Company and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

The trustee and certificate administrator will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. For further information regarding the duties, responsibilities, rights and obligations of the trustee and the certificate administrator under the PSA, including those related to indemnification, see “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”. Certain terms of the PSA regarding the trustee’s and the certificate administrator’s removal, replacement or resignation are described under “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator” in this prospectus.

 339 

The Master Servicers

Midland Loan Services, a Division of PNC Bank, National Association

Midland Loan Services, a Division of PNC Bank, National Association, a national banking association (“Midland”), is expected to be the master servicer with respect to twenty-eight (28) of the Mortgage Loans, representing approximately 81.9% of the Initial Pool Balance, and in this capacity will initially be responsible for the master servicing and administration of such Mortgage Loans and any Serviced Companion Loans pursuant to the PSA. Certain servicing and administrative functions may also be provided by one or more primary servicers that previously serviced the mortgage loans for the mortgage loan seller.

Midland’s principal servicing office is located at 10851 Mastin Street, Building 82, Suite 300, Overland Park, Kansas 66210.

Midland is a commercial financial services company that provides loan servicing and asset management for large pools of commercial and multifamily real estate assets. Midland is approved as a master servicer, special servicer and primary servicer for investment-grade commercial mortgage-backed securities (“CMBS”) by S&P Global Ratings (“S&P”), Moody’s Investors Service, Inc., Fitch Ratings, Inc., DBRS, Inc. (“DBRS Morningstar”) and Kroll Bond Rating Agency, LLC. Midland has received rankings as a master, primary and special servicer of real estate assets under U.S. CMBS transactions from S&P, Fitch and DBRS Morningstar. For each category, S&P ranks Midland as “Strong”. DBRS Morningstar ranks Midland as “MOR CS2” for master servicer, “MOR CS1” for primary servicer, and “MOR CS1” for special servicer. Fitch ranks Midland as “CMS2+” for master servicer, “CPS2+” for primary servicer, and “CSS2+” for special servicer. Midland is also a HUD/FHA-approved mortgagee and a Fannie Mae-approved multifamily loan servicer.

Midland has detailed operating procedures across the various servicing functions to maintain compliance with its servicing obligations and the servicing standards under Midland’s servicing agreements, including procedures for managing delinquent and specially serviced loans. The policies and procedures are reviewed annually and centrally managed.

Furthermore, Midland’s business continuity and disaster recovery plans are reviewed and tested annually. While Midland operates under a work from home strategy for certain personnel, Midland's policies, operating procedures and business continuity plan contemplate and provide the mechanism for any Midland personnel currently working in the office to transition to work from home as determined by management to comply with changes in federal, state or local laws, regulations, executive orders, other requirements and/or guidance, to address health and/or other concerns related to a pandemic or other significant event or to address market or other business purposes.

In accordance with the PSA, Midland has engaged (or may in the future engage) one or more third-party vendors and/or affiliates to support Midland’s performance of certain duties and/or obligations under the PSA, including, but not limited to, with respect to one or more of the following tasks:

●converting and de-converting loans to or from the servicing system and setting up any applicable cash management waterfall;
●calculating certain amounts such as principal and interest payments, default interest, deferred interest, rent escalations, financial statement penalty fees, payoff amounts and other ad hoc items;
●calculating remittances and allocated loan and appraisal reduction amounts and preparing remittance reports and other related reports, including Schedule AL;
●administering certain aspects relating to reserve account disbursement requests;
 340 
●assisting with the collection of financial/operating statements and rent rolls and performing operating statement and rent roll spreading activities;
●monitoring covenant compliance and occupancy and tenant-related triggers, completing certain covenant calculations, tests and related analyses and identifying loans for Midland to proceed with cash management implementation;
●UCC, tax and insurance-related researching, monitoring, filing, reporting, collecting and tracking, and lien release filing and tracking;
●performing property inspections and preparing the related property inspection reports;
●updating of the servicing system periodically with certain information, such as with respect to borrower, collateral, loan terms, escrows, reserves, covenants, loan-level transactions (i.e., amendments, assumptions, defeasances, etc.) and servicing fees;
●processing loan and bring current statements and updating receivables;
●per Midland’s requirements, generating certain correspondence including hello letters, missed payment letters, financial statement demand letters and event of default letters; and
●one or more additional tasks assigned by Midland; provided, however, such tasks will not include holding or collecting funds or performing asset management (other than document review and preparation in support of Midland’s asset managers’ processing of certain asset management transactions).

Notwithstanding the foregoing, Midland will remain responsible for Midland’s duties and/or obligations under the PSA. Midland monitors and oversees its third-party vendors in compliance with its internal procedures, the PSA and applicable law.

Midland will not have primary responsibility for custody services of original documents evidencing the underlying Mortgage Loans or Serviced Companion Loans. Midland may from time to time have custody of certain of such documents as necessary for enforcement actions involving particular Mortgage Loans, Serviced Companion Loans or otherwise. To the extent that Midland has custody of any such documents for any such servicing purposes, such documents will be maintained in a manner consistent with the servicing standard.

No securitization transaction involving commercial or multifamily mortgage loans in which Midland was acting as master servicer, primary servicer or special servicer has experienced a servicer event of default as a result of any action or inaction of Midland as master servicer, primary servicer or special servicer, as applicable, including as a result of Midland’s failure to comply with the applicable servicing criteria in connection with any securitization transaction. Midland has made all advances required to be made by it under the servicing agreements on the commercial and multifamily mortgage loans serviced by Midland in securitization transactions.

From time-to-time Midland is a party to lawsuits and other legal proceedings as part of its duties as a loan servicer (e.g., enforcement of loan obligations) and/or arising in the ordinary course of business. Midland does not believe that any such lawsuits or legal proceedings would, individually or in the aggregate, have a material adverse effect on its business or its ability to service loans pursuant to the PSA.

 341 

Midland currently maintains an Internet-based investor reporting system, CRE Servicing Insight®, that contains performance information at the portfolio, loan and property levels on the various commercial mortgage-backed securities transactions that it services. Certificateholders, prospective transferees of the certificates and other appropriate parties may obtain access to CRE Servicing Insight® through Midland’s website at www.pnc.com/midland. Midland may require registration and execution of an access agreement in connection with providing access to CRE Servicing Insight®.

Midland will acquire the right to act as master servicer and/or primary servicer (and the related right to receive and retain the excess servicing strip) with respect to the Mortgage Loans sold to the issuing entity by the sponsor pursuant to one or more servicing rights appointment agreements entered into on the Closing Date. The “excess servicing strip” means a portion of the Servicing Fee payable to Midland that accrues at a per annum rate initially equal to the applicable Servicing Fee Rate minus (A) with respect to the Serviced Mortgage Loans (i) if no primary servicing fee rate or subservicing fee rate is payable to a party other than Midland, 0.00125% or (ii) if a primary servicing fee rate or subservicing fee rate is payable to a party other than Midland, 0.000625% plus any such primary servicing fee rate or subservicing fee rate payable to a party other than Midland; or (B) with respect to any Non-Serviced Mortgage Loan, 0.000625%, but in each case which may be reduced under certain circumstances as provided in the PSA.

Midland is also, in connection with the WFCM 2026-C66 PSA, the primary servicer of the NOVA Retail 2-Pack Whole Loan pursuant to a certain primary servicing agreement.

From time to time, Midland and/or its affiliates may purchase or sell securities, including, CMBS certificates. Midland and/or its affiliates may review this prospectus and purchase or sell certificates issued in this offering, including in the secondary market.

As of September 30, 2026, Midland was master and primary servicing approximately 18,772 commercial and multifamily mortgage loans with a principal balance of approximately $429 billion. The collateral for such loans may be located in all 50 states, the District of Columbia, Puerto Rico, Guam, US Virgin Islands and Canada. Approximately 13,608 of such loans, with a total principal balance of approximately $353 billion, pertain to commercial and multifamily mortgage-backed securities The related loan pools include multifamily, office, retail, hospitality and other income-producing properties.

Midland has been servicing mortgage loans in CMBS transactions since 1992. The table below contains information on the size of the portfolio of commercial and multifamily loans and leases in CMBS and other servicing transactions for which Midland has acted as master and/or primary servicer from 2023 to 2025.

Portfolio Size  –
Master/Primary
Servicing

Calendar Year End

(Approximate amounts in billions)

  2023 2024 2025
CMBS $336 $347 $352
Other $244 $173 $156
Total $580 $521 $508

As of September 30, 2026, Midland was named the special servicer in approximately 288 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of approximately $95 billion. With respect to such commercial mortgage-backed securities transactions as of such date, Midland was administering approximately 206 assets with an outstanding principal balance of approximately $5.5 billion.

 342 

Midland has acted as a special servicer for commercial and multifamily mortgage loans in CMBS transactions since 1992. The table below contains information on the size of the portfolio of specially serviced commercial and multifamily loans, leases and REO properties that have been referred to Midland as special servicer in CMBS transactions from 2023 to 2025.

Portfolio Size –
Special Servicing

Calendar Year End

(Approximate amounts in billions)

  2023 2024 2025
Total $119 $118 $105

Midland may enter into one or more arrangements with the Directing Holder, a Controlling Class Certificateholder, any directing certificateholder, any Companion Loan Holder, the other Certificateholders (or an affiliate or a third-party representative of one or more of the preceding) or any other person with the right to appoint or remove and replace the special servicer to provide for (i) a discount, waiver and/or revenue sharing with respect to certain of the special servicer compensation and/or (ii) certain services, in each case in consideration of, among other things, Midland’s appointment (or continuance) as special servicer under the PSA and any related co-lender agreement and limitations on the right of such person to remove the special servicer.

Pursuant to certain interim servicing agreements between GSMC and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the GSMC Mortgage Loans.

Pursuant to certain interim servicing agreements between CREFI and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the CREFI Mortgage Loans.

Pursuant to certain interim servicing agreements between GACC and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the GACC Mortgage Loans.

Pursuant to certain interim servicing agreements between UBS AG New York Branch and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the UBS AG New York Branch Mortgage Loans.

Pursuant to certain interim servicing agreements between JPMCB and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans.

Pursuant to certain interim servicing agreements between BMO and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the BMO Mortgage Loans.

Pursuant to certain interim servicing agreements between Barclays and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the Barclays Mortgage Loans.

PNC Bank, National Association (“PNC Bank”), and its affiliates may use some of the same service providers (e.g., legal counsel, accountants and appraisal firms) as are retained on behalf of the issuing entity. In some cases, fee rates, amounts or discounts may be offered to PNC Bank and its affiliates by a third party vendor which differ from those offered to the issuing entity as a result of scheduled or ad hoc

 343 

rate changes, differences in the scope, type or nature of the service or transaction, alternative fee arrangements, and negotiation by PNC Bank or its affiliates other than Midland.

The foregoing information concerning the master servicer has been provided by Midland. Midland does not make any representations as to the validity or sufficiency of the PSA (other than as to it being a valid obligation of Midland as master servicer), the certificates, the Mortgage Loans, this prospectus (other than as to the accuracy of the information provided by Midland) or any related documents.

Midland will have various duties under the PSA. Certain duties and obligations of Midland are described under “Pooling and Servicing Agreement”, “—Enforcement of ‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions”, “—Inspections”, “—Collection of Operating Information” and “—Appraisal Reduction Amounts” in this prospectus. The ability of a master servicer to waive or modify any terms, fees, penalties or payments on the underlying Mortgage Loans and the effect of that ability on the potential cash flows from the underlying Mortgage Loans are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments” below. The master servicer’s obligations as the servicer to make advances, and the interest or other fees charged for those advances and the terms of the master servicer’s recovery of those advances, are described under “Pooling and Servicing Agreement—Advances”.

Midland will not have primary responsibility for custody services of original documents evidencing the Mortgage Loans or the Serviced Companion Loans. On occasion, Midland may have custody of certain of such documents as are necessary for enforcement actions involving the Mortgage Loans or the Serviced Companion Loans or otherwise. To the extent master servicer performs custodial functions as a servicer, documents will be maintained in a manner consistent with the Servicing Standard.

Midland, in its capacity as a master servicer, will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding the master servicer’s removal, replacement, resignation or transfer are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” and “—Rights Upon Servicer Termination Event”. Midland’s rights and obligations with respect to indemnification, and certain limitations on Midland’s liability under the PSA are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

For a description of any material affiliations, relationships and related transactions between Midland and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

The information provided in this prospectus concerning Midland Loan Services, a Division of PNC Bank, National Association has been provided by it.

National Cooperative Bank, N.A.

National Cooperative Bank, N.A., a national banking association regulated by the Office of the Comptroller of the Currency, will act as master servicer with respect to thirty-five (35) of the Mortgage Loans, representing approximately 18.1% of the Initial Pool Balance. National Cooperative Bank, N.A. is one of the mortgage loan sellers and one of the special servicers. Its servicing offices are located at 2011 Crystal Drive, Suite 800, Arlington, VA 22202. National Cooperative Bank, N.A. has been servicing mortgage loans since 1990. As of June 30, 2026, National Cooperative Bank, N.A. was the primary or master servicer of a portfolio of multifamily and commercial mortgage loans in commercial mortgage-backed securities transactions and in agency mortgage-backed security and cash sale transactions in the United States totaling approximately $5.0 billion in aggregate outstanding principal balance. There are currently no outstanding servicing advances made by National Cooperative Bank, N.A. in regards to any Mortgage Loan being transferred by it for inclusion in the Trust Fund.

 344 

As of June 30, 2026, National Cooperative Bank, N.A. had total assets of $4,329.1 million (unaudited), a capital base in excess of regulatory requirements with a Common Equity Tier 1 Capital to Risk Weighted Assets ratio of 14.05%. For the six months ended June 30, 2026, National Cooperative Bank, N.A. reported net income of $28.8 million (unaudited). As of December 31, 2025, National Cooperative Bank, N.A. had total assets of $4,102.5 million, a capital base in excess of regulatory requirements with a Common Equity Tier 1 Capital to Risk Weighted Assets ratio of 14.44%. For the year ended December 31, 2025, National Cooperative Bank, N.A. reported net income of $47.2 million.

National Cooperative Bank, N.A. is rated by Fitch and S&P as master, primary and special commercial mortgage servicers. Current ratings are shown below:

Servicer Rating Type

Fitch

S&P

 
Master Servicer CMS2 Average  
Primary Servicer CPS1 Above Average  
Special Servicer CSS2- Average  

National Cooperative Bank, N.A. is also a Fannie Mae-approved multifamily loan servicer.

National Cooperative Bank, N.A.’s total portfolio of serviced commercial and multifamily mortgage loans by approximate number of loans and approximate unpaid principal balance is shown below:

Year-End

2023(1)

2024(1)

2025(1)

2026(2)

By Approximate Number: 3,596 3,625 3,668 3,689
By Approximate Aggregate Unpaid Principal Balance (in billions): $5.9 billion $6.4 billion $6.6 billion $6.7 billion
(1)As of the last day of the calendar year indicated.
(2)As of September 30, 2026.

Within National Cooperative Bank, N.A.’s total portfolio of serviced commercial and multifamily mortgage loans, as of September 30, 2026, are approximately 1,303 commercial and multifamily mortgage loans with an unpaid principal balance of approximately $5.2 billion related to commercial mortgage-backed securities transactions (including agency mortgage-backed security and cash sale transactions). In addition to servicing loans related to commercial mortgage-backed securities transactions, National Cooperative Bank, N.A. also services whole loans for itself and a variety of investors. The properties securing loans in National Cooperative Bank, N.A.’s servicing portfolio, as of September 30, 2026, were located in 32 states and the District of Columbia and include retail, office, multifamily (including residential cooperative properties), industrial and other types of income-producing properties.

National Cooperative Bank, N.A. has detailed operating policies and procedures for the performance of its master servicing obligations. National Cooperative Bank, N.A. servicing policies and procedures are updated periodically to keep pace with changes in the commercial mortgage-backed securities industry generally and have been generally consistent for the last three years in all material respects. The only significant changes in National Cooperative Bank, N.A.’s policies and procedures have come in response to changes in federal or state law or investor requirements, such as updates issued by Fannie Mae. At the end of the COVID-19 pandemic, NCB returned to a 2-day per week in-office work schedule with 3-days per week remote which has not resulted in an adverse impact on daily operations. This remote-working capability is part of National Cooperative Bank, N.A.’s business continuity plan.

National Cooperative Bank, N.A. utilizes a multi-application mortgage-servicing technology platform, with multiple capabilities and reporting functions, to facilitate the processing of mortgage servicing activities. Among other functions, this platform performs account maintenance, tracks borrower communications, tracks escrow deposits, balances and withdrawals, tracks loan prepayments and payoffs, updates transaction data and generates various account reports. National Cooperative Bank, N.A.’s primary servicing system runs on McCracken Financial Solutions Corp. Strategy CS software. National Cooperative Bank, N.A. reports to trustees and certificate administrators in the CREFC® format.

 345 

National Cooperative Bank, N.A. has a formal, documented disaster recovery and business continuity plan, including the use of off-site backup facilities, which is managed by its on-site staff.

The table below sets forth information regarding principal and interest advances and servicing advances made by National Cooperative Bank, N.A., as master servicer, on commercial and multifamily mortgage loans included in commercial mortgage-backed securitizations. The information set forth is the amount of such advances as of the last day of the period indicated (expressed as a dollar amount and as a percentage of National Cooperative Bank, N.A.’s portfolio, as of the end of each such period, of master serviced commercial and multifamily mortgage loans included in commercial mortgage-backed securitizations).

Period

Approximate
Securitized Master-Serviced
Portfolio (UPB)*

Approximate
Outstanding
Advances
(P&I and PPA)*

Approximate
Outstanding
Advances as
% of UPB*

Calendar Year 2023 $2,997,811,633 $ 1,263,458.00 0.042%  
Calendar Year 2024 $3,283,728,637 $ 3,297,461.34 0.100%  
Calendar Year 2025 $3,309,164,039 $ 3,530,084.00 0.107%  
Calendar Year 2026** $3,362,182,138 $ 3,194,572.70 0.0950%  
*“UPB” means unpaid principal balance, “P&I” means principal and interest advances and “PPA” means property protection advances.
**As of September 30, 2026.

National Cooperative Bank, N.A. may perform any of its obligations under the PSA through one or more third-party vendors, affiliates or subsidiaries. Notwithstanding the foregoing, National Cooperative Bank, N.A., as a master servicer, will remain responsible for its duties under the PSA. National Cooperative Bank, N.A. may engage third-party vendors to provide technology or process efficiencies. National Cooperative Bank, N.A. monitors its third-party vendors in compliance with its internal vendor management procedures and applicable law. National Cooperative Bank, N.A. has entered into contracts with third party vendors for the following functions:

●provision of loan servicing software – McCracken/Strategy CS;
●tracking and reporting of flood zone changes;
●legal representation;
●performance of ongoing property inspections;
●performance of tax parcel searches based on property legal description, monitoring and reporting of delinquent taxes, and collection and payment of taxes; and
●Uniform Commercial Code searches and filings.

Generally, all amounts received by National Cooperative Bank, N.A. on the mortgage loans for which it is acting as master servicer will initially be deposited into a common clearing account with collections on other mortgage loans serviced by National Cooperative Bank, N.A. Funds are then transferred to segregated investor specific accounts pursuant to the servicing agreements.

Via a password-protected website, for commercial mortgage-backed securitization transactions for which National Cooperative Bank, N.A. is master servicer, National Cooperative Bank, N.A. provides its commercial mortgage-backed securities investors with access to data and reports.

There are no legal proceedings pending against National Cooperative Bank, N.A., or to which any property of National Cooperative Bank, N.A. is subject, that are material to the Certificateholders, nor does National Cooperative Bank, N.A. have actual knowledge of any such proceedings that are contemplated by governmental authorities.

 346 

No securitization transaction in which National Cooperative Bank, N.A. was acting as master servicer has experienced a servicer event of default under any applicable servicing agreement as a result of any action or inaction of National Cooperative Bank, N.A. as master servicer, including as a result of a failure by National Cooperative Bank, N.A. to comply with the applicable servicing criteria in connection with any securitization transaction. National Cooperative Bank, N.A. has not been terminated as master servicer in any securitization due to a servicing default. National Cooperative Bank, N.A. has made all advances required to be made by it under the servicing agreements related to the securitization transactions in which National Cooperative Bank, N.A. is acting as master servicer. No assessment of compliance with the servicing criteria set forth in Item 1122 of Regulation AB applicable to National Cooperative Bank, N.A. has disclosed any material noncompliance by National Cooperative Bank, N.A. with such applicable servicing criteria in connection with any securitization in which National Cooperative Bank, N.A. was acting as master servicer.

National Cooperative Bank, N.A., as a master servicer, will be required to pay all expenses incurred by it in connection with its responsibilities under the PSA (subject to reimbursement as described in this prospectus), including all fees of any sub-servicers retained by it.

In its capacity as master servicer, National Cooperative Bank, N.A. will not have primary responsibility for custody services of original documents evidencing the Mortgage Loans. On occasion, National Cooperative Bank, N.A. may have custody of certain of such documents as are necessary for enforcement actions involving the Mortgage Loans as to which it is acting as master servicer or otherwise. To the extent National Cooperative Bank, N.A. performs custodial functions as a servicer, documents will be maintained in a manner consistent with the Servicing Standard.

National Cooperative Bank, N.A. converted to a national bank charter from a federal thrift charter effective as of December 31, 2014. As a result of the conversion, its name changed from NCB, FSB to National Cooperative Bank, N.A. The Office of the Comptroller of the Currency continues to be the primary federal regulator of the bank.

As of the Closing Date, neither National Cooperative Bank, N.A. nor any of its affiliates will retain any certificates issued by the issuing entity or any other economic interest in this securitization. However, National Cooperative Bank, N.A. or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time.

For a description of any material affiliations, relationships and related transactions between National Cooperative Bank, N.A., in its capacity as master servicer, and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

National Cooperative Bank, N.A. will have various duties under the PSA. Certain duties and obligations of National Cooperative Bank, N.A. are described under “Pooling and Servicing Agreement—General” and “—Enforcement of ‘Due-on-Sale’ and ‘Due-on-Encumbrance’ Provisions”. The ability of a master servicer to waive or modify any terms, fees, penalties or payments on the Mortgage Loans (other than a Non-Serviced Mortgage Loan), and the effect of that ability on the potential cash flows from such Mortgage Loans, are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”. The master servicers’ obligations to make advances, and the interest or other fees charged for those advances and the terms of the master servicers’ recovery of those advances, are described under “Pooling and Servicing Agreement—Advances”.

National Cooperative Bank, N.A., in its capacity as a master servicer, will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding a master servicer’s removal or replacement, resignation are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, “—Termination of a Master Servicer or Special Servicer for Cause—Servicer Termination Events”, “—Rights Upon Servicer Termination Event” and “—Waiver of Servicer Termination Event”. A master servicer’s rights and obligations with respect to indemnification, and certain limitations on a master servicer’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification” in this prospectus.

 347 

The information provided in this prospectus concerning National Cooperative Bank, N.A. has been provided by it.

The Special Servicers

CWCapital Asset Management LLC

CWCapital Asset Management LLC, a Delaware limited liability company (“CWCAM”), will be appointed as the special servicer, and in such capacity, CWCAM will be responsible for the servicing and administration of the Specially Serviced Loans and REO Properties pursuant to the Pooling and Servicing Agreement. CWCAM maintains a servicing office at 900 19th Street NW, 8th Floor, Washington, D.C. 20006.

In addition to the appointment herein, CWCAM has been appointed the special servicer for the One Dag Whole Loan under the BANK 2026-BNK52 PSA. Except as disclosed in the previous sentence, CWCAM nor any of its affiliates intends to retain any certificates issued by the issuing entity or any other economic interest in this securitization. However, after the Closing Date, CWCAM or its affiliates may elect to own certificates. Any such party will have the right to dispose of any such certificates at any time.

CWCAM and its affiliates are involved in the management, investment management and disposition of commercial real estate assets, which may include:

●special servicing of commercial and multifamily real estate loans;
●commercial real estate property management and risk management and insurance services;
●commercial mortgage and commercial real estate brokerage services;
●commercial mortgage note and commercial real estate sale and disposition services; and
●investing in, managing, surveilling and acting as special servicer for commercial real estate assets including investment grade, non-investment grade and unrated securities issued pursuant to CRE, CMBS and CDO transactions.

CWCAM was organized in June 2005 and has acted as special servicer for commercial and multifamily loans and other servicing transactions since 2005. CWCAM is a wholly-owned subsidiary of CW Financial Services LLC. CWCAM and its affiliates own, manage and sell assets similar in type to the assets of the issuing entity. Accordingly, the assets of CWCAM and its affiliates may, depending on the particular circumstances including the nature and location of such assets, compete with the mortgaged real properties for tenants, purchasers, financing and so forth. On September 1, 2010, affiliates of certain Fortress Investment Group LLC managed funds purchased all of the membership interest of CW Financial Services LLC, the sole member of CWCAM.

As of December 31, 2023, CWCAM acted as special servicer with respect to 332 domestic CMBS pools containing approximately 10,778 loans secured by properties throughout the United States with a then current unpaid balance of $217 Billion. As of December 31, 2024, CWCAM acted as special servicer with respect to 336 domestic CMBS pools containing approximately 10,183 loans secured by properties throughout the United States with a then current unpaid balance of $211 Billion. As of June 30, 2025, CWCAM acted as special servicer with respect to 330 domestic CMBS pools containing approximately 9,132 loans secured by properties throughout the United States with a then current unpaid balance of $190.9 billion. Those loans include commercial mortgage loans secured by the same types of income producing properties as those securing the underlying mortgage loans.

CWCAM has one primary office (Washington, D.C.) and provides special servicing activities for investments in various markets throughout the United States. As of June 30, 2026, CWCAM had 68 employees responsible for the special servicing of commercial real estate assets. As of June 30, 2026, within the CMBS pools described in the preceding paragraph, 172 assets were actually in special

 348 

servicing. The assets owned, serviced or managed by CWCAM and its affiliates may, depending on the particular circumstances, including the nature and location of such assets, compete with the mortgaged real properties securing the underlying mortgage loans for tenants, purchasers, financing and so forth. CWCAM does not service or manage any assets other than commercial and multifamily real estate assets.

CWCAM has policies and procedures in place that govern its special servicing activities. These policies and procedures for the performance of its special servicing obligations are, among other things, in compliance with applicable servicing criteria set forth in Item 1122 of Regulation AB under the Securities Act, including managing delinquent loans and loans subject to the bankruptcy of the borrower. Standardization and automation have been pursued, and continue to be pursued, wherever possible so as to provide for continued accuracy, efficiency, transparency, monitoring and controls. CWCAM reviews, updates and/or creates its policies and procedures throughout the year as needed to reflect any changing business practices, regulatory demands or general business practice refinements and incorporates such changes into its manual. Refinements within the prior three years include but are not limited to the improvement of controls and procedures implemented for property cash flow, wiring instructions and the expansion of unannounced property and employee audits.

CWCAM occasionally engages consultants to perform property inspections and to provide close surveillance on a property and its local market; it currently does not have any plans to engage sub-servicers to perform on its behalf any of its duties with respect to this transaction. CWCAM has made all advances required to be made by it under the servicing agreements on the commercial and multifamily mortgage loans serviced by CWCAM in securitization transactions.

CWCAM will not have primary responsibility for custody services of original documents evidencing the underlying mortgage loans. On occasion, CWCAM may have custody of certain of such documents as necessary for enforcement actions involving particular underlying mortgage loans or otherwise. To the extent that CWCAM has custody of any such documents, such documents will be maintained in a manner consistent with the Servicing Standard.

From time to time, CWCAM is a party to lawsuits and other legal proceedings as part of its duties as a special servicer (e.g., enforcement of loan obligations) and/or arising in the ordinary course of business. Other than as set forth in the following paragraphs, there are currently no legal proceedings pending, and no legal proceedings known to be contemplated by governmental authorities, against CWCAM or of which any of its property is the subject, that are material to the certificateholders.

On December 1, 2017, a complaint against CWCAM and others was filed in the United States District Court for the Southern District of New York styled as CWCapital Cobalt Vr Ltd. v. CWCapital Investments LLC, et al., No. 17-cv-9463 (the “Original Complaint”). The gravamen of the Original Complaint alleged breaches of a contract and fiduciary duties by CWCAM’s affiliate, CWCapital Investments LLC in its capacity as collateral manager for the collateralized debt obligation transaction involving CWCapital Cobalt Vr, Ltd. In total, there are 14 counts pled in the Original Complaint. Of those 14, 5 claims were asserted against CWCAM for aiding and abetting breach of fiduciary duty, conversion and unjust enrichment. On May 23, 2018, the Original Complaint was dismissed for lack of subject matter jurisdiction. On June 28, 2018, CWCapital Cobalt Vr Ltd. filed a substantially similar complaint in the Supreme Court of the State of New York, County of New York styled as CWCapital Cobalt Vr Ltd. v. CWCapital Investments LLC, et al., Index No. 653277/2018 (the “New Complaint”). The gravamen of the New Complaint is the same as the previous complaint filed in the United State District Court for the Southern District of New York. In total there are 16 counts pled in the New Complaint. Of those 16 counts, 5 claims were asserted against CWCAM for aiding and abetting breach of fiduciary duty, conversion and unjust enrichment, 1 count seeks a declaratory judgement that the plaintiff has the right to enforce the contracts in question and 1 count seeks an injunction requiring the defendants to recognize the plaintiff as the directing holder for the trusts in question. On January 11, 2019, the plaintiff dismissed with prejudice the declaratory judgment and injunction counts. The New Complaint and related summons was not served on the defendants until July 13, 2018 and July 16, 2018. The plaintiff’s motion for a preliminary injunction was denied by the court on July 31, 2018. On August 3, 2018, the defendants, including CWCAM, filed a motion to dismiss the New Complaint in its entirety. On August 20, 2019, the

 349 

court entered an order granting defendants’ motion almost in its entirety, dismissing 11 of the 16 counts and partially dismissing 2 additional counts. Of the remaining counts, 2 are asserted against CWCAM for aiding and abetting breach of fiduciary duty and unjust enrichment. On September 19, 2019, CWCapital Cobalt Vr Ltd. filed a notice of appeal relating to the August 20, 2019 dismissal order and on September 26, 2019, filed an amended complaint against CWCI and CWCAM attempting to address deficiencies relating to certain of the claims dismissed by the August, 20, 2019 order. CWCI and CWCAM filed its motion to dismiss the amended complaint on October 28, 2019. The court heard argument on the motion to dismiss the amended complaint on January 22, 2020 and on October 23, 2020, the court granted the motion dismissing the amended claims. On November 30, 2020, CWCapital Cobalt Vr Ltd filed a notice of appeal relating to the October 23, 2020 dismissal order. On April 27, 2021, the First Department affirmed the dismissal as to claims against CWCAM that were part of the August 20, 2019 dismissal, but reversed the dismissal of two counts for breach of the Collateral Management Agreement against CWCI. CWCI sought leave to file an appeal of the decision. The plaintiff also sought leave to appeal the dismissal of the claims against CWCAM. Both requests for leave were denied by the First Department. On May 15, 2020, CWCI and CWCAM filed a motion to renew its motion to dismiss as to 4 of the remaining counts (including the remaining two counts against CWCAM for aiding and abetting breach of fiduciary duty and unjust enrichment), based on a decision entered by Judge Failla in a trust instruction proceeding in the US District Court for the Southern District of New York awarding summary judgment in favor of CWCAM. On September 7, 2021, the court denied the motion to renew. CWCI and CWCAM filed a notice of appeal, which they perfected by the filing of their opening brief on July 1, 2022. On November 15, 2022, the First Department affirmed the court’s denial of the motion to renew. On October 1, 2021, CWCI and CWCAM moved to reargue the denial of the motion to renew (or alternatively, the motion to dismiss) with respect to certain of Cobalt’s claims, including the remaining 2 claims against CWCAM, based on the First Department’s April 27, 2021 decision. On March 24, 2022, the court denied the relief sought in the motion to reargue. CWCI and CWCAM appealed the court’s decision on the motion to reargue and filed their opening brief on July 11, 2022. The appeal was dismissed as being non-appealable on August 30, 2022. Discover (both fact and expert) concluded on March 1, 2024. CWCAM and CWCI filed a motion for summary judgment on March 29, 2024, seeking dismissal of all the claims in their entirety. On that same date, the plaintiff cross moved for summary judgment on one of the claims asserted against only CWCI. Oral argument on the parties’ summary judgment motions were heard on October 22, 2024. On January 13, 2026, the court denied plaintiff’s motion for summary judgment and granted, in part, and denied, in part, the motion filed by CWCI and CWCAM. Specifically, the court dismissed the remaining two counts against CWCAM for aiding and abetting breach of fiduciary duty and unjust enrichment. With respect to CWCI, the court dismissed two counts against CWCI in their entirety and dismissed portions of one count against CWCI. The only three counts that survived and remain in the case are against CWCI. The court severed the dismissed claims from the surviving claims. On January 22, 2026, CWCI filed a notice of appeal. On February 17, the plaintiff filed a notice of appeal. On January 26, 2026, CWCI and CWCAM submitted an order to the court, requesting that it direct the clerk’s office to enter judgment on the dismissed claims and that CWCAM be dismissed as a defendant from the action. On February 20, 2026, the court entered that order. On April 22, 2026, the clerk’s office entered judgment dismissing CWCAM as a defendant from the action. CWCAM believes that it has performed its obligations under the related pooling and servicing agreements in good faith.

On July 7, 2026, in the United States District Court for the Eastern District of Virginia – Alexandria Division, Greystone Servicing Company LLC (“Greystone”) filed suit against CWCapital Asset Management LLC (“CWCAM”), alleging improper and unauthorized possession and use of confidential, proprietary and trade secret information. The suit requests relief in the forms of preliminary and permanent injunctions prohibiting use and disclosure of the alleged confidential, proprietary and trade secret information and compensatory, punitive and exemplary damages in an unspecified amount. CWCAM disagrees vehemently with these allegations and is actively litigating the claims.

 350 

CWCAM may enter into one or more arrangements with any directing certificateholder, any Controlling Class certificateholder, any person with the right to appoint or remove and replace CWCAM as the special servicer, or any other person (or an affiliate or a third-party representative of one or more of the preceding) to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the appointment (or continuance) of CWCAM as special servicer under the Trust and Servicing Agreement and limitations on the right of such person to replace CWCAM as the special servicer.

No securitization transaction involving commercial or multifamily mortgage loans in which CWCAM was acting as special servicer has experienced an event of default as a result of any action or inaction performed by CWCAM as special servicer. The special servicer ratings of CWCAM are “STRONG” by S&P, “MOR CS1” by Morningstar DBRS and “CSS1-” by Fitch.

The foregoing information regarding the special servicer set forth in this section entitled “—CWCapital Asset Management LLC” has been provided by CWCAM.

Certain duties and obligations of the special servicer and the provisions of the PSA are described under “Pooling and Servicing Agreement”. The special servicer’s ability to waive or modify any terms, fees, penalties or payments on the Mortgage Loans and the potential effect of that ability on the potential cash flows from the Mortgage Loans are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”.

The special servicer may be terminated, with respect to the Mortgage Loans serviced under the PSA (a) with or without cause by the Directing Holder, (b) for cause at any time, (c) otherwise without cause as described under “Pooling and Servicing Agreement—Replacement of the Special Servicer Without Cause” and (d) “Pooling and Servicing Agreement—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”, upon satisfaction of certain conditions specified in the PSA. The special servicer may resign under the PSA as described under “Pooling and Servicing Agreement—Resignation of the Master Servicer or Special Servicer”. The special servicer and various related persons and entities will be entitled to be indemnified by the issuing entity for certain losses and liabilities incurred by the special servicer as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

National Cooperative Bank, N.A.

National Cooperative Bank, N.A., a national banking association regulated by the Office of the Comptroller of the Currency, will initially be responsible for the servicing and administration of thirty-five (35) Mortgage Loans (18.1%) if they become Specially Serviced Loans and any related REO Properties and, with respect to the applicable mortgage loans that are non-Specially Serviced Loans, reviewing and evaluating certain borrower requests and applicable master servicer’s written analysis and recommendations. National Cooperative Bank, N.A. is one of the mortgage loan sellers and one of the master servicers. Its servicing offices are located at 2011 Crystal Drive, Suite 800, Arlington, VA 22202. National Cooperative Bank, N.A. has been servicing mortgage loans since 1990.

As of June 30, 2026, National Cooperative Bank, N.A. had total assets of $4,329.1 million (unaudited), a capital base in excess of regulatory requirements with a Common Equity Tier 1 Capital to Risk Weighted Assets ratio of 14.05%. For the six months ended June 30, 2026, National Cooperative Bank, N.A. reported net income of $28.8 million (unaudited). As of December 31, 2025, National Cooperative Bank, N.A. had total assets of $4,102.5 million, a capital base in excess of regulatory requirements with a Common Equity Tier 1 Capital to Risk Weighted Assets ratio of 14.44%. For the year ended December 31, 2025, National Cooperative Bank, N.A. reported net income of $47.2 million.

National Cooperative Bank, N.A. is approved as a special servicer by Fitch and S&P and currently has a special servicer rating of “CSS2-” by Fitch and “Average” by S&P. National Cooperative Bank, N.A. is also a Fannie Mae-approved multifamily loan servicer.

 351 

National Cooperative Bank, N.A.’s total portfolio of serviced commercial and multifamily mortgage loans by approximate number of loans and approximate unpaid principal balance is shown below:

Year-End

2023(1)

2024(1)

2025(1)

2026(2)

By Approximate Number: 3,596 3,625 3,668 3,689
By Approximate Aggregate Unpaid Principal Balance (in billions): $5.9 billion $6.4 billion $6.6 billion $6.7 billion
(1)As of the last day of the calendar year indicated.
(2)As of September 30, 2026.

Within National Cooperative Bank, N.A.’s total portfolio of serviced commercial and multifamily mortgage loans, as of September 30, 2026, are approximately 1,303 commercial and multifamily mortgage loans with an unpaid principal balance of approximately $5.2 billion related to commercial mortgage-backed securities transactions (including agency mortgage-backed security and cash sale transactions). In addition to servicing loans related to commercial mortgage-backed securities transactions, National Cooperative Bank, N.A. also services whole loans for itself and a variety of investors. The properties securing loans in National Cooperative Bank, N.A.’s servicing portfolio, as of September 30, 2026, were located in 32 states and the District of Columbia and include retail, office, multifamily (including residential cooperative properties), industrial and other types of income-producing properties.

National Cooperative Bank, N.A. has been acting as a special servicer of mortgage loans in CMBS transactions since 2010. National Cooperative Bank, N.A.’s parent, National Consumer Cooperative Bank, has acted as a special servicer of mortgage loans in CMBS transactions since 1998. In 2010, National Consumer Cooperative Bank transferred its CMBS special servicing operations to National Cooperative Bank, N.A. As of September 30, 2026, National Cooperative Bank, N.A. was named the special servicer in approximately 55 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of approximately $3.36 billion. The table below contains information on the size of the portfolio of specially serviced commercial and multifamily mortgage loans and REO properties that have been referred to National Cooperative Bank, N.A. as special servicer in CMBS transactions from 2021 to September 30, 2026.

Portfolio Size – CMBS Special Servicing

2023(1)

2024(1)

2025(1)

2026(2)

Total $2,950,819 $3,282,391 $3,308,220 $3,361,493
(1)Size of portfolio in thousands for which National Cooperative Bank, N.A. acted as special servicer as of the last day of the calendar year indicated.
(2)As of September 30, 2026.

National Cooperative Bank, N.A. has detailed servicing policies and procedures across the various servicing functions to maintain compliance with its servicing obligations and the servicing standards under National Cooperative Bank, N.A.’s servicing agreements, including procedures for managing delinquent and specially serviced loans and loans subject to the bankruptcy of the borrower. These policies and procedures include, among other things, measures for notifying borrowers of payment delinquencies and other loan defaults and for working with borrowers to facilitate collections and performance. National Cooperative Bank, N.A. periodically updates its servicing policies and procedures to keep pace with changes in the commercial mortgage-backed securities industry generally and to comply with changes in federal or state law or investor requirements. These policies and procedures are, among other things, in compliance with the applicable servicing criteria set forth in Item 1122 of Regulation AB.

 352 

In light of COVID-19 and related social distancing, shelter-in-place and similar guidance and requirements, National Cooperative Bank, N.A. instituted temporary requirements that, subject to certain exceptions, its personnel, including those in the commercial mortgage servicing group, worked remotely. At the end of the COVID-19 pandemic, NCB returned to a 2-day per week in-office work schedule with 3-days per week remote which has not resulted in an adverse impact on daily operations. This remote-working capability is part of National Cooperative Bank, N.A.’s business continuity plan.

National Cooperative Bank, N.A.’s servicing personnel are highly skilled professionals that proactively manage specially serviced assets through the workout cycle from initiation of foreclosure, bankruptcy, real estate owned or modification. National Cooperative Bank, N.A. takes a disciplined approach to the management and resolution of specially serviced loans and evaluates all viable resolution strategies to determine the strategy that generates the highest net present value for the holder of such specially serviced loan. Default resolution strategies are determined in accordance with the respective pooling and servicing agreement and the terms of the related mortgage loan documents.

National Cooperative Bank, N.A. has not engaged and does not currently intend to engage any third party servicers to perform on its behalf any of its special servicing duties with respect to the trust mortgage loans for which National Cooperative Bank, N.A. acts as special servicer.

National Cooperative Bank, N.A. has a formal, documented disaster recovery and business continuity plan, including the use of off-site backup facilities, which is managed by its on-site staff.

There are no legal proceedings pending against National Cooperative Bank, N.A., or to which any property of National Cooperative Bank, N.A. is subject, that are material to the Certificateholders, nor does National Cooperative Bank, N.A. have actual knowledge of any such proceedings that are contemplated by governmental authorities.

No securitization transaction in which National Cooperative Bank, N.A. was acting as special servicer has experienced a servicer event of default under any applicable servicing agreement as a result of any action or inaction of National Cooperative Bank, N.A. as special servicer, including as a result of a failure by National Cooperative Bank, N.A. to comply with the applicable servicing criteria in connection with any securitization transaction. National Cooperative Bank, N.A. has not been terminated as special servicer in any securitization due to a servicing default. National Cooperative Bank, N.A. has made all advances required to be made by it under the servicing agreements related to the securitization transactions in which National Cooperative Bank, N.A. is acting as special servicer. No assessment of compliance with the servicing criteria set forth in Item 1122 of Regulation AB applicable to National Cooperative Bank, N.A. has disclosed any material noncompliance by National Cooperative Bank, N.A. with such applicable servicing criteria in connection with any securitization in which National Cooperative Bank, N.A. was acting as special servicer.

National Cooperative Bank, N.A., as a special servicer, will be required to pay all expenses incurred in connection with its responsibilities under the PSA (subject to reimbursement as described in this prospectus), including all fees of any sub-servicers retained by it.

Although National Cooperative Bank, N.A. does not presently intend to enter into any such arrangement, National Cooperative Bank, N.A. may, in the future, enter into one or more arrangements with any party entitled to appoint or remove and replace a special servicer to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, National Cooperative Bank, N.A.’s appointment as special servicer under the PSA and limitations on such person’s right to replace National Cooperative Bank, N.A. as a special servicer.

National Cooperative Bank, N.A. converted to a national bank charter from a federal thrift charter effective as of December 31, 2014. As a result of the conversion, its name changed from NCB, FSB to National Cooperative Bank, N.A. The Office of the Comptroller of the Currency continues to be the primary federal regulator of the bank.

 353 

As of the Closing Date, neither National Cooperative Bank, N.A. nor any of its affiliates will retain any certificates issued by the issuing entity or any other economic interest in this securitization. However, National Cooperative Bank, N.A. or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time.

For a description of any material affiliations, relationships and related transactions between National Cooperative Bank, N.A., in its capacity as special servicer, and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” in this prospectus.

National Cooperative Bank, N.A. will be required to pay all expenses incurred in connection with its responsibilities under the PSA (subject to reimbursement as described in this prospectus).

National Cooperative Bank, N.A. may be terminated, with respect to the National Cooperative Bank, N.A. Mortgage Loans, without cause, by (i) the applicable Certificateholders (if a Control Termination Event has occurred and is continuing) and (ii) the Directing Holder (for so long as a Control Termination Event does not exist), as described and to the extent in “Pooling and Servicing Agreement—Replacement of a Special Servicer Without Cause” in this prospectus.

National Cooperative Bank, N.A. may resign under the PSA as described under “Pooling and Servicing Agreement—Resignation of a Master Servicer or Special Servicer” in this prospectus.

Certain duties and obligations of National Cooperative Bank, N.A. as the special servicer and the provisions of the PSA are described under “Pooling and Servicing Agreement”, “—Enforcement of ‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions”, “—Inspections”, “—Collection of Operating Information” and “Description of the Certificates—Appraisal Reduction Amounts” in this prospectus. National Cooperative Bank, N.A.’s ability to waive or modify any terms, fees, penalties or payments on the National Cooperative Bank, N.A. Mortgage Loans and the potential effect of that ability on the potential cash flows from the National Cooperative Bank, N.A. Mortgage Loans are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments” below.

National Cooperative Bank, N.A. and various related persons and entities will be entitled to be indemnified by the issuing entity for certain losses and liabilities incurred by National Cooperative Bank, N.A. as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification” in this prospectus.

National Cooperative Bank, N.A. will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding National Cooperative Bank, N.A.’s removal, replacement, resignation or transfer are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, “—Termination of a Master Servicer or Special Servicer for Cause—Servicer Termination Events” and “—Rights Upon Servicer Termination Event”. National Cooperative Bank, N.A.’s rights and obligations with respect to indemnification, and certain limitations on National Cooperative Bank, N.A.’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

The foregoing information regarding National Cooperative Bank, N.A. set forth in this section entitled “—National Cooperative Bank, N.A.” has been provided by National Cooperative Bank, N.A. None of the depositor, the underwriters, the general master servicer, the general special servicer, the operating advisor, the asset representations reviewer, the trustee, the certificate administrator, or any of their affiliates takes any responsibility for this information or makes any representation or warranty as to its accuracy or completeness.

 354 

The Affiliated Special Servicer

LNR Partners, LLC (“LNR Partners”), a Florida limited liability company and a subsidiary of Starwood Property Trust, Inc. (“STWD”), a Maryland corporation, is the special servicer under the WFCM 2026-C66 pooling and servicing agreement. The principal executive offices of LNR Partners are located at 2340 Collins Avenue, Suite 700, Miami Beach, Florida 33139 and its telephone number is (305) 695-5600.

STWD through its subsidiaries, affiliates and joint ventures, is involved in the real estate finance, management and development business and engages in, among other activities:

●acquiring, developing, repositioning, managing and selling commercial and multifamily residential real estate properties,
●investing in high-yielding real estate-related debt and equity, and
●investing in, and managing as special servicer, unrated, below investment grade rated and investment grade rated commercial mortgage backed securities.

LNR Partners and its affiliates have substantial experience in working out loans and in performing the other obligations of the special servicer as more particularly described in the WFCM 2026-C66 pooling and servicing agreement, including, but not limited to, processing borrower requests for lender consent to assumptions, leases, easements, partial releases and expansion and/or redevelopment of the mortgaged properties. LNR Partners and its affiliates have been engaged in the special servicing of commercial real estate assets for over 28 years. The number of commercial mortgage backed securitization pools specially serviced by LNR Partners and its affiliates has increased from 46 in December 1998 to 181 as of September 30, 2026. More specifically, LNR Partners (and its predecessors in interest) acted as special servicer with respect to:

●84 domestic commercial mortgage backed securitization pools as of December 31, 2001, with a then current face value in excess of $53 billion;
●101 domestic commercial mortgage backed securitization pools as of December 31, 2002, with a then current face value in excess of $67 billion;
●113 domestic commercial mortgage backed securitization pools as of December 31, 2003, with a then current face value in excess of $79 billion;
●134 domestic commercial mortgage backed securitization pools as of December 31, 2004, with a then current face value in excess of $111 billion;
●142 domestic commercial mortgage backed securitization pools as of December 31, 2005, with a then current face value in excess of $148 billion;
●143 domestic commercial mortgage backed securitization pools as of December 31, 2006, with a then current face value in excess of $201 billion;
●143 domestic commercial mortgage backed securitization pools as of December 31, 2007 with a then current face value in excess of $228 billion;
●138 domestic commercial mortgage backed securitization pools as of December 31, 2008 with a then current face value in excess of $210 billion;
●136 domestic commercial mortgage backed securitization pools as of December 31, 2009 with a then current face value in excess of $191 billion;
●144 domestic commercial mortgage backed securitization pools as of December 31, 2010 with a then current face value in excess of $201 billion;
 355 
●140 domestic commercial mortgage backed securitization pools as of December 31, 2011 with a then current face value in excess of $176 billion;
●131 domestic commercial mortgage backed securitization pools as of December 31, 2012 with a then current face value in excess of $136 billion;
●141 domestic commercial mortgage backed securitization pools as of December 31, 2013 with a then current face value in excess of $133 billion;
●152 domestic commercial mortgage backed securitization pools as of December 31, 2014 with a then current face value in excess of $135 billion;
●159 domestic commercial mortgage backed securitization pools as of December 31, 2015 with a then current face value in excess of $111 billion;
●153 domestic commercial mortgage backed securitization pools as of December 31, 2016 with a then current face value in excess of $87 billion;
●160 domestic commercial mortgage backed securitization pools as of December 31, 2017 with a then current face value in excess of $68.9 billion;
●175 domestic commercial mortgage backed securitization pools as of December 31, 2018 with a then current face value in excess of $78.6 billion;
●185 domestic commercial mortgage backed securitization pools as of December 31, 2019 with a then current face value in excess of $93.9 billion;
●162 domestic commercial mortgage backed securitization pools as of December 31, 2020 with a then current face value in excess of $82.2 billion;
●172 domestic commercial mortgage backed securitization pools as of December 31, 2021 with a then current face value in excess of $97.4 billion;
●182 domestic commercial mortgage backed securitization pools as of December 31, 2022 with a then current face value in excess of $112.3 billion;
●178 domestic commercial mortgage backed securitization pools as of December 31, 2023 with a then current face value in excess of $101.9 billion;
●196 domestic commercial mortgage backed securitization pools as of December 31, 2024 with a then current face value in excess of $111.8 billion;
●188 domestic commercial mortgage backed securitization pools as of December 31, 2025 with a then current face value in excess of $99.1 billion; and
●181 domestic commercial mortgage backed securitization pools as of September 30, 2026 with a then current face value in excess of $91.9 billion.

As of September 30, 2026, LNR Partners has resolved approximately $95.7 billion of U.S. commercial and multifamily loans over the past 28 years, including approximately $1.1 billion of U.S. commercial and multifamily mortgage loans during 2001, approximately $1.9 billion of U.S. commercial and multifamily mortgage loans during 2002, approximately $1.5 billion of U.S. commercial and multifamily mortgage loans during 2003, approximately $2.1 billion of U.S. commercial and multifamily mortgage loans during 2004, approximately $2.4 billion of U.S. commercial and multifamily mortgage loans during 2005, approximately $0.9 billion of U.S. commercial and multifamily mortgage loans during 2006, approximately $1.4 billion of U.S. commercial and multifamily mortgage loans during 2007, approximately $1.0 billion of U.S. commercial and multifamily mortgage loans during 2008, approximately

 356 

$1.2 billion of U.S. commercial and multifamily mortgage loans during 2009, approximately $7.7 billion of U.S. commercial and multifamily mortgage loans during 2010, approximately $10.9 billion of U.S. commercial and multifamily mortgage loans during 2011, approximately $11.7 billion of U.S. commercial and multifamily mortgage loans during 2012, approximately $6.5 billion of U.S. commercial and multifamily mortgage loans during 2013, approximately $6.3 billion of U.S. commercial and multifamily mortgage loans during 2014, approximately $6 billion of U.S. commercial and multifamily mortgage loans during 2015, approximately $3.9 billion of U.S. commercial and multifamily mortgage loans during 2016, approximately $4.5 billion of U.S. commercial and multifamily mortgage loans during 2017, approximately $3.8 billion of U.S. commercial and multifamily mortgage loans during 2018, approximately $2.6 billion of U.S. commercial and multifamily mortgage loans during 2019, approximately $2.9 billion of U.S. commercial and multifamily mortgage loans during 2020, approximately $4.8 billion of U.S. commercial and multifamily mortgage loans during 2021, approximately $3 billion of U.S. commercial and multifamily mortgage loans during 2022, approximately $1.4 billion of U.S. commercial and multifamily mortgage loans during 2023, approximately $3.8 billion of U.S. commercial and multifamily mortgage loans during 2024, approximately $2.6 billion of U.S. commercial and multifamily mortgage loans during 2025, and approximately $3.8 billion of U.S. commercial and multifamily mortgage loans through September 30, 2026.

STWD or one of its affiliates generally seeks CMBS investments where it has the right to appoint LNR Partners as the special servicer. LNR Partners and its affiliates have regional offices located across the country in Florida, Georgia, California, New York and North Carolina. As of September 30, 2026, LNR Partners and its affiliates specially service a portfolio, which included approximately 4,713 assets across the United States with a then current face value of approximately $95.7 billion, all of which are commercial real estate assets. Those commercial real estate assets include mortgage loans secured by the same types of income producing properties as secure the mortgage loans backing the certificates. Accordingly, the assets of LNR Partners and its affiliates may, depending upon the particular circumstances, including the nature and location of such assets, compete with the mortgaged real properties securing the underlying mortgage loans for tenants, purchasers, financing and so forth. LNR Partners does not service any assets other than commercial real estate assets.

LNR Partners maintains internal and external watch lists, corresponds with master servicers on a monthly basis and conducts overall deal surveillance and shadow servicing. LNR Partners has developed distinct strategies and procedures for working with borrowers on problem loans (caused by delinquencies, bankruptcies or other breaches of the loan documents) designed to maximize value from the assets for the benefit of the certificateholders. These strategies and procedures vary on a case by case basis, and include, but are not limited to, liquidation of the underlying collateral, note sales, discounted payoffs, and borrower negotiation or workout in accordance with the applicable servicing standard. Generally, four basic factors are considered by LNR Partners as part of its analysis and determination of what strategies and procedures to utilize in connection with problem loans. They are (i) the condition and type of mortgaged property, (ii) the borrower, (iii) the jurisdiction in which the mortgaged property is located and (iv) the actual terms, conditions and provisions of the underlying loan documents. After each of these items is evaluated and considered, LNR Partners’ strategy is guided by the servicing standard and all relevant provisions of the applicable pooling and servicing agreement pertaining to specially serviced and REO mortgage loans.

LNR Partners has the highest ratings afforded to special servicers by S&P (strong), Fitch (CSS1) and DBRS/Morningstar (CS1).

There have not been, during the past three years, any material changes to the policies or procedures of LNR Partners in the servicing function it will perform under the WFCM 2026-C66 pooling and servicing agreement for assets of the same type included in this securitization transaction. LNR Partners has not engaged, and currently does not have any plans to engage, any sub-servicers to perform on its behalf any of its duties with respect to this securitization transaction. LNR Partners does not believe that its financial condition will have any adverse effect on the performance of its duties under the WFCM 2026-C66 pooling and servicing agreement and, accordingly, will not have any material impact on the performance of the Mortgage Loans it services or the performance of the certificates. Generally, LNR

 357 

Partners’ servicing functions under pooling and servicing agreements do not include collection on the pool assets, however LNR Partners does maintain certain operating accounts with respect to REO mortgage loans in accordance with the terms of the applicable pooling and servicing agreements and consistent with the servicing standard set forth in each of such pooling and servicing agreements. LNR Partners does not have any material advancing obligations with respect to the commercial mortgage backed securitization pools as to which it acts as special servicer. Generally, LNR Partners has the right, but not the obligation, to make property related servicing advances in emergency situations with respect to commercial mortgage backed securitization pools as to which it acts as special servicer.

LNR Partners will not have primary responsibility for custody services of original documents evidencing the NOVA Retail 2-Pack Whole Loan. On occasion, LNR Partners may have custody of certain of such documents as necessary for enforcement actions involving particular such mortgage loans or otherwise. To the extent that LNR Partners has custody of any such documents, such documents will be maintained in a manner consistent with the Servicing Standard and the applicable servicing standards under the WFCM 2026-C66 pooling and servicing agreement.

No securitization transaction involving commercial or multifamily mortgage loans in which LNR Partners was acting as special servicer has experienced an event of default as a result of any action or inaction by LNR Partners as special servicer. LNR Partners has not been terminated as servicer in a commercial mortgage loan securitization, either due to a servicing default or to application of a servicing performance test or trigger. In addition, there has been no previous disclosure of material noncompliance with servicing criteria by LNR Partners with respect to any other securitization transaction involving commercial or multifamily mortgage loans in which LNR Partners was acting as special servicer.

There are, to the actual current knowledge of LNR Partners, no special or unique factors of a material nature involved in special servicing the particular types of assets included in the WFCM 2026-C66 securitization, as compared to the types of assets specially serviced by LNR Partners in other commercial mortgage backed securitization pools generally, for which LNR Partners has developed processes and procedures which materially differ from the processes and procedures employed by LNR Partners in connection with its special servicing of commercial mortgaged backed securitization pools generally.

There are currently no legal proceedings pending, and no legal proceedings known to be contemplated, by governmental authorities, against LNR Partners or of which any of its property is the subject, that are material to the Certificateholders.

LNR Partners is an affiliate of SMC, a sponsor, a mortgage loan seller and an originator.

LNR Partners is not an affiliate of the depositor, the underwriters, the issuing entity, the master servicers, the special servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, any sponsor (other than SMC), any originator (other than SMC), any mortgage loan seller (other than SMC).

Except as disclosed in this prospectus and except for LNR Partners acting as special servicer under the WFCM 2026-C66 pooling and servicing agreement, there are no specific relationships that are material involving or relating to this securitization transaction or the securitized mortgage loans between LNR Partners or any of its affiliates, on the one hand, and the issuing entity, the sponsors, the trustee, the certificate administrator, any originator, any significant obligor, the master servicers, the special servicers, the operating advisor or the asset representations reviewer, on the other hand, that currently exist or that existed during the past two years. In addition, other than as disclosed in this prospectus, there are no business relationships, agreements, arrangements, transactions or understandings that have been entered into outside the ordinary course of business or on terms other than would be obtained in an arm’s length transaction with an unrelated third party – apart from this securitization transaction – between LNR Partners or any of its affiliates, on the one hand, and the issuing entity, the sponsors, the trustee, the certificate administrator, any originator, any significant obligor, the master servicers, the special servicers, the operating advisor or the asset representations reviewer, on the other hand, that currently exist or that existed during the past two years and that are material to an investor’s understanding of the certificates.

 358 

In the commercial mortgage backed securitizations in which LNR Partners acts as special servicer, LNR Partners may enter into one or more arrangements with any party entitled to appoint or remove and replace the special servicer to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, LNR Partners’ appointment as special servicer under the applicable servicing agreement and limitations on such person’s right to replace LNR Partners as the special servicer.

Except as described above, neither LNR Partners nor any of its affiliates will retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization (although for the avoidance of doubt, LNR Partners will be entitled special servicing fees and certain other fees and compensation under the WFCM 2026-C66 pooling and servicing agreement). However, LNR Partners or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of such certificates at any time.

The information set forth under this sub-heading “—The Affiliated Special Servicer” regarding LNR Partners, LLC has been provided by LNR Partners, LLC.

The Operating Advisor and Asset Representations Reviewer

Park Bridge Lender Services LLC (“Park Bridge Lender Services”), a New York limited liability company and an indirect, wholly owned subsidiary of Park Bridge Financial LLC (“Park Bridge Financial”), will act as operating advisor under the PSA with respect to each Serviced Mortgage Loan. Park Bridge Lender Services will also act as asset representations reviewer under the PSA with respect to each Mortgage Loan and each Serviced Whole Loan. Park Bridge Lender Services has an address at 600 Third Avenue, 33rd Floor, New York, New York 10016 and its telephone number is (212) 230-9090.

Park Bridge Financial is a privately held commercial real estate finance advisory firm headquartered in New York, New York. Since its founding in 2009, Park Bridge Financial and its affiliates have been engaged by commercial banks (community, regional and multi-national), opportunity funds, REITs, investment banks, insurance companies, entrepreneurs and hedge funds on a wide variety of advisory assignments. These engagements have included: mortgage brokerage, loan syndication, contract underwriting, valuations, risk assessments, surveillance, litigation support, expert testimony, loan restructures as well as the disposition of commercial mortgages and related collateral.

Park Bridge Financial’s technology platform is server-based with back-up, disaster-recovery and encryption services performed by vendors and data centers that comply with industry and regulatory standards.

As of September 30, 2026, Park Bridge Lender Services was acting as operating advisor or trust advisor for commercial mortgage-backed securities transactions or other similar transactions with an approximate aggregate initial principal balance of $423.2 billion issued in 507 transactions.

As of September 30, 2026, Park Bridge Lender Services was acting as asset representations reviewer for commercial mortgage-backed securities transactions with an approximate aggregate initial principal balance of $200.7 billion issued in 231 transactions.

There are no legal proceedings pending against Park Bridge Lender Services, or to which any property of Park Bridge Lender Services is subject, that are material to the Certificateholders, nor does Park Bridge Lender Services have actual knowledge of any proceedings of this type contemplated by governmental authorities.

 359 

Park Bridge Lender Services satisfies each of the criteria of the definition of “Eligible Operating Advisor” set forth in “Pooling and Servicing Agreement—The Operating Advisor—Eligibility of Operating Advisor”. Park Bridge Lender Services: (a) is an operating advisor on other commercial mortgage-backed securities transactions rated by any of the Rating Agencies and none of those Rating Agencies has qualified, downgraded or withdrawn any of its ratings of one or more classes of certificates for any such transaction citing concerns with Park Bridge Lender Services as the sole or material factor in such rating action; (b) can and will make the representations and warranties as operating advisor set forth in the PSA, including to the effect that it possesses sufficient financial strength to fulfill its duties and responsibilities pursuant to the PSA over the life of the issuing entity; (c) is not (and is neither affiliated nor Risk Retention Affiliated with) the depositor, the trustee, the certificate administrator, the master servicer, the special servicer, a sponsor, any Borrower Party, the Retaining Third-Party Purchasers, the Controlling Class Representative, the Directing Holder, a Risk Retention Consultation Party or a depositor, trustee, certificate administrator, master servicer or special servicer with respect to the securitization of any Companion Loan or any of their respective affiliates or Risk Retention Affiliates; (d) has not been paid by the special servicer or any successor special servicer any fees, compensation or other remuneration (x) in respect of its obligations under the PSA or (y) for the appointment or recommendation for replacement of a successor special servicer to become the special servicer; (e) (x) has been regularly engaged in the business of analyzing and advising clients in commercial mortgage-backed securities matters and has at least five years of experience in collateral analysis and loss projections, and (y) has at least five years of experience in commercial real estate asset management and experience in the workout and management of distressed commercial real estate assets; and (f) does not directly or indirectly, through one or more affiliates or otherwise, own or have derivative exposure in any interest in any certificates, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than its fees from its role as operating advisor and asset representations reviewer.

The foregoing information under this heading “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” has been provided by Park Bridge Lender Services LLC.

For a description of any material affiliations, relationships and related transactions between the operating advisor, the asset representations reviewer and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

The operating advisor and the asset representations reviewer will only be liable under the PSA to the extent of their respective obligations specifically imposed by the PSA, and no implied duties or obligations may be asserted against the operating advisor or the asset representations reviewer. For further information regarding the duties, responsibilities, rights and obligations of the operating advisor and the asset representations reviewer, as the case may be, under the PSA, including those related to indemnification, see “Pooling and Servicing Agreement—The Operating Advisor”, “—The Asset Representations Reviewer” and “—Limitation on Liability; Indemnification”. Certain terms of the PSA regarding the operating advisor’s or the asset representations reviewer’s, as the case may be, removal, replacement, resignation or transfer are described under “Pooling and Servicing Agreement—The Operating Advisor” and “—The Asset Representations Reviewer”.

 360 

Credit Risk Retention

General

This transaction is required to comply with the Credit Risk Retention Rules. Goldman Sachs Mortgage Company has been designated by the sponsors to act as the “retaining sponsor” (as such term is defined in the Credit Risk Retention Rules) (in such capacity, the “Retaining Sponsor”) and intends to satisfy the credit risk retention requirements of the Credit Risk Retention Rules as follows:

●The “VRR Interest” is an interest in the issuing entity representing the right to receive approximately 3.57% (the “VRR Percentage”) of all amounts collected on the Mortgage Loans, net of all expenses of the issuing entity, and distributed on the certificates (other than the Class R certificates) and the RR Interest (i.e., representing the right to receive the VRR Allocation Percentage of all amounts distributed on the Non-VRR Certificates on each Distribution Date). The two types of interests comprising the VRR Interest will be the uncertificated interest retained by GSMC (or its MOA) as described below (the “RR Interest”) and the definitive Class RR certificates acquired by CREFI (or its respective MOA) as described below. The VRR Interest will constitute an “eligible vertical interest” (as such term is defined in the Credit Risk Retention Rules) in the issuing entity and will have an aggregate initial VRR Interest Balance of $28,758,816. The owner of the RR Interest is referred to in this prospectus as the “RR Interest Owner”, and the RR Interest Owner and the holder of the Class RR certificates (the “Class RR Certificateholder”) are referred to collectively in this prospectus as the “VRR Interest Owners”.
●The Retaining Sponsor (or GS Bank, as its MOA) is expected to retain a portion of the VRR Interest, in the form of the RR Interest, with a VRR Interest Balance equal to $22,893,453 (the “Original RR Interest Balance”) and representing approximately 79.6% of the VRR Interest on the Closing Date.
●The Retaining Sponsor is also expected to offset a portion of its risk retention requirements under the Credit Risk Retention Rules by the portion of the VRR Interest acquired by CREFI. CREFI is expected to acquire on the Closing Date and retain (or cause its MOA to retain) a portion of the VRR Interest, in the form of the Class RR certificates, with a VRR Interest Balance equal to $5,865,363, representing approximately 20.4% of the VRR Interest on the Closing Date (the “CREFI VRR Interest Portion”). CREFI originated Mortgage Loans representing approximately 20.4% of the Initial Pool Balance, which is at least 20% of the Initial Pool Balance and is equal to or greater than its percentage ownership of the VRR Interest (which percentage ownership is at least 20% of the initial VRR Interest Balance) in accordance with Rule 11(a)(1) of the Credit Risk Retention Rules. CREFI will acquire the CREFI VRR Interest Portion from the depositor by selling to the depositor the CREFI Mortgage Loans in exchange for cash consideration and the CREFI VRR Interest Portion. The VRR Interest Balance of the CREFI VRR Interest Portion (i) will represent a reduction in the price received by CREFI from the depositor for the CREFI Mortgage Loans sold by CREFI to the depositor for transfer to the issuing entity and (ii) will equal the amount by which the Retaining Sponsor’s required risk retention under the Credit Risk Retention Rules is reduced by CREFI’s acquisition in accordance with the Credit Risk Retention Rules.
●Each of CMBS 4 Sub 17, LLC (“CMBS 4 Sub”), a Delaware limited liability company, and TH Holdco 1 (Cayman), L.P. (“TH Holdco”), a Cayman Islands exempted limited partnership (each, a “Retaining Third-Party Purchaser”, and collectively, the "Retaining Third-Party Purchasers"), is expected to purchase its pro rata share of the Class J-RR certificates (the “HRR Certificates”), with an initial Certificate Balance of $30,083,396, representing approximately 1.47% of the aggregate fair value of the certificates (other than the Class R Certificates) and the RR Interest. The HRR Certificates will constitute an “eligible horizontal residual interest” (as such term is defined in the Credit Risk Retention Rules).
 361 

The percentage of all amounts collected on the Mortgage Loans, net of all expenses of the issuing entity, and distributed to the certificates (other than the Class R certificates) and the RR Interest, represented by the VRR Interest (which is approximately 3.57%) and the percentage of the aggregate fair value of all Classes of certificates (other than the Class R certificates) and the RR Interest represented by the HRR Certificates (which is approximately 1.47%) will equal at least 5%, in the aggregate, as of the Closing Date.

“Credit Risk Retention Rules” means Regulation RR, 12 C.F.R. Part 244.

“MOA” means a “majority-owned affiliate” (as defined in the Credit Risk Retention Rules).

Qualifying CRE Loans

The sponsors have determined that for purposes of this transaction 0.0% of the Initial Pool Balance (the “Qualifying CRE Loan Percentage”) is comprised of mortgage loans that are “qualifying CRE loans” as such term is described in §244.17 of the Credit Risk Retention Rules.

The total required credit risk retention percentage (the “Required Risk Retention Percentage”) for this transaction is 5.0%. The Required Risk Retention Percentage is equal to the product of (i) 1 minus the Qualifying CRE Loan Percentage (expressed as a decimal) and (ii) 5%; subject to a minimum Required Risk Retention Percentage of no less than 2.50% if the issuing entity includes any non-qualifying CRE loans.

The VRR Interest

General

The right to payment of VRR Interest Owners is pro rata and pari passu with the right to payment of holders of the Non-VRR Certificates (as a collective whole). On each Distribution Date, the portion of Aggregate Available Funds allocable to: (a) the VRR Interest will be the product of such Aggregate Available Funds multiplied by the VRR Percentage; and (b) the Non-VRR Certificates will be the product of such Aggregate Available Funds multiplied by the Non-VRR Percentage. In addition, any losses incurred on the Mortgage Loans will be allocated between the VRR Interest, on the one hand, and the Principal Balance Certificates, on the other hand, pro rata in accordance with the VRR Percentage and the Non-VRR Percentage, respectively.

VRR Available Funds

The aggregate amount available for distribution to the VRR Interest Owners on each Distribution Date will, in general, equal the sum of (i) the VRR Percentage of the Aggregate Available Funds for such Distribution Date and (ii) the VRR Interest Gain-on-Sale Remittance Amount (collectively, the “VRR Available Funds”).

The “VRR Interest Gain-on-Sale Remittance Amount” for each Distribution Date will equal the lesser of, (i) the amount on deposit in the VRR Interest Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the amount distributable from the VRR Interest Gain-on-Sale Reserve Account.

 362 

Priority of Distributions on the VRR Interest

On each Distribution Date, for so long as the aggregate VRR Interest Balance has not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the VRR Available Funds, in the following order of priority:

First, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in respect of interest, up to an amount equal to the VRR Interest Distribution Amount for such Distribution Date;

Second, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in reduction of the VRR Interest Balance thereof, up to an amount equal to the VRR Principal Distribution Amount for such Distribution Date, until the VRR Interest Balance has been reduced to zero; and

Third, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, up to an amount equal to the unreimbursed VRR Realized Losses previously allocated to the VRR Interest, plus interest on that amount equal to the VRR Realized Loss Interest Distribution Amount for such Distribution Date;

provided, however, that to the extent any VRR Available Funds remain in the Distribution Account after applying amounts as set forth in clauses First through Third above, any such amounts will be disbursed to the Class R certificates, which evidence the REMIC residual interest in each Trust REMIC, in compliance with the Code and applicable Treasury regulations.

Except for tax reporting purposes, the VRR Interest does not have a specified pass-through rate; however, the effective interest rate on the VRR Interest will be a per annum rate equal to the WAC Rate for the related Distribution Date (the “VRR Interest Rate”).

Reimbursement of previously allocated VRR Realized Losses will not constitute distributions of principal for any purpose and will not result in an additional reduction in the VRR Interest Balance in respect of which a reimbursement is made.

The “Non-VRR Percentage” is an amount expressed as a percentage equal to 100% minus the VRR Percentage. For the avoidance of doubt, at all times, the sum of the VRR Percentage and the Non-VRR Percentage will equal 100%.

“RR Interest Balance” means, with respect to the RR Interest (i) on or prior to the first Distribution Date, an amount equal to the Original RR Interest Balance and (ii) as of any date of determination after the first Distribution Date, the RR Interest Balance on the Distribution Date immediately prior to such date of determination after giving effect to (a) any distributions made on such Distribution Date as described in clauses First, Second and Third above in this “—Priority of Distributions on the VRR Interest”, (b) any VRR Realized Losses allocated to the RR Interest on such Distribution Date, and (c) any recoveries on the Mortgage Loans of Nonrecoverable Advances (plus interest on such Nonrecoverable Advances) that were previously reimbursed from principal collections on the related Mortgage Loans, that resulted in a reduction of the VRR Principal Distribution Amount, which recoveries are allocated to the RR Interest and added to the RR Interest Balance.

The “VRR Allocation Percentage” will equal a fraction, expressed as a percentage, equal to the VRR Percentage divided by the Non-VRR Percentage.

The “VRR Interest Balance” means the Certificate Balance of the Class RR certificates and/or the RR Interest Balance of the RR Interest, as applicable.

 363 

The “VRR Interest Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (a) the VRR Allocation Percentage and (b) the aggregate amount distributed to the Non-VRR Certificates according to clauses First, Fourth, Seventh, Tenth, Thirteenth, Sixteenth, Nineteenth, Twenty-second and Twenty-fifth in “Description of the Certificates—Distributions—Priority of Distributions”.

The “VRR Principal Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (a) the VRR Allocation Percentage and (b) the aggregate amount distributed to the Non-VRR Certificates according to clauses Second, Fifth, Eighth, Eleventh, Fourteenth, Seventeenth, Twentieth, Twenty-third and Twenty-sixth in “Description of the Certificates—Distributions—Priority of Distributions”.

The “VRR Realized Loss Interest Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (a) the VRR Allocation Percentage and (b) the aggregate amount of interest on unreimbursed Realized Losses distributed to the Non-VRR Certificates according to clauses Third, Sixth, Ninth, Twelfth, Fifteenth, Eighteenth, Twenty-first, Twenty-fourth and Twenty-seventh in “Description of the Certificates—Distributions—Priority of Distributions”.

Allocation of VRR Realized Losses

On each Distribution Date, the certificate administrator will be required to reduce the VRR Interest Balance pro rata based on the VRR Interest Balances of each of the RR Interest and the Class RR certificates, by the amount of any VRR Realized Losses for such Distribution Date.

The “VRR Realized Loss”, with respect to each Distribution Date, is the amount, if any, by which (i) the aggregate VRR Interest Balance, after giving effect to distributions of principal on such Distribution Date, exceeds (ii) the product of (A) the VRR Percentage and (B) the aggregate Stated Principal Balance of the Mortgage Loans in the Mortgage Pool (for purposes of this calculation, the aggregate Stated Principal Balance will not be reduced by the amount of principal payments received on the Mortgage Loans that were used to reimburse the master servicer or the trustee from general collections of principal on the Mortgage Loans for Workout-Delayed Reimbursement Amounts, to the extent those amounts are not otherwise determined to be Nonrecoverable Advances), including any REO Loans (but in each case, excluding any Companion Loan), as of the end of the last day of the related Collection Period.

In the event that VRR Realized Losses previously allocated to the VRR Interest in reduction of its VRR Interest Balance are recovered subsequent to such VRR Interest Balance being reduced to zero, the VRR Interest Owners may receive distributions in respect of such recoveries (with interest) in accordance with the distribution priorities described under “—The VRR Interest—Priority of Distributions on the VRR Interest”.

Yield Maintenance Charges and Prepayment Premiums

On each Distribution Date, the VRR Interest Owners will be entitled to the VRR Percentage of any yield maintenance charge and prepayment premium collected on the Mortgage Loans as of the related Determination Date, as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”.

Material Terms

For a description of the material terms of the VRR Interest, see “Description of the Certificates” and “Pooling and Servicing Agreement”.

 364 

HRR Certificates

General

The Retaining Third-Party Purchasers are expected to purchase the HRR Certificates, consisting of the class(es) of certificates identified in the table below.

The interest of each Retaining Third-Party Purchaser in the Class J-RR certificates is expected to be pari passu to the interest of the other Retaining Third-Party Purchaser. CMBS 4 Sub is expected to purchase for cash approximately 75.0% of the Class J-RR certificates, in an aggregate initial Certificate Balance of approximately $22,562,547, representing approximately 1.1% of the fair value of all Classes of certificates and the RR Interest. TH Holdco is expected to purchase for cash approximately 25.0% of the Class J-RR certificates, in an aggregate initial Certificate Balance of approximately $7,520,849, representing approximately 0.4% of the aggregate fair value of all Classes of certificates and the RR Interest.

Class of HRR Certificates

Expected
Initial Certificate Balance(1)

Estimated Range of Fair Value of
the HRR Certificates
(in $ and %)(2)

Estimated Purchase Price(3)

Class J-RR $30,083,396 $12,142,600 / 1.436% – 1.512% 40.36313%
(1)Includes the expected initial Certificate Balance of each Class of HRR Certificates that the Retaining Third-Party Purchasers expect to purchase on the Closing Date. The balance of the VRR Interest is not included in the Certificate Balance of any class of HRR Certificates.
(2)The estimated fair value (expressed as a dollar amount) and estimated range of fair value (expressed as a percentage of the aggregate fair value of all of the certificates (other than the Class R certificates)) and the RR Interest of the HRR Certificates. The fair value of the HRR Certificates has been determined as described under “—Determination of Amount of Required Horizontal Credit Risk Retention—Yield-Priced Certificates—Retaining Third-Party Purchaser Assumed Certificate Characteristics”. The fair value of the other certificates is unknown and has been determined by the sponsors as described under “—Determination of Amount of Required Horizontal Credit Risk Retention” below.
(3)Expressed as a percentage of the expected initial Certificate Balance of the HRR Certificates, excluding accrued interest. The purchase price expected to be paid for the HRR Certificates to be acquired by the Retaining Third-Party Purchasers is approximately $12,142,600 (excluding accrued interest).

The expected purchase price and fair value of the HRR Certificates is equal to approximately $12,142,600, representing approximately 1.468% of the aggregate fair value of the certificates (other than the Class R certificates) and the RR Interest. The aggregate fair value of all the certificates (other than the Class R certificates) and the RR Interest is approximately $827,218,460 (excluding accrued interest).

The Retaining Sponsor estimates that, if it had relied solely on retaining an “eligible horizontal residual interest” in order to meet the credit risk retention requirements of the Credit Risk Retention Rules with respect to this securitization transaction, it would have retained an eligible horizontal residual interest with an aggregate fair value dollar amount of approximately $41,360,923 representing 5% of the aggregate fair value, as of the Closing Date, of all of the certificates (other than the Class R certificates) and the RR Interest.

A reasonable time after the Closing Date, the Retaining Sponsor will be required to disclose to, or cause to be disclosed to, Certificateholders the following: (a) the fair value of the HRR Certificates that will be retained by the Retaining Third-Party Purchasers based on actual sale prices and finalized tranche sizes, (b) the fair value of the “eligible horizontal residual interest” (as such term is defined in the Credit Risk Retention Rules) that the Retaining Sponsor would have been required to retain under the Credit Risk Retention Rules, and (c) to the extent the valuation methodology or any of the key inputs and assumptions that were used in calculating the fair value or range of fair values disclosed in this prospectus under the heading “—Determination of Amount of Required Horizontal Credit Risk Retention” prior to the pricing of the certificates materially differs from the methodology or key inputs and assumptions used to calculate the fair value at the time of the Closing Date, descriptions of those material differences. Any such notice from the Retaining Sponsor of such disclosures are expected to be posted on the certificate administrator’s website on the “U.S. Risk Retention Special Notices” tab.

 365 

Retaining Third-Party Purchasers

CMBS 4 Sub 17, LLC, a limited liability company formed in Delaware, and TH Holdco 1 (Cayman), L.P., a Cayman Islands exempted limited partnership (collectively, the “Retaining Third-Party Purchasers”), will purchase for cash consideration approximately 75.0% and 25.0%, respectively, of the Class X-F, Class X-G, Class F, Class G and Class J-RR Certificates and each, or one or more of their respective affiliates, may purchase additional certificates. CMBS 4 Sub 17, LLC is also expected to appoint itself initial Controlling Class Representative.

CMBS 4 Sub 17, LLC is directly or indirectly owned by Prime Finance CMBS Opportunities Fund 4, L.P. and Prime Finance CMBS Opportunities Fund 4 (Parallel Entity), L.P., each a Delaware limited partnership (collectively, the “Fund”). The Fund was formed primarily to acquire or invest in unrated or below investment-grade commercial mortgage-backed securities and certain other investments. The Fund commenced operations on June 13, 2024, and has total investor capital commitments of $502.6 million to date. This is anticipated to represent CMBS 4 Sub 17, LLC's first purchase of CMBS B-piece securities and the Fund’s 18th purchase of CMBS B-piece securities through its subsidiaries (including CMBS 4 Sub 17, LLC).

TH Holdco 1 (Cayman), L.P. is directly or indirectly owned by Prime Finance CMBS Opportunities TH (Cayman), L.P. (the “TH Fund”). The TH Fund was formed primarily to acquire or invest in unrated or below investment-grade commercial mortgage backed securities and certain other investments. This is anticipated to represent TH Holdco 1 (Cayman), L.P.'s fifth purchase of CMBS B-piece securities and the TH Fund’s sixth purchase of CMBS B-piece securities through its subsidiaries (including TH Holdco 1 (Cayman), L.P.).

Each of the Fund and the TH Fund is advised by Prime Finance Advisor, L.P. (“Prime Finance”). Prime Finance is an experienced commercial real estate debt investor. The six members of the investment committee responsible for the Fund had an average of 30 years of real estate experience as of June 30, 2026. The funds advised by Prime Finance have made investments in floating-rate whole loans on transitional properties, subordinate debt, preferred equity and CMBS B-piece securities. As of June 30, 2026, funds advised by Prime Finance own approximately 350 separate real estate credit investments, including ninety (90) CMBS B-piece securities.

As of June 30, 2026, Prime Finance affiliates (including the Fund) have originated or acquired over $35 billion of commercial real estate debt investments. Prime Finance is registered as an investment adviser under the U.S. Investment Advisers Act of 1940, as amended.

For a description of any material conflicts of interest or material potential conflicts of interest between each Retaining Third-Party Purchaser and another party to this securitization, see “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest of the Master Servicers and the Special Servicers,” “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest of the Directing Holder and the Companion Loan Holders” and “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans.”

Solely for its own purposes and benefit, each Retaining Third-Party Purchaser has completed an independent review of the credit risk of each mortgage loan consisting of a review of the sponsors’ underwriting standards, the collateral and expected cash flows. Such review was based on the mortgage loan files and information regarding the mortgage loans provided by or on behalf of the sponsors. The Retaining Third-Party Purchasers, respectively, have no liability to any person or entity for the manner in which they conducted their due diligence or the extent of such due diligence. The Retaining Third-Party Purchasers are not required to take into account the interests of any other investor in the certificates or any other party in conducting its due diligence or in exercising remedies or voting or other rights in its capacity as owner of its certificates or in making requests or recommendations to the sponsors as to the selection of the mortgage loans and the establishment of other transaction terms. The Retaining Third-Party Purchasers’ respective acceptance of a mortgage loan does not constitute, and may not be construed as, an endorsement or approval of any such mortgage loan, the underwriting for such mortgage loan or of the originator of such mortgage loan. Each Certificateholder will acknowledge and

 366 

agree, by its acceptance of its certificates, that the Retaining Third-Party Purchasers may have special relationships or interests that conflict with those of the holders of one or more classes of certificates. In addition, each Retaining Third-Party Purchaser does not have any duties to the holders of any class of certificates, may act solely in its own interests, and will have no liability to any Certificateholders for having done so, and no Certificateholder may take any action whatsoever against a Retaining Third-Party Purchaser or any director, officer, employee, agent or principal of a Retaining Third-Party Purchaser for having so acted.

Any review by each Retaining Third-Party Purchaser and its respective affiliates of the credit risk of the securitized assets is solely for its own benefit, may not be relied upon by any other person, and is not intended to be, and may not be, construed as an approval or endorsement of the sponsors’ underwriting standards or any loan-level disclosure in this prospectus. The Retaining Third-Party Purchasers make no representations or warranties with respect to any such underwriting standards or disclosure and the Retaining Third-Party Purchasers have not independently verified the truth or accuracy of any representations or warranties of any of the sponsors or any other party to this transaction or any related documents.

Determination of Amount of Required Horizontal Credit Risk Retention

General

CMBS such as the Principal Balance Certificates are typically priced based relative to either the treasury yield curve or to a targeted yield. The method of pricing used is primarily a function of the rating, but can also be determined by prevailing market conditions or investor preference. For this transaction, the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D and Class E certificates (the “Treasury-Priced Principal Balance Certificates”) are anticipated to be priced based on the treasury yield curve and the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates (the “Yield-Priced Certificates”) are anticipated to be priced based on a targeted yield, and the sponsors calculated the expected scheduled principal payments (the “Scheduled Certificate Principal Payments”) on each Class of Treasury-Priced Principal Balance Certificates and the Yield-Priced Certificates (other than the Interest-Only Certificates) as described below. CMBS such as the Class X-A, Class X-B and Class X-D Certificates (the “Interest-Only Treasury-Priced Certificates”) are typically priced relative to the treasury yield curve. The sponsors made their determination of the fair value of the certificates presented above based on a number of inputs consistent with these typical pricing methodologies in the manner described below for the applicable class of certificates.

Treasury-Priced Principal Balance Certificates

Based on the Modeling Assumptions and assuming a 0% CPP, the sponsors calculated what the Scheduled Certificate Principal Payments on each Class of Treasury-Priced Principal Balance Certificates would be over the course of the transaction based on when principal payments are required to be made under the terms of the underlying Mortgage Loan documents during each Collection Period and which Classes of Treasury-Priced Principal Balance Certificates will be entitled to receive principal payments based on the certificate payment priorities described in “Description of the Certificates—Distributions”. On the basis of the Scheduled Certificate Principal Payments, the sponsors calculated the weighted average life for each Class of Treasury-Priced Principal Balance Certificates.

 367 

Range of Treasury Yields for the Treasury-Priced Principal Balance Certificates

Maturity

Low Estimate of
Treasury Yield

Base Case
Treasury Yield

High Estimate of
Treasury Yield

2Y 4.3880% 4.5880% 4.8880%
3Y 4.4490% 4.6490% 4.9490%
5Y 4.5000% 4.7000% 5.0000%
7Y 4.5830% 4.7830% 5.0830%
10Y 4.6910% 4.8910% 5.1910%

Based on the treasury yield curve, the sponsors will determine for each Class of Treasury-Priced Principal Balance Certificates the treasury yield reflected on the treasury yield curve (the “Interpolated Yield”) that corresponds to that Class’ weighted average life, by using a straight-line interpolation using the treasury yield curve with 2, 3, 5, 7 and 10 year maturities if the weighted average life does not correspond to a specified maturity on the treasury yield curve.

Credit Spread Determination. The sponsors determined the credit spread for each Class of Treasury-Priced Principal Balance Certificates on the basis of market bids obtained for similar CMBS with similar credit ratings, pool composition and asset quality, payment priority and weighted average lives of the related class of certificates as of the date of this prospectus. The credit spread for a particular Class of Treasury-Priced Principal Balance Certificates at the time of pricing is not known at this time and differences in the then current credit spread demanded by investors for similar CMBS will ultimately result in higher or lower fair values. The sponsors identified the range presented in the table below from the base case credit spread percentage, which represents the sponsors’ estimate of the largest increase or decrease in the credit spread for newly issued CMBS reasonably expected to occur prior to pricing of the certificates based on the sponsors’ experience in the placement of CMBS with similar characteristics.

Range of Credit Spreads for the Treasury-Priced Principal Balance Certificates

Class of Certificates

Low Estimate of
Credit Spread

Base Case
Credit Spread

High Estimate of
Credit Spread

Class A-1 0.73% 0.82% 0.92%
Class A-2 1.16% 1.25% 1.35%
Class A-3 1.18% 1.25% 1.35%
Class A-4 0.81% 0.88% 0.98%
Class A-5 0.83% 0.90% 1.00%
Class A-SB 0.83% 0.90% 1.00%
Class A-S 0.95% 1.10% 1.40%
Class B 1.20% 1.40% 1.70%
Class C 1.80% 2.05% 2.35%
Class D 4.80% 5.60% 6.10%
Class E 6.00% 7.00% 7.40%

Discount Yield Determination. The discount yield (the “Discount Yield”) for each class of Treasury-Priced Principal Balance Certificates is the sum of the Interpolated Yield for such class and the related credit spread established at pricing. For an expected range of values for each class of Treasury-Priced Principal Balance Certificates, see the table titled “Range of Discount Yields for the Treasury-Priced Principal Balance Certificates” below. The sponsors identified the range presented in the table below for each such class of certificates as the range from (i) the sum of the lowest estimated Interpolated Yield for that class and the lowest estimated credit spread to (ii) the sum of the highest estimated Interpolated Yield for that class and the highest estimated credit spread.

 368 

Range of Discount Yields for the Treasury-Priced Principal Balance Certificates

Class of Certificates

Low Estimate of
Discount Yield

Base Case
Discount Yield

High Estimate of Discount Yield

Class A-1 5.135% 5.425% 5.825%
Class A-2 5.643% 5.933% 6.333%
Class A-3 5.749% 6.019% 6.419%
Class A-4 5.486% 5.756% 6.156%
Class A-5 5.516% 5.786% 6.186%
Class A-SB 5.410% 5.680% 6.080%
Class A-S 5.638% 5.988% 6.588%
Class B 5.891% 6.291% 6.891%
Class C 6.491% 6.941% 7.540%
Class D 9.490% 10.490% 11.290%
Class E 10.691% 11.890% 12.591%

Determination of Class Sizes. The depositor and the sponsors were provided credit support levels for each class of certificates by each Rating Agency. Based on the individual credit support levels (expressed as a percentage) provided by the Rating Agencies, the depositor and the sponsors determined the highest required credit support level of the Rating Agencies selected to rate a particular class of certificates (the “Constraining Level”). In certain circumstances, the depositor, the sponsors, or their affiliates may elect not to engage a rating agency for particular classes of certificates, based in part on the credit support levels provided by such rating agency. See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded”. The Certificate Balance for the classes of certificates with the highest credit rating was determined by multiplying the Initial Pool Balance by a percentage equal to 1.0 minus that Class’ Constraining Level. For each other subordinate class of Principal Balance Certificates, that class’ Certificate Balance was determined by multiplying the Initial Pool Balance by a percentage equal to the difference of the Constraining Level for the immediately senior class of Principal Balance Certificates minus such subordinate class’ Constraining Level.

Target Price Determination. The sponsors determined a target price (the “Target Price”) for each class of Treasury-Priced Principal Balance Certificates (other than the Class D and Class E certificates) on the basis of the price (expressed as a percentage of the Certificate Balance of that class) that similar CMBS with similar credit ratings, cash flow profiles and prepayment risk have priced at in recent securitization transactions. The Target Price that was utilized for each class of Treasury-Priced Principal Balance Certificates is set forth in the table below. The Target Prices utilized by the sponsors have not changed materially during the prior year.

Class of Certificates

Target Price(1)

Class A-1 100%
Class A-2 100%
Class A-3 100%
Class A-4 101%
Class A-5 103%
Class A-SB 103%
Class A-S 103%
Class B 103%
Class C 100%
(1)The Target Price may not be realized in all scenarios.
 369 

Determination of Assumed Certificate Coupon. Based on the Target Price, the Discount Yield and the Scheduled Certificate Principal Payments for each class of Treasury-Priced Principal Balance Certificates (other than the Class D and Class E certificates), the sponsors determined the assumed certificate coupon (the “Assumed Certificate Coupon”) by calculating what coupon would be required to be used based on the Scheduled Certificate Principal Payments for such class of certificates in order to achieve the related Target Price for that class of certificates when utilizing the related Discount Yield in determining that Target Price. The Assumed Certificate Coupon for each such class of Treasury-Priced Principal Balance Certificates and Range of Assumed Certificate Coupons generated as a result of the range of possible Discount Yields is set forth in the table below. In addition, the Assumed Certificate Coupon for the Class D and Class E certificates was set at 5.000000%.

Range of Assumed Certificate Coupons for the Treasury-Priced Principal Balance Certificates

Class of Certificates

Low Estimate of Assumed Initial Certificate Coupon

Base Case
Assumed Initial Certificate Coupon

High Estimate of Assumed Initial Certificate Coupon

Class A-1 5.176330% 5.465830% 5.864660%
Class A-2 5.634670% 5.921110% 6.315760%
Class A-3 5.721190% 5.986960% 6.380240%
Class A-4 5.587640% 5.854780% 6.250110%
Class A-5 5.877700% 6.147960% 6.547950%
Class A-SB 5.912720% 6.183510% 6.584250%
Class A-S 5.998010% 6.348160% 6.773624%(2)
Class B 6.248470% 6.648310% 6.773624%(2)
Class C 6.333701%(1) 6.773624%(2) 6.773624%(2)
Class D(3) 5.000000% 5.000000% 5.000000%
Class E(3) 5.000000% 5.000000% 5.000000%
(1)Based on an assumed certificate coupon equal to the WAC Rate minus 0.439923%.
(2)Based on an assumed certificate coupon equal to the WAC Rate.
(3)Based on a fixed coupon of 5.000000% targeted.

Determination of Treasury-Priced Expected Price. Based on interest payments using the Assumed Certificate Coupons for the Treasury-Priced Principal Balance Certificates, the Discount Yield and the Scheduled Certificate Principal Payments for each class of Treasury-Priced Principal Balance Certificates, the sponsors determined the price (the “Treasury-Priced Expected Price”) expressed as a percent of the initial Certificate Balance of that class by determining the net present value of the Scheduled Certificate Principal Payments and interest payments accruing at the related Assumed Certificate Coupon discounted at the related Discount Yield; however, for purposes of such calculation no Assumed Certificate Coupon exceeded the related WAC Rate. The sponsors determined the Treasury-Priced Expected Price for each class of Treasury-Priced Principal Balance Certificates based on the low estimate and high estimate of Assumed Certificate Coupons and Discount Yield. The lower the yield based on the Assumed Certificate Coupon, the higher the corresponding Treasury-Priced Expected Price for a class of certificates will be, therefore, the low range of fair market values of the Treasury-Priced Principal Balance Certificates will correspond to the high range of the estimate of potential Assumed Certificate Coupons and correspondingly, the high range of fair market values of the Treasury-Priced Principal Balance Certificates will correspond to the low range of the estimate of potential Assumed Certificate Coupons.

 370 

Interest-Only Treasury-Priced Certificates

Based on the Modeling Assumptions and assuming a 100% constant prepayment yield (“CPY”), the sponsors calculated what the expected scheduled interest payments on each class of Interest-Only Treasury-Priced Certificates would be over the course of the transaction (for each class of Interest-Only Treasury-Priced Certificates, the “Scheduled Certificate Interest Payments”) based on what the Notional Amount of the related class of Interest-Only Treasury-Priced Certificates would be during each Collection Period as a result of the application of the expected principal payments during such Collection Period under the terms of the Mortgage Loan documents assuming a 100% CPY for the Classes of Interest-Only Treasury-Priced Certificates and the classes of certificates that would be entitled to those principal payments based on the payment priorities described in “Description of the Certificates—Distributions”. On the basis of the periodic reduction in the Notional Amount of each class of Interest-Only Treasury-Priced Certificates, the sponsors calculated the weighted average life for each such class of Interest-Only Treasury-Priced Certificates based on 100% CPY. The “CPY” prepayment assumption assumes that each Mortgage Loan (or applicable portion thereof) experiences prepayments each month at a specified constant annual rate following any applicable lock-out period, defeasance period and/or period during which voluntary prepayments must be accompanied by a yield maintenance charge.

Treasury Yield Curve. The sponsors utilized the assumed treasury yield curve in the table above under “—Treasury-Priced Principal Balance Certificates” in determining the range of fair values of the Interest-Only Treasury-Priced Certificates. For each Class of Interest-Only Treasury-Priced Certificates, the sponsors determined the Interpolated Yield that corresponds to that Class’ weighted average life of the class(es) of Principal Balance Certificates that is the component of such Class of Interest-Only Treasury-Priced Certificates by using a straight-line interpolation using treasury yield curves with 7 and 10 year maturities if the weighted average life does not correspond to a specified maturity on the treasury yield curve.

Credit Spread Determination. The sponsors determined the credit spread for each class of Interest-Only Treasury-Priced Certificates on the basis of market bids obtained for similar CMBS with similar credit ratings, pool composition and asset quality, payment priority and weighted average lives of the related class of Interest-Only Treasury-Priced Certificates as of the date of this prospectus. The credit spread for a particular class of Interest-Only Treasury-Priced Certificates at the time of pricing is not known at this time and differences in the then current credit spread demanded by investors for similar CMBS will ultimately result in higher or lower fair market values. The sponsors identified the range presented in the table below from the base case credit spread percentage, which represents the sponsor’s estimate of the largest increase or decrease in the credit spread for newly issued CMBS reasonably expected to occur prior to pricing of the certificates based on the sponsor’s experience in the placement of CMBS with similar characteristics.

Range of Credit Spreads for the Interest-Only Treasury-Priced Certificates

Class of Certificates

Low Estimate of
Credit Spread

Base Case
Credit Spread

High Estimate of
Credit Spread

Class X-A 0.30% 1.30% 2.30%
Class X-B 0.50% 1.00% N/A
Class X-D 0.50% 1.00% 2.00%
 371 

Discount Yield Determination. The discount yield (the “Discount Yield”) for each class of Interest-Only Treasury-Priced Certificates is the sum of the Interpolated Yield for such class and the related credit spread. For an expected range of values for each class of Interest-Only Treasury-Priced Certificates, see the table titled “Range of Discount Yields for the Interest-Only Treasury-Priced Certificates” below. The sponsors identified the range presented in the table below for each such class of certificates as the range from (i) the sum of the lowest estimated Interpolated Yield for such class and the lowest estimated credit spread to (ii) the sum of the highest estimated Interpolated Yield for such class and the highest estimated credit spread.

Range of Discount Yields for the Interest-Only Treasury-Priced Certificates

Class of Certificates

Low Estimate of
Discount Yield

Base Case
Discount Yield

High Estimate of
Discount Yield

Class X-A 4.953% 6.153% 7.453%
Class X-B 5.172% 5.872% N/A
Class X-D 5.173% 5.873% 7.172%

Determination of Scheduled Certificate Interest Payments. Based on the range of Assumed Certificate Coupons determined for the Principal Balance Certificates, the sponsors determined the range of Scheduled Certificate Interest Payments in each scenario for each class of Interest-Only Treasury-Priced Certificates based on the defined Pass-Through Rate for such class of certificates.

Determination of Interest-Only Expected Price. Based on the Discount Yield and the Scheduled Certificate Interest Payments for each class of Interest-Only Treasury-Priced Certificates, the sponsors determined the price (the “Interest-Only Expected Price”) expressed as a percent of the Notional Amount of such class by determining the net present value of the Scheduled Certificate Interest Payments discounted at the related Discount Yield. The sponsors determined the Interest-Only Expected Price for each class of Interest-Only Treasury-Priced Certificates based on the low estimate and high estimate of Assumed Certificate Coupons for the Principal Balance Certificates and the resulting Scheduled Certificate Interest Payments due to the Interest-Only Treasury-Priced Certificates in each scenario. Lower Assumed Certificate Coupons on the Principal Balance Certificates result in an increase in the Scheduled Certificate Interest Payments to the Interest-Only Treasury-Priced Certificates and therefore a higher Interest-Only Expected Price, and higher Assumed Certificate Coupons on the Principal Balance Certificates result in a decrease in the Scheduled Certificate Interest Payments to the Interest-Only Treasury-Priced Certificates and therefore a lower Interest-Only Expected Price.

Yield-Priced Certificates

Retaining Third-Party Purchaser Assumed Certificate Characteristics. The Yield-Priced Certificates include the Class X-F, Class X-G, Class F, Class G and Class J-RR Certificates expected to be acquired by the Retaining Third-Party Purchasers, and the inputs for the valuation of each such class of certificates were derived from the bid that the Retaining Third-Party Purchasers made to acquire such class of certificates. The range of values were derived from variances in the inputs estimated by the sponsors for newly issued CMBS reasonably expected to occur prior to pricing of the certificates based on the sponsor’s experience in placement of CMBS with similar characteristics. Various factors may have influenced a Retaining Third-Party Purchaser’s determination of its required Discount Yield and the related Assumed Certificate Coupon, including without limitation, such Retaining Third-Party Purchaser’s assessment of the assumed default probability on the Mortgage Loans, the expected loss severity following any default, the assumed prepayment rate, and such Retaining Third-Party Purchaser’s cost of funds and ultimate return on investment that such Retaining Third-Party Purchaser wishes to achieve. In addition, a Retaining Third-Party Purchaser’s bid may be influenced by its desire to capture market-share or other strategic business considerations. The Discount Yield for each class of Yield-Priced Certificates is approximately (i) 1.89050% for the Class X-F Certificates, (ii) 3.89050% for the Class X-G Certificates, (iii) 13.50000% for the Class F Certificates, (iv) 16.00000% for the Class G Certificates and (v) 22.19921% for the Class J-RR Certificates.

 372 

Determination of Class Size. The sponsors determined the Certificate Balance of each class of the Class F, Class G and Class J-RR Certificates in the same manner described in “—Treasury-Priced Principal Balance Certificates—Determination of Class Sizes” above.

Determination of Yield-Priced Expected Price. Based on a 0% CPP and the interest payments using the Assumed Certificate Coupon (assumed to be equal to (i) for the Class X-F and Class X-G Certificates, 2.00000%, (ii) for the Class F and Class G Certificates, the difference between the WAC Rate and 2.00000% and (iii) for the Class J-RR Certificates, the related WAC Rate), the Discount Yield and the Scheduled Certificate Principal Payments (as applicable) for each class of Yield-Priced Certificates, the sponsors determined the price (the “Yield-Priced Expected Price” and, together with the Treasury-Priced Expected Price and the Interest-Only Expected Price, the “Expected Prices” or each an “Expected Price”) expressed as a percent of the Certificate Balance or Notional Amount of that class by determining the net present value of the Scheduled Certificate Principal Payments and interest payments accruing at the related Assumed Certificate Coupon discounted at the related Discount Yield. The sponsors determined the Yield-Priced Expected Price for each class of Yield-Priced Certificates based on the related Discount Yields. The lower the Discount Yield, the higher the corresponding Yield-Priced Expected Price for a class of certificates will be, therefore, the low range of fair market values of each class of Yield-Priced Certificates will correspond to the high range of the estimate of potential Discount Yields and correspondingly, the high range of fair market values of each class of Yield-Priced Certificates will correspond to the low range of the estimate of potential Discount Yields.

Calculation of Fair Value

Based on the Expected Prices, the sponsors determined the range of fair values set forth in the table below for each class of certificates (excluding accrued interest). For the “Base Case Fair Value” (as well as the “High Estimate of Fair Value (Based on Low Estimate of Discount Yield)” and “Low Estimate of Fair Value (Based on High Estimate of Discount Yield)”, the sponsors determined the fair value of the related class of certificates by multiplying the relevant Expected Price by the Certificate Balance or Notional Amount, as applicable, of such class of certificates. For the “High Estimate of Fair Value (Based on Low Estimate of Discount Yield)”, the sponsors determined the fair value for the related class of certificates by multiplying the relevant Expected Price by the high estimate Certificate Balance or Notional Amount, as applicable, of such class of certificates. For the “Low Estimate of Fair Value (Based on High Estimate of Discount Yield)”, the Sponsors determined the fair value of the related class of certificates by multiplying the relevant Expected Price by the low estimate Certificate Balance or Notional Amount, as applicable, of such class of certificates (or, in the case of the Class A-4 and Class A-5 certificates, by the estimated Certificate Balance of the Class A-4 and Class A-5 certificates).

The sponsors determined the fair value of the Class RR certificates and the RR Interest by (i) calculating the aggregate fair value of all of the Non-VRR Certificates (other than the Class R certificates), (ii) multiplying such aggregate fair value by the VRR Allocation Percentage and, (iii) based on the assumption that the restrictions on liquidity (as described under “—Hedging, Transfer and Financing Restrictions” below) constitute an embedded characteristic of the Class RR certificates and the RR Interest rather than an entity specific restriction, applying a liquidity discount. The sponsors determined the range of fair values for the Class RR certificates and the RR Interest based on the low estimate and high estimate of the calculation set forth in clause (i).

 373 

Range of Fair Value

Class of Certificates or RR Interest

Low Estimate of Fair Value (Based on High Estimate of Discount Yield)

Base Case Fair Value

High Estimate of Fair Value (Based on Low Estimate of Discount Yield)

Class A-1     $8,809,999     $8,809,998     $8,809,998
Class A-2     $9,642,000     $9,641,990     $9,641,997
Class A-3     $4,820,999     $4,820,997     $4,820,999
Class A-4(1) $243,409,880 $243,409,711 $243,409,831
Class A-5(1) $269,475,784 $269,475,627 $269,475,784
Class A-SB    $18,052,801   $18,052,803   $18,052,810
Class X-A    $16,443,177   $32,162,401   $44,371,086
Class X-B                   $0     $4,393,208     $8,952,834
Class X-D     $2,622,659     $2,770,104     $2,854,697
Class X-F     $2,812,865     $2,812,865     $2,812,865
Class X-G     $1,438,693     $1,438,693     $1,438,693
Class A-S $103,431,078 $103,950,539 $103,950,690
Class B   $32,133,364   $32,983,655   $32,983,671
Class C   $24,192,787   $25,229,042   $25,230,985
Class D     $7,995,633     $8,449,575     $9,064,838
Class E     $4,506,723     $4,723,519     $5,127,965
Class F     $8,383,075     $8,383,075     $8,383,075
Class G     $4,018,573     $4,018,573     $4,018,573
Class J-RR   $12,142,600   $12,142,600   $12,142,600
Class RR     $5,850,308     $6,026,620     $6,161,671
RR Interest   $22,834,690   $23,522,865   $24,049,989
(1)Except for the High Estimate of Fair Value (Based on Low Estimate of Discount Yield) scenario, the range of estimated fair values set forth in the table above with respect to the Class A-4 certificates and the Class A-5 certificates is based on the Class A-4 certificates having an initial Certificate Balance of $241,000,000 and the Class A-5 certificates having an initial Certificate Balance of $261,627,000. However, the exact initial Certificate Balances of the Class A-4 and Class A-5 certificates are unknown and will be determined based on the final pricing of those classes of certificates. The initial Certificate Balance of the Class A-4 certificates is expected to be within a range of $0 and $241,000,000, and the initial Certificate Balance of the Class A-5 certificates is expected to be within a range of $261,627,000 and $502,627,000.

The estimated range of fair value for all the certificates (other than the Class R certificates) and the RR Interest is approximately $803,017,689 to $845,755,650, excluding accrued interest.

Material Terms

For a description of the material terms of the classes of certificates that comprise the HRR Certificates, see “Description of the Certificates” and “Pooling and Servicing Agreement”. You are strongly urged to review this prospectus in its entirety.

Hedging, Transfer and Financing Restrictions

Each Retaining Third-Party Purchaser will agree to certain hedging, transfer and financing restrictions that are applicable to a “third-party purchaser” (as defined in the Credit Risk Retention Rules).

These restrictions will include an agreement by each Retaining Third-Party Purchaser not to transfer its interest in the HRR Certificates, except to an MOA (in accordance with the Credit Risk Retention Rules) or, on and after the date that is 5 years following the Closing Date or such earlier or later date that such transfer is first permitted under the Credit Risk Retention Rules then in effect, to a subsequent third-party purchaser.

In addition, each Retaining Third-Party Purchaser and its affiliates will not be permitted to enter into any hedging, financing, pledging, hypothecation or any other similar transaction or activity with respect to the HRR Certificates unless such transaction complies with the Credit Risk Retention Rules (as then in effect).

 374 

Unless stated otherwise, the restrictions described under this heading “—Hedging, Transfer and Financing Restrictions” will expire on the earliest of (i) the date that is the latest of (a) the date on which the total unpaid principal balance of the Mortgage Loans has been reduced to 33% of the total unpaid principal balance of the Mortgage Loans as of the Cut-off Date; (b) the date on which the total outstanding Certificate Balance of the certificates has been reduced to 33% of the total outstanding Certificate Balance of the certificates as of the Closing Date; or (c) two years after the Closing Date, (ii) with respect to the HRR Certificates only, the date on which all of the Mortgage Loans have been defeased in accordance with the risk retention requirements set forth in §244.7(b)(8)(i) of the Credit Risk Retention Rules, or (iii) the date on which the Credit Risk Retention Rules applicable to each Retaining Third-Party Purchaser are modified, amended, withdrawn or repealed such that the Credit Risk Retention Rules are no longer applicable to the HRR Certificates or the Retaining Third-Party Purchasers, as determined by the Retaining Sponsor in its good faith discretion (collectively, the “HRR Transfer Restriction End Date”).

In the event that any restriction or limitation under the Credit Risk Retention Rules applicable to the Retaining Third-Party Purchasers (including those restrictions and limitations described in this prospectus) is withdrawn, repealed, modified or amended to be less restrictive, the parties to the underlying risk retention agreement have agreed to modify any corresponding terms of such agreement to reflect any such withdrawal, repeal or modification.

No VRR Interest Owner or its affiliates will be permitted to transfer its respective VRR Interest or enter into any hedging, financing, pledging, hypothecation or any other similar transaction or activity with respect to its respective VRR Interest, unless such transaction complies with the Credit Risk Retention Rules (as then in effect).

Operating Advisor

The operating advisor for this securitization transaction will be Park Bridge Lender Services LLC, a New York limited liability company. The operating advisor will be required to be an Eligible Operating Advisor. For information regarding the operating advisor and a description of how the operating advisor satisfies the requirements of an Eligible Operating Advisor, see “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. For a description of the material terms of the PSA with respect to the operating advisor and the operating advisor’s compensation, see “Pooling and Servicing Agreement—The Operating Advisor” and “—Servicing and Other Compensation and Payment of Expenses—Operating Advisor Compensation”. For a description of any material conflicts of interest or material potential conflicts of interest between the Operating Advisor and another party to this securitization transaction, see “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest of the Operating Advisor”.

Representations and Warranties

Each of GSMC, SMC, CREFI, GACC, UBS AG New York Branch, BMO, Barclays, NCB and JPMCB will make the representations and warranties identified on Annex D-1, Annex E-1, Annex F-1 or Annex G-1, as applicable, to this prospectus with respect to the Mortgage Loans, subject to certain exceptions to such representations and warranties set forth on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2, respectively, to this prospectus.

At the time of its decision to include the GSMC Mortgage Loans in this transaction, GSMC determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action

 375 

related to such exception, a determination by GSMC that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by GSMC that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which GSMC based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable GSMC Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the CREFI Mortgage Loans in this transaction, CREFI determined either that the risks associated with the matters giving rise to each exception set forth on Annex E-2 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by CREFI that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by CREFI that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which CREFI based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable CREFI Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the NCB Mortgage Loans in this transaction, NCB determined either that the risks associated with the matters giving rise to each exception set forth on Annex F-2 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by NCB that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by NCB that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which NCB based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be

 376 

given. Additional information regarding the applicable NCB Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the GACC Mortgage Loans in this transaction, GACC determined either that the risks associated with the matters giving rise to each exception set forth on Annex E-3 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by GACC that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by GACC that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which GACC based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable GACC Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the UBS AG New York Branch Mortgage Loans in this transaction, UBS AG New York Branch determined either that the risks associated with the matters giving rise to each exception set forth on Annex E-4 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by UBS AG New York Branch that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by UBS AG New York Branch that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which UBS AG New York Branch based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable UBS AG New York Branch Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the JPMCB Mortgage Loans in this transaction, JPMCB determined either that the risks associated with the matters giving rise to each exception set forth on Annex G-2 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents)

 377 

resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by JPMCB that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by JPMCB that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which JPMCB based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable JPMCB Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the SMC Mortgage Loans in this transaction, SMC determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-3 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by SMC that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by SMC that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which SMC based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable SMC Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the BMO Mortgage Loans in this transaction, BMO determined either that the risks associated with the matters giving rise to each exception set forth on Annex E-5 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by BMO that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by BMO that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which BMO based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be

 378 

given. Additional information regarding the applicable BMO Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

At the time of its decision to include the Barclays Mortgage Loans in this transaction, Barclays determined either that the risks associated with the matters giving rise to each exception set forth on Annex E-6 to this prospectus were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as a low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by Barclays that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by Barclays that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, we cannot assure you that the compensating factors or other circumstances upon which Barclays based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Barclays Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 379 

Description of the Certificates

General

The Commercial Mortgage Pass-Through Certificates, Series 2026-B44 will be issued pursuant to a pooling and servicing agreement, among the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor and the asset representations reviewer (the “PSA”) and will consist of the following classes to be designated as set forth in the table below:

One or more of such classes and the RR Interest will also be collectively referred to as follows:

Designation

Classes

“Offered Certificates” The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class A-S, Class B and Class C certificates
“Senior Certificates” The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates
“Subordinate Certificates” The Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates
“Principal Balance Certificates” The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates
“Class X Certificates” The Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates
“HRR Certificates” The Class J-RR certificates
“Regular Certificates” The Senior Certificates and the Subordinate Certificates
“Residual Certificates” The Class R certificates
“Non-VRR Certificates” The Class X Certificates and the Principal Balance Certificates
“VRR Interest” Class RR certificates and RR Interest

The certificates and the RR Interest will represent in the aggregate the entire ownership interest in the issuing entity. The assets of the issuing entity will consist of: (1) the Mortgage Loans and all payments under and proceeds of the Mortgage Loans received after the Cut-off Date (exclusive of payments of principal and/or interest due on or before the Cut-off Date and interest relating to periods prior to, but due after, the Cut-off Date); (2) any REO Property but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan; (3) those funds or assets as from time to time are deposited in the accounts discussed in “Pooling and Servicing Agreement—Accounts” (such accounts collectively, the “Securitization Accounts”) (but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan), if established; (4) the rights of the mortgagee under all insurance policies with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan; (5) certain rights of the depositor under each MLPA relating to Mortgage Loan document delivery requirements and the representations and warranties of each mortgage loan seller regarding the Mortgage Loans it sold to the depositor; and (6) the “regular interests” in the Lower-Tier REMIC.

As further described in this prospectus, the primary source for payments of principal and interest on the Non-VRR Certificates and the VRR Interest will be amounts received by the issuing entity in respect of the Mortgage Loans.

 380 

Upon initial issuance, the Principal Balance Certificates will have the respective Certificate Balances, and the Class X Certificates will have the respective Notional Amounts, shown below (in each case, subject to a variance of plus or minus 5%):

Class

Initial Certificate Balance or Notional Amount

Class A-1 $8,810,000  
Class A-2 $9,642,000  
Class A-3 $4,821,000  
Class A-4                   $0 - $241,000,000(1)
Class A-5 $261,627,000 - $502,627,000(1)
Class A-SB $17,527,000 (2)
Class X-A $543,427,000 (3)
Class X-B $158,177,000 (3)
Class X-D $20,378,000 (3)
Class X-F $15,527,000 (3)
Class X-G(4) $8,733,000 (3)
Class A-S $100,923,000  
Class B $32,023,000  
Class C $25,231,000  
Class D $12,615,000  
Class E $7,763,000  
Class F $15,527,000  
Class G(4) $8,733,000  
Class J-RR(4) $30,083,396  
(1)The exact initial Certificate Balances of the Class A-4 and Class A-5 certificates are unknown and will be determined based on the final pricing of those classes of certificates. However, the respective initial Certificate Balances of the Class A-4 and Class A-5 certificates are expected to be within the applicable ranges reflected in the chart above. The initial aggregate Certificate Balance of the Class A-4 and Class A-5 certificates is expected to be approximately $502,627,000, subject to a variance of plus or minus 5%.
(2)The Class A-SB certificates have a certain priority with respect to reducing the Certificate Balance of those certificates to their scheduled principal balance, as described in this prospectus.
(3)The Notional Amount of each class of the Class X Certificates is subject to change depending upon the final pricing of the Principal Balance Certificates, as follows: (1) if as a result of such pricing the Pass-Through Rate of any class of Principal Balance Certificates whose Certificate Balance comprises such Notional Amount is equal to the weighted average of the Net Mortgage Rates on the Mortgage Loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), the certificate balance of such class of Principal Balance Certificates may not be part of, and reduce accordingly, such Notional Amount of the related Class X Certificates (or, if as a result of such pricing the Pass-Through Rate of the related Class X Certificates is equal to zero, such Class X Certificates may not be issued on the Closing Date), and/or (2) if as a result of such pricing the Pass-Through Rate of any class of Principal Balance Certificates that does not comprise such notional amount of the related Class X Certificates is less than the weighted average of the Net Mortgage Rates on the Mortgage Loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), such class of Principal Balance Certificates may become a part of, and increase accordingly, such Notional Amount of the related Class X Certificates.
(4)The initial Certificate Balance of each of the Class G and Class J-RR certificates, and the initial Notional Amount of the Class X-G certificates, is subject to change based on final pricing of all certificates and the final determination of the amount of the HRR Certificates that will be retained by the Retaining Third-Party Purchasers as described under “Credit Risk Retention” to satisfy the U.S. risk retention requirements of Goldman Sachs Mortgage Company, as retaining sponsor. For more information regarding the methodology and key inputs and assumptions used to determine the sizing of the HRR Certificates, see “Credit Risk Retention”.

The “Certificate Balance” of any class of Principal Balance Certificates or Class RR certificates outstanding at any time represents the maximum amount that its holders are entitled to receive as distributions allocable to principal from the cash flow on the Mortgage Loans and the other assets in the issuing entity, all as described in this prospectus. On each Distribution Date, the Certificate Balance of each class of Principal Balance Certificates and Class RR certificates will be reduced by any distributions of principal actually made on, and by any Realized Losses actually allocated to, such class of certificates on that Distribution Date and increased by the amount of any subsequent recovery of Nonrecoverable Advances that was added to the Certificate Balance of such class for such Distribution Date. In the event that Realized Losses previously allocated to a class of certificates, in reduction of its Certificate Balance are recovered subsequent to such Certificate Balance being reduced to zero, holders of such class of

 381 

certificates may receive distributions in respect of such recoveries in accordance with the distribution priorities described under “—Distributions—Priority of Distributions” below.

The Residual Certificates will not have a Certificate Balance or entitle their holders to distributions of principal or interest.

The Class X Certificates will not have Certificate Balances, nor will they entitle their holders to distributions of principal, but the Class X Certificates will represent the right to receive distributions of interest in an amount equal to the aggregate interest accrued on their respective notional amounts (each, a “Notional Amount”). The Notional Amounts of the Class X Certificates will be equal to the aggregate certificate balances of the related class(es) of certificates (the “Related Class X Class”) indicated below:

Interest-Only
Class of Certificates

Class Notional Amount

Related Class X Class(es)

Class X-A $543,427,000 Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates
Class X-B $158,177,000 Class A-S, Class B and Class C certificates
Class X-D   $20,378,000 Class D and Class E certificates
Class X-F   $15,527,000 Class F certificates
Class X-G     $8,733,000 Class G certificates
Distributions

Method, Timing and Amount

Distributions on the certificates and the RR Interest are required to be made by the certificate administrator, to the extent of available funds as described in this prospectus, on the 4th business day following each Determination Date (each, a “Distribution Date”). The “Determination Date” will be the 11th day of each calendar month (or, if the 11th calendar day of that month is not a business day, then the next business day) commencing in December 2026.

All distributions to Certificateholders (other than the final distribution on any certificate) are required to be made to the Certificateholders in whose names the certificates are registered at the close of business on each Record Date. With respect to any Distribution Date, the “Record Date” will be the last business day of the month immediately preceding the month in which that Distribution Date occurs. These distributions to Certificateholders are required to be made by wire transfer in immediately available funds to the account specified by the Certificateholder at a bank or other entity having appropriate facilities to accept such funds, if the Certificateholder has provided the certificate administrator with written wiring instructions no less than five (5) business days prior to the related Record Date (which wiring instructions may be in the form of a standing order applicable to all subsequent distributions) or otherwise by check mailed to the Certificateholder. The final distribution on any certificate is required to be made in like manner, but only upon presentation and surrender of the certificate at the location that will be specified in a notice of the pendency of the final distribution. All distributions made with respect to a class of certificates will be allocated pro rata among the outstanding certificates of that class based on their respective Percentage Interests.

The “Percentage Interest” evidenced by any certificate (other than a Class R certificate) will equal its initial denomination as of the Closing Date divided by the initial Certificate Balance or Notional Amount, as applicable, of the related class.

 382 

Available Funds

The aggregate amount available for distribution to holders of the certificates and the RR Interest on each Distribution Date (the “Aggregate Available Funds”) will, in general, equal the sum of the following amounts (without duplication):

(a)   the aggregate amount of all cash received on the Mortgage Loans (in the case of a Non-Serviced Mortgage Loan, only to the extent received by the issuing entity pursuant to the related Non-Serviced PSA) and any REO Property that is on deposit in the Collection Account (in each case, exclusive of any amount on deposit in or credited to any portion of the Collection Account that is held for the benefit of the holder of any related Companion Loan), as of the Master Servicer Remittance Date, exclusive of (without duplication):

●all Periodic Payments that are due on a Due Date after the end of the related Collection Period, excluding interest relating to periods prior to, but due after, the Cut-off Date;
●all unscheduled payments of principal (including prepayments), unscheduled interest, liquidation proceeds, net insurance proceeds and net condemnation proceeds and other unscheduled recoveries received subsequent to the related Determination Date (or, with respect to voluntary prepayments of principal of each Mortgage Loan with a Due Date occurring after the related Determination Date, subsequent to the related Due Date) allocable to the Mortgage Loans;
●all amounts in the Collection Account that are due or reimbursable to any person other than the Certificateholders and the RR Interest Owner;
●with respect to each Mortgage Loan that is an Actual/360 Loan and any Distribution Date occurring in each February and in any January occurring in a year that is not a leap year (unless such Distribution Date is the final Distribution Date), the Withheld Amounts related to the Mortgage Loans to the extent those funds are on deposit in the Collection Account;
●all yield maintenance charges and prepayment premiums;
●all amounts deposited in the Collection Account in error; and
●any late payment charges or accrued interest on a Mortgage Loan allocable to the default interest rate for such Mortgage Loan, to the extent permitted by law, excluding any interest calculated at the Mortgage Rate for the related Mortgage Loan;

(b)   if and to the extent not already included in clause (a), the aggregate amount transferred from the applicable REO Account allocable to the Mortgage Loans to the Collection Account for such Distribution Date;

(c)   all Compensating Interest Payments made by the master servicer with respect to the Mortgage Loans with respect to such Distribution Date and P&I Advances on the Mortgage Loans made by the master servicer or the trustee, as applicable, with respect to the Distribution Date (net of certain amounts that are due or reimbursable to persons other than the Certificateholders); and

(d)   with respect to each Mortgage Loan that is an Actual/360 Loan and any Distribution Date occurring in each March (or February, if such Distribution Date is the final Distribution Date), the Withheld Amounts related to the Mortgage Loans as required to be deposited in the Lower-Tier REMIC Distribution Account pursuant to the PSA.

The “Collection Period” for each Distribution Date and any Mortgage Loan or Whole Loan will be the period commencing on the day immediately following the Due Date for such Mortgage Loan or Whole Loan in the month preceding the month in which that Distribution Date occurs or the date that would have been the Due Date if such Mortgage Loan or Whole Loan had a Due Date in such preceding month and ending on and including the Due Date for such Mortgage Loan or Whole Loan occurring in the month in

 383 

which that Distribution Date occurs. Notwithstanding the foregoing, in the event that the last day of a Collection Period (or applicable grace period) is not a business day, any Periodic Payments received with respect to Mortgage Loans or Whole Loans relating to such Collection Period on the business day immediately following such day will be deemed to have been received during such Collection Period and not during any other Collection Period.

“Due Date” means, with respect to each Mortgage Loan or Whole Loan, the date on which scheduled payments of principal, interest or both are required to be made by the related borrower.

“Periodic Payment” means, with respect to any Mortgage Loan or the related Companion Loan, the scheduled monthly payment of principal and/or interest on such Mortgage Loan or Companion Loan, including any balloon payment, which is payable by a borrower from time to time under the related Mortgage Note and applicable law, without regard to any acceleration of principal of such Mortgage Loan or Companion Loan by reason of a default.

“Non-VRR Available Funds” means, as to any Distribution Date, an amount equal to the sum of (i) the Non-VRR Percentage of the Aggregate Available Funds for such Distribution Date and (ii) the Non-VRR Gain-on-Sale Remittance Amount withdrawn from the Non-VRR Gain-on-Sale Reserve Account for distribution on such Distribution Date.

The “Non-VRR Gain-on-Sale Remittance Amount” for each Distribution Date, is the lesser of (i) the amount on deposit in the Non-VRR Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the amount distributable from the Non-VRR Gain-on-Sale Reserve Account.

Priority of Distributions

On each Distribution Date, for so long as the Certificate Balances or Notional Amounts of the Non-VRR Certificates have not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the Non-VRR Available Funds, in the following order of priority:

First, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for those classes;

Second, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, in reduction of the Certificate Balances of those classes, in the following priority:

(i)       prior to the Cross-Over Date,

(a)           to the Class A-SB certificates, in an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, until the Certificate Balance of the Class A-SB certificates is reduced to the scheduled principal balance set forth on Annex H with respect to the Class A-SB certificates (the “Class A-SB Scheduled Principal Balance”) for such Distribution Date;

(b)           to the Class A-1 certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clause (a) above) for such Distribution Date, until the Certificate Balance of the Class A-1 certificates is reduced to zero;

(c)           to the Class A-2 certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clauses (a) and (b) above) for such Distribution Date, until the Certificate Balance of the Class A-2 certificates is reduced to zero;

 384 

(d)           to the Class A-3 certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clauses (a), (b) and (c) above) for such Distribution Date, until the Certificate Balance of the Class A-3 certificates is reduced to zero;

(e)           to the Class A-4 certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clauses (a), (b), (c) and (d) above) for such Distribution Date, until the Certificate Balance of the Class A-4 certificates is reduced to zero;

(f)            to the Class A-5 certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clauses (a), (b), (c), (d) and (e) above) for such Distribution Date, until the Certificate Balance of the Class A-5 certificates is reduced to zero; and

(g)           to the Class A-SB certificates, in an amount equal to the Non-VRR Principal Distribution Amount (or the portion of it remaining after the distributions specified in clauses (a), (b), (c), (d), (e) and (f) above) for such Distribution Date, until the Certificate Balance of the Class A-SB certificates, without regard to the Class A-SB Scheduled Principal Balance, is reduced to zero.

(ii)       on or after the Cross-Over Date, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, pro rata (based upon their respective Certificate Balance), in an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, until the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates are reduced to zero;

Third, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, first (i) up to an amount equal to, and pro rata based upon, the aggregate unreimbursed Non-VRR Realized Losses previously allocated to each such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Fourth, to the Class A-S certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Fifth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates have been reduced to zero, to the Class A-S certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Sixth, to the Class A-S certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Seventh, to the Class B certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Eighth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB and Class A-S certificates have been reduced to zero, to the Class B certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

 385 

Ninth, to the Class B certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Tenth, to the Class C certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Eleventh, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S and Class B certificates have been reduced to zero, to the Class C certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Twelfth, to the Class C certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Thirteenth, to the Class D certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Fourteenth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B and Class C certificates have been reduced to zero, to the Class D certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Fifteenth, to the Class D certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Sixteenth, to the Class E certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Seventeenth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C and Class D certificates have been reduced to zero, to the Class E certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Eighteenth, to the Class E certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Nineteenth, to the Class F certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 386 

Twentieth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D and Class E certificates have been reduced to zero, to the Class F certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Twenty-first, to the Class F certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Twenty-second, to the Class G certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Twenty-third, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E and Class F certificates have been reduced to zero, to the Class G certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Twenty-fourth, to the Class G certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed;

Twenty-fifth, to the Class J-RR certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Twenty-sixth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E, Class F and Class G certificates have been reduced to zero, to the Class J-RR certificates, in reduction of their Certificate Balance, up to an amount equal to the Non-VRR Principal Distribution Amount for such Distribution Date, less the portion of such Non-VRR Principal Distribution Amount distributed pursuant to all prior clauses, until the Certificate Balance of such class is reduced to zero;

Twenty-seventh, to the Class J-RR certificates, first (i) up to an amount equal to the aggregate of unreimbursed Non-VRR Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Non-VRR Realized Loss was allocated to such class until the date such Non-VRR Realized Loss is reimbursed; and

Twenty-eighth, to the Class R certificates, any remaining amounts.

The “Cross-Over Date” means the Distribution Date on which the Certificate Balances of all the Subordinate Certificates are (or are expected to be) reduced to zero as a result of the allocation of Non-VRR Realized Losses to those certificates.

Reimbursement of previously allocated Non-VRR Realized Losses will not constitute distributions of principal for any purpose and will not result in an additional reduction in the Certificate Balance of the class of certificates in respect of which a reimbursement is made.

 387 

Pass-Through Rates

The interest rate (the “Pass-Through Rate”) applicable to each class of Non-VRR Certificates for any Distribution Date will equal the rates set forth below:

The Pass-Through Rate on the Class A-1 certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-2 certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-3 certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-4 certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-5 certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-SB certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class A-S certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class B certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class C certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class D certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class E certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class F certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class G certificates is a per annum rate equal to [__]%.

The Pass-Through Rate on the Class J-RR certificates is a per annum rate equal to [__]%.

The Class R certificates will not have a Pass-Through Rate or be entitled to distributions in respect of interest.

Although it does not have a specified Pass-Through Rate (other than for tax reporting purposes), the effective interest rate for the VRR Interest will be the VRR Interest Rate.

The Pass-Through Rate for each class of Class X Certificates for any Distribution Date will equal the excess, if any of (a) the WAC Rate for the related Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Related Class X Class (or the Pass-Through Rate on the Related Class X Class, if only one) for such Distribution Date, weighted on the basis of their respective Certificate Balances immediately prior to that Distribution Date.

The “WAC Rate” with respect to any Distribution Date is equal to the weighted average of the applicable Net Mortgage Rates of the Mortgage Loans (including any Non-Serviced Mortgage Loan) and REO Loan (other than the portion of the REO Loan related to any Companion Loan) as of their respective Due Dates in the month preceding the month in which such Distribution Date occurs, weighted on the basis of their respective Stated Principal Balances immediately following the Distribution Date (or, if applicable, the Closing Date) in such preceding month.

The “Net Mortgage Rate” for each Mortgage Loan (including any Non-Serviced Mortgage Loan) and REO Loan (other than the portion of the REO Loan related to any Companion Loan) is equal to the related Mortgage Rate then in effect, less the related Administrative Cost Rate; provided, however, that for purposes of calculating Pass-Through Rates and Withheld Amounts, the Net Mortgage Rate for any Mortgage Loan will be determined without regard to any modification, waiver or amendment of the terms of the related Mortgage Loan, whether agreed to by the master servicer, the special servicer or resulting

 388 

from a bankruptcy, insolvency or similar proceeding involving the related borrower or otherwise. Notwithstanding the foregoing, for Mortgage Loans that accrue interest on an Actual/360 Basis, then, solely for purposes of calculating the Pass-Through Rate on the Regular Certificates, the Net Mortgage Rate of any Mortgage Loan for any one-month period preceding a related Due Date will be the annualized rate at which interest would have to accrue in respect of the Mortgage Loan on the basis of a 360-day year consisting of twelve 30-day months in order to produce the aggregate amount of interest actually required to be paid in respect of the Mortgage Loan during the one-month period at the related Net Mortgage Rate; provided, however, that with respect to each Actual/360 Loan, the Net Mortgage Rate for the one-month period (1) prior to the Due Dates in January and February in any year which is not a leap year or in February in any year which is a leap year (in either case, unless the related Distribution Date is the final Distribution Date) will be determined exclusive of Withheld Amounts and (2) prior to the Due Date in March (or February, if the related Distribution Date is the final Distribution Date) in any year, will be determined inclusive of Withheld Amounts for the immediately preceding February and January, as applicable. With respect to any REO Loan, the Net Mortgage Rate will be calculated as described above, as if the predecessor Mortgage Loan had remained outstanding.

“Administrative Cost Rate” as of any date of determination will be a per annum rate equal to the sum of the Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate.

“Mortgage Rate” with respect to any Mortgage Loan (including any Non-Serviced Mortgage Loan), REO Loan, Companion Loan or Whole Loan, is the annual rate at which interest accrues on such Mortgage Loan (which, in the case of any Componentized Mortgage Loan, is the weighted average of the interest rates of the respective components of such Mortgage Loan), REO Loan, Companion Loan or Whole Loan during such period (in the absence of a default), as stated in the related Mortgage Note, promissory note or componentization notice evidencing such Mortgage Loan (including any Non-Serviced Mortgage Loan), REO Loan, Companion Loan or Whole Loan without giving effect to any default rate.

Interest Distribution Amount

The “Interest Distribution Amount” with respect to any Distribution Date and each class of Non-VRR Certificates will equal (A) the sum of (i) the Interest Accrual Amount with respect to such class for such Distribution Date and (ii) the Interest Shortfall, if any, with respect to such class for such Distribution Date, less (B) any Non-VRR Excess Prepayment Interest Shortfall allocated to such class on such Distribution Date.

The “Interest Accrual Amount” with respect to any Distribution Date and any class of Non-VRR Certificates is equal to the interest for the related Interest Accrual Period accrued at the Pass-Through Rate for such class on the Certificate Balance or Notional Amount, as applicable, for such class immediately prior to that Distribution Date. Calculations of interest for each Interest Accrual Period will be made on 30/360 Basis.

An “Interest Shortfall” with respect to any Distribution Date for any class of Non-VRR Certificates is the sum of (a) the portion of the Interest Distribution Amount for such class remaining unpaid as of the close of business on the preceding Distribution Date, and (b) to the extent permitted by applicable law, (i) in the case of Principal Balance Certificates, one month’s interest on that amount remaining unpaid at the Pass-Through Rate applicable to such class for the current Distribution Date and (ii) in the case of the Class X Certificates, one-month’s interest on that amount remaining unpaid at the WAC Rate for such Distribution Date.

The “Interest Accrual Period” for each Distribution Date will be the calendar month prior to the month in which that Distribution Date occurs.

“Non-VRR Excess Prepayment Interest Shortfall” means, for any Distribution Date, the Non-VRR Percentage of the Excess Prepayment Interest Shortfall for such Distribution Date.

 389 

Principal Distribution Amount

The “Aggregate Principal Distribution Amount” for any Distribution Date will be equal to the sum of the following amounts:

(a)   the Aggregate Principal Shortfall for that Distribution Date,

(b)   the Scheduled Principal Distribution Amount for that Distribution Date, and

(c)   the Unscheduled Principal Distribution Amount for that Distribution Date;

provided that the Aggregate Principal Distribution Amount for any Distribution Date will be reduced, to not less than zero, by the amount of any reimbursements of:

(A)  Nonrecoverable Advances (including any property protection advance with respect to any Non-Serviced Mortgage Loan under the related Non-Serviced PSA reimbursed out of general collections on the Mortgage Loans), with interest on such Nonrecoverable Advances at the Reimbursement Rate, that are paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date, and

(B)  Workout-Delayed Reimbursement Amounts paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date,

provided, further, that in the case of clauses (A) and (B) above, if any of the amounts that were reimbursed from principal collections on the Mortgage Loans (including REO Loans) are subsequently recovered on the related Mortgage Loan (or REO Loan), such recovery will increase the Aggregate Principal Distribution Amount for the Distribution Date related to the period in which such recovery occurs.

The “Non-VRR Principal Distribution Amount” with respect to any Distribution Date and the Principal Balance Certificates will equal the Non-VRR Percentage of the Aggregate Principal Distribution Amount for such Distribution Date.

The “Scheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the principal portions of (a) all Periodic Payments (excluding balloon payments) with respect to the Mortgage Loans due during or, if and to the extent not previously received or advanced and distributed to Certificateholders on a preceding Distribution Date, prior to the related Collection Period and all Assumed Scheduled Payments with respect to the Mortgage Loans for the related Collection Period, in each case to the extent paid by the related borrower as of the related Determination Date (or, with respect to each Mortgage Loan with a Due Date occurring, or a grace period ending, after the related Determination Date, the related Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the Master Servicer Remittance Date) or advanced by the master servicer or the trustee, as applicable, and (b) all balloon payments with respect to the Mortgage Loans to the extent received on or prior to the related Determination Date (or, with respect to each Mortgage Loan with a Due Date occurring, or a grace period ending, after the related Determination Date, the related Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the Master Servicer Remittance Date), and to the extent not included in clause (a) above. The Scheduled Principal Distribution Amount from time to time will include all late payments of principal made by a borrower with respect to the Mortgage Loans, including late payments in respect of a delinquent balloon payment, received by the times described above in this definition, except to the extent those late payments are otherwise available to reimburse the master servicer or the trustee, as the case may be, for prior Advances, as described above.

 390 

The “Unscheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the following: (a) all prepayments of principal received on the Mortgage Loans on or prior to the related Determination Date; and (b) the principal portions of all Liquidation Proceeds, Insurance and Condemnation Proceeds and, if applicable, income, rents, and profits from REO Property or otherwise, received with respect to such Mortgage Loan and any REO Loan on or prior to the related Determination Date, but in each case only to the extent that such principal portion represents a recovery of principal for which no advance was previously made pursuant to “Pooling and Servicing Agreement—Advances” in respect of a preceding Distribution Date; provided that all such Liquidation Proceeds and Insurance and Condemnation Proceeds will be reduced by any Special Servicing Fees, Liquidation Fees, accrued interest on Advances and other additional expenses of the issuing entity incurred in connection with the related Mortgage Loan.

The “Assumed Scheduled Payment” for any Collection Period and with respect to any Mortgage Loan (including any Non-Serviced Mortgage Loan) that is delinquent in respect of its balloon payment or any REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan), is an amount equal to the sum of (a) the principal portion of the Periodic Payment that would have been due on such Mortgage Loan or REO Loan on the related Due Date based on the constant payment required by such related Mortgage Note or the original amortization schedule of the Mortgage Loan (as calculated with interest at the related Mortgage Rate), if applicable, assuming the related balloon payment has not become due, after giving effect to any reduction in the principal balance occurring in connection with a modification of such Mortgage Loan in connection with a default or a bankruptcy modification (or similar proceeding), and (b) interest on the Stated Principal Balance of that Mortgage Loan or REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan) at its Mortgage Rate (net of interest at the applicable rate at which the Servicing Fee is calculated).

The “Aggregate Principal Shortfall” for any Distribution Date means the amount, if any, by which (1) the Aggregate Principal Distribution Amount for the preceding Distribution Date exceeds (2) the aggregate amount actually distributed on the preceding Distribution Date in respect of such Aggregate Principal Distribution Amount.

Certain Calculations with Respect to Individual Mortgage Loans

The “Stated Principal Balance” of each Mortgage Loan will initially equal its Cut-off Date Balance (or in the case of a Qualified Substitute Mortgage Loan, the unpaid principal balance of such Mortgage Loan after application of all scheduled payments of principal and interest due during or prior to the month of substitution, whether or not received) and, on each Distribution Date, will be reduced by the amount of principal payments received on such Mortgage Loan or advanced for such Distribution Date. With respect to any Companion Loan on any date of determination, the Stated Principal Balance will equal the unpaid principal balance of such Companion Loan as of such date. With respect to any Whole Loan on any date of determination, the Stated Principal Balance of such Whole Loan will be the sum of the Stated Principal Balance of the related Mortgage Loan and each related Companion Loan on such date. The Stated Principal Balance of a Mortgage Loan or Whole Loan may also be reduced in connection with any modification that reduces the principal amount due on such Mortgage Loan or Whole Loan, as the case may be, or any forced reduction of its actual unpaid principal balance imposed by a court presiding over a bankruptcy proceeding in which the related borrower is the debtor. See “Certain Legal Aspects of Mortgage Loans”. If any Mortgage Loan or Whole Loan is paid in full or the Mortgage Loan or Whole Loan (or any Mortgaged Property acquired in respect of the Mortgage Loan or Whole Loan) is otherwise liquidated, then, as of the first Distribution Date that follows the end of the Collection Period in which that payment in full or liquidation occurred and notwithstanding that a loss may have occurred in connection with any liquidation, the Stated Principal Balance of the Mortgage Loan or Whole Loan will be zero.

For purposes of calculating allocations of, or recoveries in respect of, Realized Losses, as well as for purposes of calculating the Servicing Fee and Certificate Administrator/Trustee Fee payable each month, each REO Property (including any REO Property with respect to any Non-Serviced Mortgage Loan held pursuant to the related Non-Serviced PSA) will be treated as if there exists with respect to such REO Property an outstanding Mortgage Loan and, if applicable, each related Companion Loan (an “REO

 391 

Loan”), and all references to Mortgage Loan or Companion Loan and pool of Mortgage Loans in this prospectus, when used in that context, will be deemed to also be references to or to also include, as the case may be, any REO Loans. Each REO Loan will generally be deemed to have the same characteristics as its actual predecessor Mortgage Loan (including related Companion Loan), including the same fixed Mortgage Rate (and, accordingly, the same Net Mortgage Rate) and the same unpaid principal balance and Stated Principal Balance. Amounts due on the predecessor Mortgage Loan (including related Companion Loan) including any portion of it payable or reimbursable to the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator or the trustee, as applicable, will continue to be “due” in respect of the REO Loan; and amounts received in respect of the related REO Property, net of payments to be made, or reimbursement to the master servicer or the special servicer for payments previously advanced, in connection with the operation and management of that property, generally will be applied by the master servicer as if received on the predecessor Mortgage Loan or related Companion Loan.

With respect to each Serviced Whole Loan, no amounts relating to the related REO Property or REO Loan allocable to any related Companion Loan will be available for amounts due to the Certificateholders and the RR Interest Owner or to reimburse the issuing entity, other than in the limited circumstances related to Property Protection Advances, indemnification, Special Servicing Fees and other reimbursable expenses related to such Serviced Whole Loan incurred with respect to such Serviced Whole Loan in accordance with the PSA.

With respect to an AB Whole Loan, no amounts relating to the related REO Property or REO Loan allocable to a Subordinate Companion Loan will be available for amounts due to the holders of the certificates, other than indirectly in the limited circumstances related to reimbursement of Property Protection Advances, indemnification, Special Servicing Fees and other reimbursable expenses related to an AB Whole Loan incurred with respect to an AB Whole Loan in accordance with the PSA.

Application Priority of Mortgage Loan Collections or Whole Loan Collections

Absent express provisions in the related Mortgage Loan documents (and, with respect to each Serviced Whole Loan, the related Co-Lender Agreement), all amounts collected by or on behalf of the issuing entity in respect of any Mortgage Loan in the form of payments from the related borrower, Liquidation Proceeds, condemnation proceeds or insurance proceeds (excluding, if applicable, in the case of each Serviced Whole Loan, any amounts payable to the holder of any related Companion Loan(s) pursuant to the related Co-Lender Agreement) will be deemed to be allocated for purposes of collecting amounts due under the Mortgage Loan, pursuant to the PSA, in the following order of priority:

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and unpaid interest at the Reimbursement Rate on such Advances and, if applicable, unreimbursed and unpaid expenses of the issuing entity (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the issuing entity from general collections) with respect to the related Mortgage Loan;

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

Third, to the extent not previously allocated pursuant to clause First, as a recovery of accrued and unpaid interest on such Mortgage Loan (or, with respect to any Componentized Mortgage Loan, on each component thereof) (exclusive of default interest) to the extent of the excess of (i) accrued and unpaid interest on such Mortgage Loan at the related Mortgage Rate in effect from time to time through and including the end of the applicable Mortgage Loan interest accrual period in which such collections are received by or on behalf of the issuing entity, over (ii) the sum of (a) (x) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts (to the extent collections have not been allocated as recovery of accrued and unpaid interest pursuant to clause Fifth below on

 392 

earlier dates) or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable Advance, the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts, and (b) Accrued AB Loan Interest (with respect to any Componentized Mortgage Loan, such accrued and unpaid interest as between the components thereof to be applied in sequential order to such components);

Fourth, to the extent not previously allocated pursuant to clause First, as a recovery of principal of such Mortgage Loan then due and owing, including by reason of acceleration of such Mortgage Loan following a default thereunder (or, if the Mortgage Loan has been liquidated, as a recovery of principal to the extent of its entire remaining unpaid principal balance) (with respect to any Componentized Mortgage Loan, such principal to be applied to the components thereof in sequential order, in each case until the outstanding principal balance of each such component is reduced to zero);

Fifth, as a recovery of (i) accrued and unpaid interest on such Mortgage Loan (or, with respect to any Componentized Mortgage Loan, on each component thereof) to the extent of the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination by the master servicer that such P&I Advance would have been a Nonrecoverable Advance and (ii) Accrued AB Loan Interest (in each of clause (i) and (ii), to the extent collections have not been allocated as recovery of accrued and unpaid interest pursuant to this clause Fifth on earlier dates) (with respect to any Componentized Mortgage Loan, such accrued and unpaid interest as between the components thereof to be applied in sequential order to such components);

Sixth, as a recovery of amounts to be currently allocated to the payment of, or escrowed for the future payment of, real estate taxes, assessments and insurance premiums and similar items relating to such Mortgage Loan;

Seventh, as a recovery of any other reserves to the extent then required to be held in escrow with respect to such Mortgage Loan;

Eighth, as a recovery of any yield maintenance charge or prepayment premium then due and owing under such Mortgage Loan;

Ninth, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

Tenth, as a recovery of any assumption fees and Modification Fees then due and owing under such Mortgage Loan;

Eleventh, as a recovery of any other amounts then due and owing under such Mortgage Loan other than remaining unpaid principal (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees); and

Twelfth, as a recovery of any remaining principal of such Mortgage Loan to the extent of its entire remaining unpaid principal balance (with respect to any Componentized Mortgage Loan, such principal to be applied to the components thereof in sequential order, in each case until the outstanding principal balance of each such component is reduced to zero);

provided that, to the extent required under the REMIC provisions of the Code, payments or proceeds received (or receivable by exercise of the lender’s rights under the related Mortgage Loan documents) with respect to any partial release of a Mortgaged Property (including in connection with a condemnation)

 393 

at a time when the loan-to-value ratio of the related Mortgage Loan or Serviced Whole Loan exceeds 125%, or would exceed 125% following any partial release (based solely on the value of real property and excluding personal property and going concern value, if any) must be collected and allocated to reduce the principal balance of the Mortgage Loan or Serviced Whole Loan in the manner permitted by such REMIC provisions. Interest received on any Componentized Mortgage Loan pursuant to the foregoing will be required to be applied to the components thereof in sequential order, in each case to pay all accrued and outstanding interest in such Componentized Mortgage Loan. Principal received on any Componentized Mortgage Loan pursuant to the foregoing will be required to be applied to the components thereof in sequential order, in each case until the outstanding principal balance of each such component is reduced to zero.

“Accrued AB Loan Interest” means, with respect to any AB Modified Loan and any date of determination, accrued and unpaid interest that remains unpaid with respect to the junior note(s) of such AB Modified Loan.

Collections by or on behalf of the issuing entity in respect of any REO Property (exclusive of the amounts to be allocated to the payment of the costs of operating, managing, leasing, maintaining and disposing of such REO Property and, if applicable, in the case of each Serviced Whole Loan, exclusive of any amounts payable to the holder of any related Companion Loan(s), as applicable, pursuant to the related Co-Lender Agreement) will be deemed to be allocated for purposes of collecting amounts due under the Mortgage Loan, pursuant to the PSA, in the following order of priority:

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and interest at the Reimbursement Rate on all Advances and, if applicable, unreimbursed and unpaid expenses of the issuing entity (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the issuing entity from general collections) with respect to the related Mortgage Loan;

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

Third, to the extent not previously allocated pursuant to clause First, as a recovery of accrued and unpaid interest on such Mortgage Loan (or, with respect to any Componentized Mortgage Loan, on each component thereof) (exclusive of default interest) to the extent of the excess of (i) accrued and unpaid interest on such Mortgage Loan at the applicable Mortgage Rate in effect from time to time through and including the end of the applicable Mortgage Loan interest accrual period in which such collections are received by or on behalf of the issuing entity, over (ii) the sum of (a) (x) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts (to the extent collections have not been allocated as a recovery of accrued and unpaid interest pursuant to clause Fifth below or clause Fifth of the prior waterfall under this “—Application Priority of Mortgage Loan Collections or Whole Loan Collections” above on earlier dates) or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable Advance, the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts (with respect to any Componentized Mortgage Loan, such accrued and unpaid interest as between the components thereof to be applied in sequential order to such components), and (b) Accrued AB Loan Interest;

Fourth, to the extent not previously allocated pursuant to clause First, as a recovery of principal of such Mortgage Loan to the extent of its entire unpaid principal balance (with respect to any Componentized Mortgage Loan, such principal to be applied to the components thereof in sequential order, in each case until the outstanding principal balance of each such component is reduced to zero);

 394 

Fifth, as a recovery of (i) accrued and unpaid interest on such Mortgage Loan (or, with respect to any Componentized Mortgage Loan, on each component thereof) to the extent of the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination by the master servicer that such P&I Advance would have been a Nonrecoverable Advance and (ii) Accrued AB Loan Interest (in each of clause (i) and (ii), to the extent collections have not been allocated as recovery of accrued and unpaid interest pursuant to this clause Fifth or clause Fifth of the prior waterfall under this “—Application Priority of Mortgage Loan Collections or Whole Loan Collections” above on earlier dates) (with respect to any Componentized Mortgage Loan, such accrued and unpaid interest as between the components thereof to be applied in sequential order to such components);

Sixth, as a recovery of any yield maintenance charge or prepayment premium then due and owing under such Mortgage Loan;

Seventh, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

Eighth, as a recovery of any assumption fees and Modification Fees then due and owing under such Mortgage Loan; and

Ninth, as a recovery of any other amounts then due and owing under such Mortgage Loan other than remaining unpaid principal (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees).

Interest received on any Componentized Mortgage Loan pursuant to the foregoing will be required to be applied to the components thereof in sequential order, in each case to pay all accrued and outstanding interest in such Componentized Mortgage Loan. Principal received on any Componentized Mortgage Loan pursuant to the foregoing will be required to be applied to the components thereof in sequential order, in each case until the outstanding principal balance of each such component is reduced to zero.

Allocation of Yield Maintenance Charges and Prepayment Premiums

On each Distribution Date, prepayment premiums and yield maintenance charges collected as of the related Determination Date are required to be distributed to the holders of the classes of certificates and the VRR Interest Owners as described below.

On each Distribution Date, the VRR Percentage of any yield maintenance charge or prepayment premium collected on the Mortgage Loans during the one-month period ending on the related Determination Date is required to be distributed to the VRR Interest Owners, and the Non-VRR Percentage of any yield maintenance charge collected on the Mortgage Loans during the one-month period ending on the related Determination Date is required to be distributed as follows: (a) pro rata, between (i) the group (the “YM Group A”) of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB and Class X-A certificates, (ii) the group (the “YM Group B”) of the Class X-B, Class A-S, Class B and Class C certificates, (iii) the group (the “YM Group D”) of the Class X-D, Class D and Class E certificates, (iv) the group (the “YM Group F”) of the Class X-F and Class F certificates and (iv) the group (together with the YM Group A, the YM Group B, the YM Group D and the YM Group F, the “YM Groups”) of the Class X-G and Class G certificates based upon the aggregate amount of principal distributed to the classes of Principal Balance Certificates in each YM Group on such Distribution Date; and (b) as among the respective classes of Principal Balance Certificates in each YM Group in the following manner: (i) each class of Principal Balance Certificates in such YM Group will be entitled to receive on each Distribution Date the portion of such yield maintenance charge in an amount equal to the product of (x) a fraction whose numerator is the amount of principal distributed to such class of Principal Balance Certificates on such Distribution Date and whose denominator is the total amount of principal distributed to all of the Principal Balance Certificates in such YM Group on such Distribution Date, (y) the Base Interest Fraction for the related principal prepayment and such class of certificates, and (z) the aggregate

 395 

amount of such yield maintenance charge allocated to such YM Group and (ii) the portion of such yield maintenance charge allocated to such YM Group remaining after such distributions to the applicable classes of Principal Balance Certificates, will be distributed to the class of Class X Certificates in such YM Group. If there is more than one class of Principal Balance Certificates in either YM Group entitled to distributions of principal on any particular Distribution Date on which yield maintenance charges are distributable to such classes, the aggregate amount of such yield maintenance charges will be allocated among all such classes of Principal Balance Certificates up to, and on a pro rata basis in accordance with, their respective entitlements in those yield maintenance charges in accordance with the first sentence of this paragraph.

No prepayment premiums or yield maintenance charges will be distributed to holders of the Class R certificates. Instead, after the Notional Amounts of the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates, and the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E, Class F and Class G certificates have been reduced to zero, the Non-VRR Percentage of all prepayment premiums and yield maintenance charges with respect to Mortgage Loans allocated to the Certificateholders will be distributed by the certificate administrator to holders of the Class J-RR certificates.

The “Base Interest Fraction” with respect to any principal prepayment on any Mortgage Loan and with respect to any class of Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D, Class E, Class F and Class G certificates is a fraction (a) whose numerator is the amount, if any, by which (i) the Pass-Through Rate on such class of certificates exceeds (ii) the Discount Rate used in accordance with the related loan documents in calculating the yield maintenance charge with respect to such principal prepayment and (b) whose denominator is the amount, if any, by which the (i) Mortgage Rate on such Mortgage Loan exceeds (ii) the Discount Rate used in accordance with the related loan documents in calculating the yield maintenance charge with respect to such principal prepayment; provided, however, that under no circumstances will the Base Interest Fraction be greater than one. However, if such Discount Rate is greater than or equal to the lesser of (x) the Mortgage Rate on such Mortgage Loan and (y) the Pass-Through Rate described in the preceding sentence, then the Base Interest Fraction will equal zero; provided that if such Discount Rate is greater than or equal to the Mortgage Rate on such Mortgage Loan, but less than the Pass-Through Rate described in the preceding sentence, then the Base Interest Fraction will equal one.

“Discount Rate” means, with respect to any principal prepayment of any Mortgage Loan that provides for the payment of a yield maintenance charge or prepayment premium—

●if a discount rate was used in the calculation of the applicable yield maintenance charge or prepayment premium pursuant to the terms of the Mortgage Loan or REO Loan, that discount rate, converted (if necessary) to a monthly equivalent yield, or
●if a discount rate was not used in the calculation of the applicable yield maintenance charge or prepayment premium pursuant to the terms of a Mortgage Loan or REO Loan, the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 (519) – Selected Interest Rates under the heading “U.S. government securities/treasury constant maturities” for the week ending prior to the date of the relevant prepayment (or deemed prepayment), of U.S. Treasury constant maturities with a maturity date, one longer and one shorter, most nearly approximating the maturity date of that Mortgage Loan or REO Loan, such interpolated treasury yield converted to a monthly equivalent yield.

For a description of yield maintenance charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Certain Legal Aspects of Mortgage Loans—Default Interest and Limitations on Prepayments”.

 396 

Assumed Final Distribution Date; Rated Final Distribution Date

The “Assumed Final Distribution Date” with respect to any class of certificates is the Distribution Date on which the aggregate Certificate Balance or Notional Amount of that class of certificates would be reduced to zero based on the assumptions set forth below. The Assumed Final Distribution Date with respect to each class of Offered Certificates will in each case be as follows:

Class Designation

Assumed Final Distribution Date

Class A-1 February 2031
Class A-2 March 2031
Class A-3 July 2033
Class A-4 NAP – August 2036(1)
Class A-5 October 2036
Class A-SB February 2036
Class X-A October 2036
Class X-B November 2036
Class A-S November 2036
Class B November 2036
Class C November 2036
(1)The range of Assumed Final Distribution Dates is based on the initial Certificate Balance of the Class A-4 certificates ranging from $0 to $241,000,000.

The Assumed Final Distribution Dates set forth above were calculated without regard to any delays in the collection of balloon payments and without regard to delinquencies, defaults or liquidations. Accordingly, in the event of defaults on the Mortgage Loans, the actual final Distribution Date for one or more classes of the Offered Certificates may be later, and could be substantially later, than the related Assumed Final Distribution Date(s).

In addition, the Assumed Final Distribution Dates set forth above were calculated on the basis of a 0% CPY prepayment rate and the Modeling Assumptions. Since the rate of payment (including prepayments) of the Mortgage Loans may exceed the scheduled rate of payments, and could exceed the scheduled rate by a substantial amount, the actual final Distribution Date for one or more classes of the Offered Certificates may be earlier, and could be substantially earlier, than the related Assumed Final Distribution Date(s). The rate of payments (including prepayments) on the Mortgage Loans will depend on the characteristics of the Mortgage Loans, as well as on the prevailing level of interest rates and other economic factors, and we cannot assure you as to actual payment experience.

The “Rated Final Distribution Date” for each class of Offered Certificates will be the Distribution Date in November 2059. See “Ratings”.

Prepayment Interest Shortfalls

If a borrower prepays a Mortgage Loan or Serviced Whole Loan in whole or in part, after the due date but on or before the Determination Date in any calendar month, the amount of interest (net of related Servicing Fees) accrued on such prepayment from such due date to, but not including, the date of prepayment (or any later date through which interest accrues) will, to the extent actually collected (without regard to any prepayment premium or yield maintenance charge actually collected) constitute a “Prepayment Interest Excess”. Conversely, if a borrower prepays a Mortgage Loan or Serviced Whole Loan (with such prepayment allocated between the related Mortgage Loan and Serviced Companion Loan in accordance with the related Co-Lender Agreement) in whole or in part after the Determination Date (or, with respect to each Mortgage Loan or Serviced Companion Loan, as applicable, with a due date occurring after the related Determination Date, the related Due Date) in any calendar month and does not pay interest on such prepayment through the following Due Date, then the shortfall in a full month’s interest (net of related Servicing Fees) on such prepayment will constitute a “Prepayment Interest Shortfall”. Prepayment Interest Shortfalls for each Distribution Date with respect to each AB Whole Loan will generally be allocated first, to the related Subordinate Companion Loans in accordance with the related Co-Lender Agreement and then, pro rata to the related Mortgage Loan and any related Pari

 397 

Passu Companion Loan. Prepayment Interest Excesses (to the extent not offset by Prepayment Interest Shortfalls or required to be paid as Compensating Interest Payments) collected on the Mortgage Loans (other than any non-serviced mortgage loan) and any related Serviced Companion Loan, will be retained by the master servicer as additional servicing compensation.

The master servicer will be required to deliver to the certificate administrator for deposit in the Distribution Account (other than the portion of any Compensating Interest Payment described below that is allocable to a Serviced Companion Loan and is required to be made to the holder of such Serviced Companion Loan) on each Master Servicer Remittance Date, without any right of reimbursement thereafter, a cash payment (a “Compensating Interest Payment”) in an amount, with respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan), any related Serviced Pari Passu Companion Loan, equal to the lesser of:

(i)             the aggregate amount of Prepayment Interest Shortfalls incurred in connection with voluntary principal prepayments received in respect of the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any related Serviced Pari Passu Companion Loan (in each case other than a Specially Serviced Loan or if the special servicer allowed a prepayment on such Mortgage Loan or Serviced Pari Passu Companion Loan on a date other than the applicable Due Date) for the related Distribution Date, and

(ii)          the aggregate of (A) a portion of the master servicer’s Servicing Fees to be paid under the PSA for the related Distribution Date calculated at a per annum rate equal to (1) 0.00125% for each Mortgage Loan (other than a Non-Serviced Mortgage Loan), Serviced Companion Loan and related REO Loan without an initial sub-servicer, and (2) 0.000625% for each Mortgage Loan (other than a Non-Serviced Mortgage Loan), Serviced Companion Loan and the related REO Loan where servicing functions are performed by an initial sub-servicer, (B) all Prepayment Interest Excesses received by the master servicer during such Collection Period with respect to the Mortgage Loans (other than the Non-Serviced Mortgage Loan) (and, so long as a Whole Loan is serviced under the PSA, any related Serviced Whole Loan) subject to such prepayment and (C) to the extent earned on principal prepayments, net investment earnings payable to the master servicer for such Collection Period received by the master servicer during such Collection Period with respect to the Mortgage Loan (other than any Non-Serviced Mortgage Loan) (and, so long as a Whole Loan is serviced under the PSA, any related Serviced Whole Loan), as applicable, subject to such prepayment. In no event will the rights of the Certificateholders and the RR Interest Owner to the offset of the aggregate Prepayment Interest Shortfalls be cumulative.

If a Prepayment Interest Shortfall occurs with respect to a Mortgage Loan as a result of the master servicer allowing the related borrower to deviate (a “Prohibited Prepayment”) from the terms of the related Mortgage Loan documents regarding principal prepayments (other than (v) any Non-Serviced Mortgage Loan, (w) subsequent to a default under the related Mortgage Loan documents or if the Mortgage Loan is a Specially Serviced Loan, (x) pursuant to applicable law or a court order or otherwise in such circumstances where the master servicer is required to accept such principal prepayment in accordance with the Servicing Standard, (y) at the request or with the consent of the special servicer or, so long as no Control Termination Event is continuing, and only with respect to the Mortgage Loans other than any applicable Excluded Loan or any Servicing Shift Mortgage Loan, the Directing Holder or (z) in connection with the payment of any insurance proceeds or condemnation awards, unless the master servicer did not apply the proceeds thereof in accordance with the terms of the related loan documents and such failure causes the shortfall), then for purposes of calculating the Compensating Interest Payment for the related Distribution Date, master servicer will pay, without regard to clause (ii) above, the aggregate amount of Prepayment Interest Shortfalls with respect to such Mortgage Loan otherwise described in clause (i) above in connection with such Prohibited Prepayments.

Compensating Interest Payments with respect to the Serviced Whole Loans will be allocated among the related Mortgage Loan and the related Serviced Pari Passu Companion Loan, pro rata, in accordance with their respective principal amounts, and the master servicer will be required to pay the portion of such Compensating Interest Payments allocable to the related Serviced Pari Passu Companion Loan to the applicable master servicer under the related other pooling and servicing agreement.

 398 

The aggregate of any Excess Prepayment Interest Shortfall allocated to the Mortgage Loans for any Distribution Date will, to the extent of the Non-VRR Percentage thereof, be allocated on such Distribution Date among each class of Non-VRR Certificates pro rata in accordance with their respective Interest Accrual Amounts for that Distribution Date, with the remaining portion thereof being deemed allocated to the VRR Interest.

“Excess Prepayment Interest Shortfall” means, with respect to any Distribution Date, the aggregate of any Prepayment Interest Shortfalls resulting from any principal prepayments made on the Mortgage Loans to be included in the Aggregate Available Funds for such Distribution Date that are not covered by the master servicer’s Compensating Interest Payment for such Distribution Date and the portion of the compensating interest payments allocable to any Non-Serviced Mortgage Loan to the extent received from the related Non-Serviced Master Servicer.

Subordination; Allocation of Realized Losses

The rights of holders of the Subordinate Certificates to receive the Non-VRR Percentage of distributions of amounts collected or advanced on the Mortgage Loans will be subordinated, to the extent described in this prospectus, to the rights of holders of the Senior Certificates. In particular, the rights of the holders of the Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates to receive distributions of interest and principal, as applicable, will be subordinated to such rights of the holders of the Senior Certificates. The Class A-S certificates will likewise be protected by the subordination of the Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates. The Class B certificates will likewise be protected by the subordination of the Class C, Class D, Class E, Class F, Class G and Class J-RR certificates. The Class C certificates will likewise be protected by the subordination of the Class D, Class E, Class F, Class G and Class J-RR certificates.

This subordination will be effected in two (2) ways: (i) by the preferential right of the holders of a class of certificates to receive on any Distribution Date the amounts of interest and/or principal distributable to them prior to any distribution being made on such Distribution Date in respect of any classes of certificates subordinate to that class (as described above under “—Distributions—Priority of Distributions”) and (ii) by the allocation of Non-VRR Realized Losses to classes of Principal Balance Certificates that are subordinate to more senior classes, as described below.

Other than the subordination of certain classes of certificates, as described above, no other form of credit support will be available for the benefit of the Offered Certificates.

Prior to the Cross-Over Date, allocation of principal allocable to the Non-VRR Certificates on any Distribution Date will be made as described under “—Distributions—Priority of Distributions” above. On or after the Cross-Over Date, allocation of principal will be made to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates that are still outstanding, pro rata, without regard to the Class A-SB Scheduled Principal Balance, until their Certificate Balances have been reduced to zero. See “—Distributions—Priority of Distributions” above.

Allocation to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, for so long as they are outstanding, of the entire Non-VRR Principal Distribution Amount for each Distribution Date will have the effect of reducing the aggregate Certificate Balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates at a proportionately faster rate than the rate at which the aggregate Stated Principal Balance of the pool of Mortgage Loans will decline. Therefore, as principal is distributed to the holders of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, the percentage interest in the issuing entity evidenced by the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates will be decreased (with a corresponding increase in the percentage interest in the issuing entity evidenced by the Subordinate Certificates), thereby increasing, relative to their respective Certificate Balances, the subordination afforded to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates by the Subordinate Certificates.

 399 

Following retirement of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates, the successive allocation on each Distribution Date of the remaining Non-VRR Principal Distribution Amount to the Class A-S certificates, the Class B certificates, the Class C certificates, the Class D certificates, the Class E certificates, the Class F certificates, the Class G certificates and the Class J-RR certificates, in that order, for so long as they are outstanding, will provide a similar, but diminishing benefit to those certificates as to the relative amount of subordination afforded by the outstanding classes of certificates with later sequential designations.

On each Distribution Date, immediately following the distributions to be made to the Certificateholders and the RR Interest Owner on that date, the certificate administrator is required to calculate the Non-VRR Realized Loss and the VRR Realized Loss for such Distribution Date.

The “Non-VRR Realized Loss” with respect to any Distribution Date is the amount, if any, by which (i) the aggregate Certificate Balance of the Principal Balance Certificates, after giving effect to distributions of principal on such Distribution Date, exceeds (ii) the product of (A) the Non-VRR Percentage and (B) the aggregate Stated Principal Balance (for purposes of this calculation only, the aggregate Stated Principal Balance will not be reduced by the amount of principal payments received on the Mortgage Loans that were used to reimburse the master servicer, the special servicer or the trustee from general collections of principal on the Mortgage Loans for Workout-Delayed Reimbursement Amounts, to the extent those amounts are not otherwise determined to be Nonrecoverable Advances) of the Mortgage Loans, including any REO Loans (but in each case, excluding any Companion Loan) as of the end of the last day of the related Collection Period.

The certificate administrator will be required to allocate any Non-VRR Realized Losses among the respective classes of Principal Balance Certificates in the following order, until the Certificate Balance of each such class is reduced to zero:

first, to the Class J-RR certificates;

second, to the Class G certificates;

third, to the Class F certificates;

fourth, to the Class E certificates;

fifth, to the Class D certificates;

sixth, to the Class C certificates;

seventh, to the Class B certificates; and

eighth, to the Class A-S certificates.

Following the reduction of the Certificate Balances of all classes of Subordinate Certificates to zero, the certificate administrator will be required to allocate Non-VRR Realized Losses among the Senior Certificates (other than the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates), pro rata, based upon their respective Certificate Balances, until their respective Certificate Balances have been reduced to zero.

Realized Losses will not be allocated to the Class R certificates and will not be directly allocated to the Class X Certificates. However, the Notional Amounts of the classes of Class X Certificates will be reduced if any Related Class X Class is reduced by such Realized Losses.

VRR Realized Losses will be allocated to the VRR Interest. Non-VRR Realized Losses will be allocated to the Principal Balance Certificates.

The VRR Realized Losses and the Non-VRR Realized Losses are referred to in this prospectus as “Realized Losses”.

 400 

In general, Realized Losses could result from the occurrence of: (1) losses and other shortfalls on or in respect of the Mortgage Loans, including as a result of defaults and delinquencies on the related Mortgage Loans, Nonrecoverable Advances made in respect of the Mortgage Loans, the payment to the special servicer of any compensation as described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, and the payment of interest on Advances and certain servicing expenses; and (2) certain unanticipated, non-Mortgage Loan specific expenses of the issuing entity, including certain reimbursements to the certificate administrator or trustee as described under “Transaction Parties—The Trustee and Certificate Administrator” or “—The Operating Advisor and Asset Representations Reviewer”, and certain federal, state and local taxes, and certain tax-related expenses, payable out of the issuing entity, as described under “Material Federal Income Tax Considerations”.

A class of Regular Certificates or the VRR Interest will be considered outstanding until its Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, is reduced to zero. However, notwithstanding a reduction of its Certificate Balance or VRR Interest Balance to zero, reimbursements of any previously allocated Non-VRR Realized Losses and VRR Realized Losses are required thereafter to be made to a class of Principal Balance Certificates and the VRR Interest, as applicable, in accordance with the payment priorities set forth in “—Distributions—Priority of Distributions” and “Credit Risk Retention—The VRR Interest”.

Reports to Certificateholders and the RR Interest Owner; Certain Available Information

Certificate Administrator Reports

On each Distribution Date, the certificate administrator will be required to prepare and make available to each Certificateholder and the RR Interest Owner of record a Distribution Date Statement based in part on the information delivered to it by the master servicer in the form of Annex B (the “Distribution Date Statement”) and providing all information required under Regulation AB relating to distributions made on that date for the relevant class and the recent status of the Mortgage Loans. The certificate administrator will include on each Distribution Date statement a statement that each Certificateholder and the RR Interest Owner may access such notices via the certificate administrator’s website and that each Certificateholder and the RR Interest Owner may register to receive electronic mail notifications when such notices are posted thereon.

In addition, the certificate administrator will include (to the extent it receives such information) (i) the identity of any Mortgage Loans permitting additional secured debt, identifying (A) the amount of any additional secured debt incurred during the related Collection Period, (B) the total debt service coverage ratio calculated on the basis of the mortgage loan and such additional secured debt and (C) the aggregate loan-to-value ratio calculated on the basis of the mortgage loan and the additional secured debt in each applicable Form 10-D filed on behalf of the issuing entity and (ii) the beginning and ending account balances for each of the Securitization Accounts (for the applicable period) in each Form 10-D filed on behalf of the issuing entity.

Within a reasonable period of time after the end of each calendar year, the certificate administrator is required to furnish to each person or entity who at any time during the calendar year was a holder of a certificate and the RR Interest Owner, a statement containing information as to (i) the amount of the distribution on each Distribution Date in reduction of the Certificate Balance of the certificates and a reduction in the RR Interest Balance of the RR Interest, as applicable, and (ii) the amount of the distribution on each Distribution Date of the applicable Interest Accrual Amount, in each case, as to the applicable class, aggregated for the related calendar year or applicable partial year during which that person was a Certificateholder or the RR Interest Owner, together with any other information that the certificate administrator deems necessary or desirable, or that a Certificateholder, the RR Interest Owner or a Certificate Owner reasonably requests, to enable Certificateholders and the RR Interest Owner to prepare their tax returns for that calendar year. This obligation of the certificate administrator will be deemed to have been satisfied to the extent that substantially comparable information will be provided by the certificate administrator pursuant to any requirements of the Code as from time to time are in force.

 401 

In addition, the certificate administrator will make available on its website (www.ctslink.com), to the extent received from the applicable person, on each Distribution Date to each Privileged Person the following reports (other than clause (1) below, the “CREFC® Reports”) prepared by the master servicer, the certificate administrator or the special servicer, as applicable, substantially in the form provided in the PSA, in the case of the Distribution Date Statement (which form is subject to change) and as required under the PSA in the case of the CREFC® Reports, and including substantially the following information:

(1)       a report as of the close of business on the immediately preceding Determination Date, containing some categories of information regarding the Mortgage Loans provided on Annex A-2, calculated, where applicable, on the basis of the most recent relevant information provided by the borrowers to the master servicer and by the master servicer to the certificate administrator, and presented in a loan-by-loan and tabular format substantially similar to the formats utilized on Annex B;

(2)       a Commercial Real Estate Finance Council (“CREFC®”) delinquent loan status report;

(3)       a CREFC® historical loan modification and corrected loan report;

(4)       a CREFC® advance recovery report;

(5)       a CREFC® total loan report;

(6)       a CREFC® operating statement analysis report;

(7)       a CREFC® comparative financial status report;

(8)       a CREFC® net operating income adjustment worksheet;

(9)       a CREFC® real estate owned status report;

(10)    a CREFC® servicer watch list;

(11)    a CREFC® loan level reserve and letter of credit report;

(12)    a CREFC® property file;

(13)    a CREFC® financial file;

(14)    a CREFC® loan setup file; and

(15)    a CREFC® loan periodic update file.

The master servicer or the special servicer, as applicable, may omit any information from these reports that the master servicer or the special servicer regards as confidential, so long as such information is not required to be disclosed pursuant to Item 1125 of Regulation AB. Subject to any potential liability for willful misconduct, bad faith or negligence as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, none of the master servicer, the special servicer, the trustee or the certificate administrator will be responsible for the accuracy or completeness of any information supplied to it by a borrower, a mortgage loan seller or another party to the PSA or a party under a Non-Serviced PSA that is included in any reports, statements, materials or information prepared or provided by it. Some information will be made available to Certificateholders and the RR Interest Owner by electronic transmission as may be agreed upon between the depositor and the certificate administrator.

 402 

Before each Distribution Date, the master servicer will deliver to the certificate administrator by electronic means, as required under the PSA:

●a CREFC® property file;
●a CREFC® financial file;
●a CREFC® loan setup file;
●a CREFC® loan periodic update file; and
●a CREFC® appraisal reduction amount template (if any Appraisal Reduction Amount has been calculated).

No later than two (2) business days following each Distribution Date, the master servicer will deliver to the certificate administrator by electronic means a CREFC® Schedule AL file.

In addition, the master servicer (with respect to a Mortgage Loan that is not a Specially Serviced Loan) or special servicer (with respect to Specially Serviced Loans and REO Properties), as applicable, is also required to prepare the following for each Mortgaged Property and REO Property:

●Within 30 days after receipt of a quarterly operating statement, if any, commencing for the quarter ending March 31, 2027, a CREFC® operating statement analysis report but only to the extent the related borrower is required by the Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, for the Mortgaged Property or REO Property as of the end of that calendar quarter, provided, however, that any analysis or report with respect to the first calendar quarter of each year will not be required to the extent provided in the then current applicable CREFC® guidelines (it being understood that as of the date of this prospectus, the applicable CREFC® guidelines provide that such analysis or report with respect to the first calendar quarter (in each year) is not required for a Mortgaged Property unless such Mortgaged Property is analyzed on a trailing 12 month basis, or if the related Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan is on the CREFC® servicer watch list). The master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans and REO Properties), as applicable, will deliver to the certificate administrator, the operating advisor and each holder of a Serviced Companion Loan by electronic means the operating statement analysis upon request.
●Within 30 days after receipt by the special servicer (with respect to Specially Serviced Loans and REO Properties) or the master servicer (with respect to a Mortgage Loan or Serviced Whole Loan that is not a Specially Serviced Loan) of any annual operating statements or rent rolls (or, with respect to residential cooperative properties, maintenance schedules) commencing for the calendar year ending December 31, 2026, a CREFC® net operating income adjustment worksheet, but only to the extent the related borrower is required by the Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, presenting the computation made in accordance with the methodology described in the PSA to “normalize” the full year net operating income and debt service coverage numbers used by the master servicer to satisfy its obligation to deliver the CREFC® net operating income adjustment worksheet described above. The special servicer or the master servicer will deliver to the certificate administrator, the operating advisor and each holder of a related Serviced Companion Loan by electronic means the CREFC® net operating income adjustment worksheet upon request.

Certificate Owners and any holder of a Serviced Companion Loan who are also Privileged Persons may also obtain access to any of the certificate administrator reports upon request and pursuant to the provisions of the PSA. Otherwise, until the time Definitive Certificates are issued to evidence the certificates, the information described above will be available to the related Certificate Owners only if DTC and its participants provide the information to the Certificate Owners. See “Risk Factors—General Risk Factors—Book-Entry Registration Will Mean You Will Not Be Recognized as a Holder of Record”.

 403 

“Privileged Person” includes the depositor and its designees, the initial purchasers, the underwriters, the sponsors, the master servicer, the special servicer, any Excluded Special Servicer, the trustee, the certificate administrator, any additional servicer designated by the master servicer or the special servicer, the operating advisor, any affiliate of the operating advisor designated by the operating advisor, the asset representations reviewer, any holder of a Companion Loan who provides an Investor Certification, any person (including the Directing Holder, the Controlling Class Representative, a Risk Retention Consultation Party or a VRR Interest Owner) who provides the certificate administrator with an Investor Certification and any nationally recognized statistical rating organization within the meaning of Section 3(a)(62) of the Exchange Act (“NRSRO”), including any Rating Agency, that delivers an NRSRO Certification to the certificate administrator, which Investor Certification and NRSRO Certification may be submitted electronically via the certificate administrator’s website; provided that in no event may a Borrower Party (other than a Borrower Party that is a Risk Retention Consultation Party or a special servicer) be entitled to receive (i) if such party is the Directing Holder or any Controlling Class Certificateholder, any Excluded Information via the certificate administrator’s website (unless a loan-by-loan segregation is later performed by the certificate administrator in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loan(s)), and (ii) if such party is not the Directing Holder or any Controlling Class Certificateholder, any information other than the Distribution Date Statement; provided, however, that, if the special servicer obtains knowledge that it is a Borrower Party, the special servicer will nevertheless be a Privileged Person; provided, further, however, that the special servicer may not directly or indirectly provide any information related to any Excluded Special Servicer Loan (which may include any asset status reports, Final Asset Status Reports (or summaries thereof), and such other information as may be specified in the PSA pertaining to such Excluded Special Servicer Loan) to the related Borrower Party, any of the special servicer’s employees or personnel or any of its affiliates involved in the management of any investment in the related Borrower Party or the related Mortgaged Property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related Borrower Party, and will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations; provided, further, however, that any Excluded Controlling Class Holder will be permitted to reasonably request and obtain, in accordance with terms of the PSA, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class Holder is not a Borrower Party (if such Excluded Information is not otherwise available to such Excluded Controlling Class Holder via the certificate administrator’s website on account of it constituting Excluded Information) from the master servicer or the special servicer, as the case may be. Notwithstanding any provision to the contrary in this prospectus, neither the master servicer nor the certificate administrator will have any obligation to take separate action to restrict access by the special servicer or any Excluded Special Servicer to any information related to any Excluded Special Servicer Loan solely because it is an Excluded Special Servicer Loan.

In determining whether any person is an additional servicer or an affiliate of the operating advisor, the certificate administrator may rely on a certification by the master servicer, the special servicer, a mortgage loan seller or the operating advisor, as the case may be.

The “Risk Retention Consultation Parties” will be (i) a party selected by Goldman Sachs Bank USA and (ii) a party selected by Citi Real Estate Funding Inc., in each case, as an owner of the VRR Interest. The depositor will promptly provide the name and contact information for each initial Risk Retention Consultation Party upon request and any such requesting party may conclusively rely on the name and contact information provided by the depositor. The certificate administrator and the other parties to the PSA will be entitled to assume that the identity of a Risk Retention Consultation Party has not changed until such parties receive written notice of (including the identity and contact information for) a replacement of the Risk Retention Consultation Party from the RR Interest Owner or the Class RR Certificateholder, as applicable. Notwithstanding the foregoing, no Risk Retention Consultation Party will have any consultation rights with respect to any related Excluded Loan. Each of GSMC and CREFI (or their respective affiliate) is expected to be an initial Risk Retention Consultation Party.

“Borrower Party” means a borrower, a manager of a Mortgaged Property, a Restricted Mezzanine Holder or a Borrower Party Affiliate. For the avoidance of doubt, with respect to a Mortgage Loan secured by a residential cooperative property, a person will not be considered a “Borrower Party” solely by reason

 404 

of such person holding one or more cooperative unit loans that are secured by direct equity interests in the related borrower or owning one or more residential cooperative units comprising the related Mortgaged Property as a result of any foreclosure, transfer in lieu of foreclosure or other exercise of remedies with respect to any such unit loan(s).

“Borrower Party Affiliate” means, with respect to a borrower, a manager of a Mortgaged Property or a Restricted Mezzanine Holder, (a) any other person controlling or controlled by or under common control with such borrower, manager or Restricted Mezzanine Holder, as applicable, or (b) any other person owning, directly or indirectly, twenty-five percent (25%) or more of the beneficial interests in such borrower, manager or Restricted Mezzanine Holder, as applicable. For the purposes of this definition, “control” when used with respect to any specified person means the power to direct the management and policies of such person, directly or indirectly, whether through the ownership of voting securities, by contract or otherwise and the terms “controlling” and “controlled” have meanings correlative to the foregoing.

“Excluded Controlling Class Loan” means a Mortgage Loan or Whole Loan with respect to which, as of any date of determination, the Controlling Class Representative or any Controlling Class Certificateholder, as applicable, is a Borrower Party.

“Excluded Information” means, with respect to any Excluded Controlling Class Loan, any information solely related to such Excluded Controlling Class Loan and/or the related Mortgaged Properties, which may include any asset status reports, Final Asset Status Reports (or summaries thereof), and such other information as may be specified in the PSA pertaining to such Excluded Controlling Class Loan and/or the related Mortgaged Properties, other than any such information with respect to such Excluded Controlling Class Loan that is aggregated with information of other Mortgage Loans at a pool level and other than CREFC® Reports (other than the CREFC® special servicer loan file for the related Excluded Controlling Class Loan).

“Excluded Loan” means with respect to (i) the Controlling Class Representative, any Mortgage Loan or Whole Loan with respect to which the Controlling Class Representative or the holder of the majority of the Controlling Class (by Certificate Balance) is a Borrower Party, or (ii) a Risk Retention Consultation Party, any Mortgage Loan or Whole Loan if, as of any date of determination, such Risk Retention Consultation Party or the person entitled to appoint such Risk Retention Consultation Party is a Borrower Party.

“Investor Certification” means a certificate (which may be in electronic form), substantially in the form attached to the PSA or in the form of an electronic certification contained on the certificate administrator’s website (which may be a click through confirmation), representing (i) that such person executing the certificate is a Certificateholder, the RR Interest Owner, a Directing Holder or a Risk Retention Consultation Party (in each case, to the extent such person is not a Certificateholder), a beneficial owner of a certificate, a Companion Loan Holder or a prospective purchaser of a certificate (or any investment advisor or manager of the foregoing), (ii) that either (a) such person is a Risk Retention Consultation Party or is not a Borrower Party, in which case such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA, or (b) such person is a Borrower Party (other than a Risk Retention Consultation Party), in which case (1) if such person is the Directing Holder or a Controlling Class Certificateholder, such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA other than any Excluded Information relating to an Excluded Controlling Class Loan applicable to such party as set forth in the PSA or (2) if such person is not the Directing Holder or a Controlling Class Certificateholder, such person will only receive access to the Distribution Date Statements prepared by the certificate administrator, (iii) such person has received a copy of the final prospectus and (iv) such person agrees to keep any Privileged Information confidential and will not violate any securities laws; provided, however, that any Excluded Controlling Class Holder (i) will be permitted to obtain, upon request in accordance with terms of PSA, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class Holder is not a Borrower Party (if such Excluded Information is not otherwise available to such Excluded Controlling Class Holder via the certificate administrator’s website on account of it constituting Excluded

 405 

Information) from the master servicer or the special servicer, as the case may be, and (ii) will be considered a Privileged Person for all other purposes, except with respect to its ability to obtain information with respect to any related Excluded Controlling Class Loan.

“Restricted Mezzanine Holder” means a holder of a related mezzanine loan that has been accelerated or as to which the mezzanine lender has initiated foreclosure or enforcement proceedings against the equity collateral pledged to secure such mezzanine loan.

A “Certificateholder” is the person in whose name a certificate (including the Class RR certificates) is registered in the certificate register or any beneficial owner thereof; provided, however, that solely for the purposes of giving any consent, approval, waiver or taking any action pursuant to the PSA, any certificate (including the Class RR certificates) registered in the name of or beneficially owned by the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, a mortgage loan seller, a mortgagor, a Borrower Party or any affiliate of any of such persons will be deemed to be not outstanding (provided that notwithstanding the foregoing, any Controlling Class certificates owned by an Excluded Controlling Class Holder will be deemed to be not outstanding as to such Excluded Controlling Class Holder solely with respect to any related Excluded Controlling Class Loan; and provided, further, that any Controlling Class certificates owned by the special servicer or an affiliate thereof will be deemed to be not outstanding as to the special servicer or such affiliate solely with respect to any related Excluded Special Servicer Loan), and the Voting Rights to which it is entitled will not be taken into account in determining whether the requisite percentage of Voting Rights necessary to effect any such consent, approval, waiver or take any such action has been obtained; provided, however, that the foregoing restrictions will not apply in the case of the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, the mortgage loan sellers or any affiliate of any of such persons unless such consent, approval or waiver sought from such party would in any way increase its compensation or limit its obligations in the named capacities under the PSA or waive a Servicer Termination Event or trigger an Asset Review with respect to such Mortgage Loan; provided, further, that so long as there is no Servicer Termination Event with respect to the master servicer or special servicer, the master servicer and the special servicer or such affiliate of either will be entitled to exercise such Voting Rights with respect to any issue which could reasonably be believed to adversely affect such party’s compensation or increase its obligations or liabilities under the PSA; and provided, further, that such restrictions will not apply to (i) the exercise of the special servicer’s, the master servicer’s or the related mortgage loan seller’s rights, if any, or any of their affiliates as a member of the Controlling Class or (ii) any affiliate of the depositor, the master servicer, the special servicer, the trustee or the certificate administrator that has provided an Investor Certification in which it has certified as to the existence of certain policies and procedures restricting the flow of information between it and the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable.

“NRSRO Certification” means a certification (a) executed by an NRSRO or (b) provided electronically and executed by such NRSRO by means of a “click-through” confirmation on the 17g-5 Information Provider’s website in favor of the 17g-5 Information Provider that states that such NRSRO is a Rating Agency as such term is defined in the PSA or that such NRSRO has provided the depositor with the appropriate certifications pursuant to paragraph (e) of Rule 17g-5 under the Exchange Act (“Rule 17g-5”), that such NRSRO has access to the depositor’s 17g-5 website, and that such NRSRO will keep such information confidential except to the extent such information has been made available to the general public.

Under the PSA, the master servicer or the special servicer, as applicable, is required to provide to the holders of any Companion Loan (or their designee including any master servicer or any special servicer) certain other reports, copies and information relating to the related Serviced Whole Loan to the extent required under the related Co-Lender Agreement.

Certain information concerning the Mortgage Loans and the certificates, including the Distribution Date Statements, CREFC® Reports and supplemental notices with respect to such Distribution Date Statements and CREFC® Reports, may be provided by the certificate administrator at the direction of the

 406 

depositor (which may be in the form of a standing order) to certain market data providers, such as Bloomberg Financial Markets, L.P., Trepp, LLC, Intex Solutions, Inc., Moody’s Analytics, CMBS.com, Inc., BlackRock Financial Management, Inc., Markit Group Limited, RealINSIGHT, LSEG, Intercontinental Exchange | ICE Data Services, KBRA Analytics, LLC, DealX, Fintech Data LLC, d.b.a. CRED iQ, Green Street Advisors, LLC and redIQ LLC (each, a “Financial Market Publisher”), pursuant to the terms of the PSA.

Upon the reasonable request of any Certificateholder or the RR Interest Owner that is a Privileged Person identified to the master servicer’s reasonable satisfaction, the master servicer may provide (or forward electronically) at the expense of such Certificateholder or the RR Interest Owner copies of any appraisals, operating statements, rent rolls (or, with respect to residential cooperative properties, maintenance schedules) and financial statements (in each case, solely relating to the Serviced AB Whole Loan, if requested by the holder of a Subordinate Companion Loan) obtained by the master servicer; provided, that in connection with such request, the master servicer may require a written confirmation executed by the requesting person substantially in such form as may be reasonably acceptable to the master servicer, generally to the effect that such person is a Certificateholder, the RR Interest Owner or a Certificate Owner and a Privileged Person, will keep such information confidential and will use such information only for the purpose of analyzing asset performance and evaluating any continuing rights the Certificateholder and the RR Interest Owner may have under the PSA. Certificateholders and the RR Interest Owner will not, however, be given access to or be provided copies of, any Mortgage Files or Diligence Files.

Information Available Electronically

The certificate administrator will make available to any Privileged Person via the certificate administrator’s website and will make available to the general public this prospectus, Distribution Date Statements, the PSA, each MLPA and the SEC EDGAR filings referred to below:

●the following “deal documents”:
othis prospectus;
othe PSA, each sub-servicing agreement delivered to the certificate administrator from and after the Closing Date, if any, and each MLPA and any amendments and exhibits to those agreements;
othe CREFC® loan setup file delivered to the certificate administrator by the master servicer;
●the following “SEC EDGAR filings”:
oany reports on Forms 10-D, 10-K, 8-K and ABS-EE that have been filed by the certificate administrator with respect to the issuing entity through the SEC’s Electronic Data Gathering and Retrieval (EDGAR) system;
●the following documents, which will be made available under a tab or heading designated “periodic reports”:
othe Distribution Date Statements;
othe CREFC® bond level files;
othe CREFC® collateral summary files;
 407 
othe CREFC® Reports, other than the CREFC® loan setup file and CREFC® special servicer loan file (provided that they are received by the certificate administrator);
othe CREFC® appraisal reduction amount template;
othe annual reports prepared by the operating advisor;
●the following documents, which will be made available under a tab or heading designated “additional documents”:
othe summary of any Final Asset Status Report as provided by the special servicer;
oany property inspection reports, any environmental reports and appraisals delivered to the certificate administrator in electronic format;
oany notice or documents provided to the certificate administrator by the depositor, the master servicer or the special servicer directing the certificate administrator to post to the “additional documents” tab;
●the following documents, which will be made available under a tab or heading designated “special notices”:
  o    notice of any release based on an environmental release under the PSA;
  o    notice of any waiver, modification or amendment of any term of any Mortgage Loan or Whole Loan;
onotice of final payment on the certificates or the RR Interest;
oall notices of the occurrence of any Servicer Termination Event received by the certificate administrator or any notice to Certificateholders or the RR Interest Owner of the termination of the master servicer or the special servicer;
oany notice of resignation or termination of the master servicer or the special servicer;
onotice of resignation of the trustee or the certificate administrator, and notice of the acceptance of appointment by the successor trustee or the successor certificate administrator, as applicable;
oany notice of any request by requisite percentage of Voting Rights for a vote to terminate the special servicer, the operating advisor or the asset representations reviewer;
oany notice to Certificateholders or the RR Interest Owner of the operating advisor’s recommendation to replace the special servicer and the related report prepared by the operating advisor in connection with such recommendation;
onotice of resignation or termination of the operating advisor or the asset representations reviewer and notice of the acceptance of appointment by the successor operating advisor or the successor asset representations reviewer;
onotice of the certificate administrator’s determination that an Asset Review Trigger has occurred and a copy of any Asset Review Report Summary received by the certificate administrator;
oofficer’s certificates supporting any determination that any Advance was (or, if made, would be) a Nonrecoverable Advance;
 408 
oany notice of the termination of the issuing entity;
oany notice that a Control Termination Event or an Operating Advisor Consultation Event has occurred or is terminated or that a Consultation Termination Event has occurred;
oany notice of the occurrence of an Operating Advisor Termination Event;
oany notice of the occurrence of an Asset Representations Reviewer Termination Event;
oany Proposed Course of Action Notice;
oany assessment of compliance delivered to the certificate administrator;
oany Attestation Reports delivered to the certificate administrator;
oany document provided by the master servicer or the depositor directing the certificate administrator to post same;
oany “special notices” requested by a Certificateholder to be posted on the certificate administrator’s website described under “—Certificateholder Communication” below;
●the “Investor Q&A Forum”;
●solely to Certificateholders and Certificate Owners that are Privileged Persons, the “Investor Registry”; and
●the “U.S. Risk Retention Special Notices” tab;

provided that with respect to a Control Termination Event or a Consultation Termination Event deemed to exist due solely to the existence of any applicable Excluded Loan, the certificate administrator will only be required to make available such notice of the occurrence and continuance of a Control Termination Event or the notice of the occurrence and continuance of a Consultation Termination Event to the extent the certificate administrator has been notified of such Excluded Loan.

The certificate administrator will be required to, in addition to posting the applicable notices on the “U.S. Risk Retention Special Notices” tab described above, provide email notification to any Privileged Person (other than Financial Market Publishers) that has registered to receive access to the certificate administrator’s website that a notice has been posted to the “U.S. Risk Retention Special Notices” tab.

Notwithstanding the foregoing, if the Controlling Class Representative or any Controlling Class Certificateholder, as applicable, is a Borrower Party with respect to any related Excluded Controlling Class Loan (such party, an “Excluded Controlling Class Holder”), such Excluded Controlling Class Holder is required to promptly notify each of the master servicer, the special servicer, the operating advisor, the trustee and the certificate administrator pursuant to the PSA and provide a new Investor Certification pursuant to the PSA and will not be entitled to access any Excluded Information (unless a loan-by-loan segregation is later performed by the certificate administrator in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loan(s)) made available on the certificate administrator’s website for so long as it is an Excluded Controlling Class Holder. The PSA will require each Excluded Controlling Class Holder in such new Investor Certification to certify that it acknowledges and agrees that it is prohibited from accessing and reviewing (and it agrees not to access and review) any Excluded Information. In addition, if the Directing Holder or any Controlling Class Certificateholder is not an Excluded Controlling Class Holder, such person will certify and agree that they will not share any Excluded Information with any Excluded Controlling Class Holder.

 409 

Notwithstanding the foregoing, nothing set forth in the PSA will prohibit the Directing Holder or any Controlling Class Certificateholder from receiving, requesting or reviewing any Excluded Information relating to any Excluded Controlling Class Loan with respect to which the Directing Holder or such Controlling Class Certificateholder is not a Borrower Party and, if such Excluded Information is not available to such Excluded Controlling Class Holder via the certificate administrator’s website on account of it constituting Excluded Information, such Directing Holder or Controlling Class Certificateholder that is not a Borrower Party with respect to the related Excluded Controlling Class Loan will be permitted to reasonably request and obtain such information in accordance with terms of the PSA and the master servicer and the special servicer, as applicable, may require and rely on certifications and other reasonable information prior to releasing any such information.

To the extent the Directing Holder or any Controlling Class Certificateholder receives access pursuant to the PSA to any Excluded Information on the certificate administrator’s website or otherwise receives access to such Excluded Information, such Directing Holder or any Controlling Class Certificateholder will be deemed to have agreed that it (i) will not directly or indirectly provide any such Excluded Information to (A) the related Borrower Party, (B) any related Excluded Controlling Class Holder, (C) any employees or personnel of such Directing Holder or any Controlling Class Certificateholder or any of its affiliates involved in the management of any investment in the related Borrower Party or the related Mortgaged Property or (D) to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related Borrower Party, and (ii) will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with the obligations described in clause (i) above.

Any reports on Form 10-D filed by the certificate administrator will contain (i) the information required by Rule 15Ga-1(a) concerning all Mortgage Loans held by the issuing entity that were the subject of a demand to repurchase or replace due to a breach or alleged breach of one or more representations and warranties made by the related mortgage loan seller, (ii) a reference to the most recent Form ABS-15G filed by the depositor and the mortgage loan sellers, if applicable, and the SEC’s assigned “Central Index Key” for each such filer and (iii) certain account balances to the extent available to the certificate administrator.

The certificate administrator will not make any representation or warranty as to the accuracy or completeness of any report, document or other information made available on the certificate administrator’s website or its filing of such information pursuant to the PSA, including, but not limited to, filing via EDGAR, and will assume no responsibility for any such report, document or other information, other than with respect to such reports, documents or other information prepared by the certificate administrator. In addition, the certificate administrator may disclaim responsibility for any information distributed by it or filed by it, as applicable, for which it is not the original source.

In connection with providing access to the certificate administrator’s website (other than with respect to access provided to the general public in accordance with the PSA), the certificate administrator may require registration and the acceptance of a disclaimer, including an agreement to keep certain nonpublic information made available on the website confidential, as required under the PSA. The certificate administrator will not be liable for the dissemination of information in accordance with the PSA.

The certificate administrator will make the “Investor Q&A Forum” available to Privileged Persons via the certificate administrator’s website under a tab or heading designated “Investor Q&A Forum”, where (i) Certificateholders, the RR Interest Owner and beneficial owners that are Privileged Persons may submit inquiries to (a) the certificate administrator relating to the Distribution Date Statements, (b) the master servicer or the special servicer relating to servicing reports, the Mortgage Loans (excluding any Non-Serviced Mortgage Loan) or the related Mortgaged Properties or (c) the operating advisor relating to annual or other reports prepared by the operating advisor or actions by the special servicer referenced in such reports, and (ii) Privileged Persons may view previously submitted inquiries and related answers. The certificate administrator will forward such inquiries to the appropriate person and, in the case of an inquiry relating to a Non-Serviced Mortgage Loan, to the applicable party under the related Non-Serviced PSA. The certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, will be required to answer each inquiry, unless such party determines (i) the question is beyond the scope of the topics detailed above, (ii) that answering the inquiry would not be in the best

 410 

interests of the issuing entity and/or the Certificateholders and/or the RR Interest Owner, (iii) that answering the inquiry would be in violation of applicable law, the PSA (including requirements in respect of non-disclosure of Privileged Information) or the Mortgage Loan documents, (iv) that answering the inquiry would materially increase the duties of, or result in significant additional cost or expense to, the certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, (v) that answering the inquiry would require the disclosure of Privileged Information (subject to the Privileged Information Exception) or (vi) that answering the inquiry is otherwise, for any reason, not advisable. In addition, no party will post or otherwise disclose any direct communications with the Directing Holder or a Risk Retention Consultation Party as part of its responses to any inquiries. In the case of an inquiry relating to any Non-Serviced Mortgage Loan, the certificate administrator is required to make reasonable efforts to obtain an answer from the applicable party under the related Non-Serviced PSA; provided that the certificate administrator will not be responsible for the content of such answer, or any delay or failure to obtain such answer. The certificate administrator will be required to post the inquiries and related answers, if any, on the Investor Q&A Forum, subject to and in accordance with the PSA. The Investor Q&A Forum may not reflect questions, answers and other communications that are not submitted through the certificate administrator’s website. Answers posted on the Investor Q&A Forum will be attributable only to the respondent, and will not be deemed to be answers from any of the depositor, the underwriters or any of their respective affiliates. None of the underwriters, depositor, any of their respective affiliates or any other person will certify as to the accuracy of any of the information posted in the Investor Q&A Forum and no such person will have any responsibility or liability for the content of any such information.

The certificate administrator will make the “Investor Registry” available to any Certificateholder, the RR Interest Owner and beneficial owner that is a Privileged Person via the certificate administrator’s website. Certificateholders, the RR Interest Owner and beneficial owners may register on a voluntary basis for the “Investor Registry” and obtain contact information for any other Certificateholder, the RR Interest Owner or beneficial owner that has also registered, provided that they comply with certain requirements as provided for in the PSA.

The certificate administrator’s website will initially be located at “www.ctslink.com”. Access will be provided by the certificate administrator to such persons upon receipt by the certificate administrator from such person of an Investor Certification or NRSRO Certification in the form(s) attached to the PSA, which form(s) will also be located on and may be submitted electronically via the certificate administrator’s website. The parties to the PSA will not be required to provide that certification. In connection with providing access to the certificate administrator’s website, the certificate administrator may require registration and the acceptance of a disclaimer. The certificate administrator will not be liable for the dissemination of information in accordance with the terms of the PSA. The certificate administrator will make no representation or warranty as to the accuracy or completeness of such documents and will assume no responsibility for them. In addition, the certificate administrator may disclaim responsibility for any information distributed by the certificate administrator for which it is not the original source. Assistance in using the certificate administrator’s website can be obtained by calling the certificate administrator’s customer service desk at 866-846-4526.

The certificate administrator is responsible for the preparation of tax returns on behalf of the issuing entity and the preparation of Distribution Reports on Form 10-D (based on information included in each monthly Distribution Date Statement and other information provided by other transaction parties) and Annual Reports on Form 10-K and certain other reports on Form 8-K that are required to be filed with the SEC on behalf of the issuing entity.

“17g-5 Information Provider” means the certificate administrator.

The PSA will require the master servicer and the special servicer, subject to certain restrictions (including execution and delivery of a confidentiality agreement) set forth in the PSA, to provide certain of the reports or, in the case of the master servicer and the Controlling Class Certificateholder, access to the reports available as set forth above, as well as certain other information received by the master servicer, to any Privileged Person so identified by a Certificate Owner or an underwriter, that requests reports or information. However, the master servicer and the special servicer will be permitted to require payment of

 411 

a sum sufficient to cover the reasonable costs and expenses of providing copies of these reports or information (which such amounts in any event are not reimbursable as additional trust fund expenses), except that, other than for extraordinary or duplicate requests, prior to the occurrence of a Consultation Termination Event, the Directing Holder will be entitled to reports and information free of charge. Except as otherwise set forth in this paragraph, until the time definitive certificates are issued, notices and statements required to be mailed to Certificateholders will be available to Certificate Owners of certificates only to the extent they are forwarded by or otherwise available through DTC and its Participants. Conveyance of notices and other communications by DTC to Participants, and by Participants to Certificate Owners, will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time. Except as otherwise set forth in this paragraph, the master servicer, the special servicer, the trustee, the certificate administrator and the depositor are required to recognize as Certificateholders or the RR Interest Owner only those persons in whose names the certificates or the RR Interest, as applicable, are registered on the books and records of the certificate registrar. The initial registered holder of the Offered Certificates will be Cede & Co., as nominee for DTC.

Voting Rights

At all times during the term of the PSA, the voting rights for the certificates (the “Voting Rights”) will be allocated among the respective classes of Certificateholders as follows:

(1)       1% in the case of the Class X Certificates, allocated pro rata, based upon their respective Notional Amounts as of the date of determination, and

(2)       99% in the case of the Principal Balance Certificates and the Class RR certificates, allocated among the holders of such respective classes of certificates in proportion to the Certificate Balances of their certificates (and solely in connection with certain votes relating to the replacement of the special servicer and the operating advisor as described in this prospectus, taking into account any notional reduction in the Certificate Balance for Appraisal Reduction Amounts allocated to such certificates).

The Voting Rights of any class of certificates are required to be allocated among Certificateholders of such class in proportion to their respective Percentage Interests.

Neither the Class R certificates nor the RR Interest will be entitled to any Voting Rights.

Delivery, Form, Transfer and Denomination

The Offered Certificates (other than the Class X-A and Class X-B certificates) will be issued, maintained and transferred in the book-entry form only in minimum denominations of $10,000 initial Certificate Balance, and in multiples of $1 in excess of $10,000. The Class X-A and Class X-B certificates will be issued, maintained and transferred only in minimum denominations of authorized initial Notional Amounts of not less than $1,000,000 and in integral multiples of $1 in excess of $1,000,000.

Book-Entry Registration

The Offered Certificates will initially be represented by one or more global certificates for each such class registered in the name of a nominee of The Depository Trust Company (“DTC”). The depositor has been informed by DTC that DTC’s nominee will be Cede & Co. No holder of an Offered Certificate will be entitled to receive a certificate issued in fully registered, certificated form (each, a “Definitive Certificate”) representing its interest in such class, except under the limited circumstances described under “―Definitive Certificates” below. Unless and until Definitive Certificates are issued, all references to actions by holders of the Offered Certificates will refer to actions taken by DTC upon instructions received from holders of Offered Certificates through its participating organizations (together with Clearstream Banking, Luxembourg (“Clearstream”) and Euroclear Bank, as operator of the Euroclear System (“Euroclear”) participating organizations, the “Participants”), and all references in this prospectus to payments, notices, reports, statements and other information to holders of Offered Certificates will refer to payments, notices, reports and statements to DTC or Cede & Co., as the registered holder of the Offered Certificates, for distribution to holders of Offered Certificates through its Participants in accordance with

 412 

DTC procedures; provided, however, that to the extent that the party to the PSA responsible for distributing any report, statement or other information has been provided in writing with the name of the Certificate Owner of such an Offered Certificate (or the prospective transferee of such Certificate Owner), such report, statement or other information will be provided to such Certificate Owner (or prospective transferee).

Until Definitive Certificates are issued in respect of the Offered Certificates, interests in the Offered Certificates will be transferred on the book-entry records of DTC and its Participants. The certificate administrator will initially serve as certificate registrar for purposes of recording and otherwise providing for the registration of the Offered Certificates.

Holders of Offered Certificates may hold their certificates through DTC (in the United States) or Clearstream or Euroclear (in Europe) if they are Participants of such system, or indirectly through organizations that are participants in such systems. Clearstream and Euroclear will hold omnibus positions on behalf of the Clearstream Participants and the Euroclear Participants, respectively, through customers’ securities accounts in Clearstream’s and Euroclear’s names on the books of their respective depositaries (collectively, the “Depositaries”), which in turn will hold such positions in customers’ securities accounts in the Depositaries’ names on the books of DTC. DTC is a limited purpose trust company organized under the New York Banking Law, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the New York Uniform Commercial Code and a “clearing agency” registered pursuant to Section 17A of the Exchange Act. DTC was created to hold securities for its Participants and to facilitate the clearance and settlement of securities transactions between Participants through electronic computerized book-entries, thereby eliminating the need for physical movement of certificates. Participants (“DTC Participants”) include securities brokers and dealers, banks, trust companies and clearing corporations. Indirect access to the DTC system also is available to others such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Participant, either directly or indirectly (“Indirect Participants”).

Transfers between DTC Participants will occur in accordance with DTC Rules. Transfers between Clearstream Participants and Euroclear Participants will occur in accordance with the applicable rules and operating procedures of Clearstream and Euroclear.

Cross-market transfers between persons holding directly or indirectly through DTC, on the one hand, and directly through Clearstream Participants or Euroclear Participants, on the other, will be effected in DTC in accordance with DTC Rules on behalf of the relevant European international clearing system by its Depositary; however, such cross-market transactions will require delivery of instructions to the relevant European international clearing system by the counterparty in such system in accordance with its rules and procedures and within its established deadlines (European time). The relevant European international clearing system will, if the transaction meets its settlement requirements, deliver instructions to its Depositary to take action to effect final settlement on its behalf by delivering or receiving securities in DTC, and making or receiving payment in accordance with normal procedures for same-day funds settlement applicable to DTC. Clearstream Participants and Euroclear Participants may not deliver instructions directly to the Depositaries.

Because of time-zone differences, credits of securities in Clearstream or Euroclear as a result of a transaction with a DTC Participant will be made during the subsequent securities settlement processing, dated the business day following the DTC settlement date, and such credits or any transactions in such securities settled during such processing will be reported to the relevant Clearstream Participant or Euroclear Participant on such business day. Cash received in Clearstream or Euroclear as a result of sales of securities by or through a Clearstream Participant or a Euroclear Participant to a DTC Participant will be received with value on the DTC settlement date but will be available in the relevant Clearstream or Euroclear cash account only as of the business day following settlement in DTC.

The holders of Offered Certificates that are not Participants or Indirect Participants but desire to purchase, sell or otherwise transfer ownership of, or other interests in, such Offered Certificates may do so only through Participants and Indirect Participants. In addition, holders of Offered Certificates in global

 413 

form (“Certificate Owners”) will receive all distributions of principal and interest through the Participants who in turn will receive them from DTC. Under a book-entry format, holders of such Offered Certificates may experience some delay in their receipt of payments, since such payments will be forwarded by the certificate administrator to Cede & Co., as nominee for DTC. DTC will forward such payments to its Participants, which thereafter will forward them to Indirect Participants or the applicable Certificate Owners. Certificate Owners will not be recognized by the trustee, the certificate administrator, the certificate registrar, the operating advisor, the special servicer or the master servicer as holders of record of certificates and Certificate Owners will be permitted to receive information furnished to Certificateholders and to exercise the rights of Certificateholders only indirectly through DTC and its Participants and Indirect Participants, except that Certificate Owners will be entitled to receive or have access to notices and information and to exercise certain rights as holders of beneficial interests in the certificates through the certificate administrator and the trustee to the extent described in “—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”, “—Certificateholder Communication”, “—List of Certificateholders”, “Pooling and Servicing Agreement—The Operating Advisor”, “—The Asset Representations Reviewer”, “—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”, “—Limitation on Rights of Certificateholders and the RR Interest Owner to Institute a Proceeding”, “—Termination; Retirement of Certificates” and “—Resignation and Removal of the Trustee and the Certificate Administrator”.

Under the rules, regulations and procedures creating and affecting DTC and its operations (the “DTC Rules”), DTC is required to make book-entry transfers of Offered Certificates in global form among Participants on whose behalf it acts with respect to such Offered Certificates and to receive and transmit distributions of principal of, and interest on, such Offered Certificates. Participants and Indirect Participants with which the Certificate Owners have accounts with respect to the Offered Certificates similarly are required to make book-entry transfers and receive and transmit such payments on behalf of their respective Certificate Owners. Accordingly, although the Certificate Owners will not possess the Offered Certificates, the DTC Rules provide a mechanism by which Certificate Owners will receive payments on Offered Certificates and will be able to transfer their interest.

Because DTC can only act on behalf of Participants, who in turn act on behalf of Indirect Participants and certain banks, the ability of a holder of Offered Certificates in global form to pledge such Offered Certificates to persons or entities that do not participate in the DTC system, or to otherwise act with respect to such Offered Certificates, may be limited due to the lack of a physical certificate for such Offered Certificates.

DTC has advised the depositor that it will take any action permitted to be taken by a holder of an Offered Certificate under the PSA only at the direction of one or more Participants to whose accounts with DTC such certificate is credited. DTC may take conflicting actions with respect to other undivided interests to the extent that such actions are taken on behalf of Participants whose holdings include such undivided interests.

Clearstream is incorporated under the laws of Luxembourg and is a global securities settlement clearing house. Clearstream holds securities for its participating organizations (“Clearstream Participants”) and facilitates the clearance and settlement of securities transactions between Clearstream Participants through electronic book-entry changes in accounts of Clearstream Participants, thereby eliminating the need for physical movement of certificates. Transactions may be settled in Clearstream in numerous currencies, including United States dollars. Clearstream provides to its Clearstream Participants, among other things, services for safekeeping, administration, clearance and settlement of internationally traded securities and securities lending and borrowing. Clearstream interfaces with domestic markets in several countries. Clearstream is regulated as a bank by the Luxembourg Monetary Institute. Clearstream Participants are recognized financial institutions around the world, including underwriters, securities brokers and dealers, banks, trust companies, clearing corporations and certain other organizations and may include the underwriters. Indirect access to Clearstream is also available to others, such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Clearstream Participant, either directly or indirectly.

 414 

Euroclear was created in 1968 to hold securities for participants of the Euroclear system (“Euroclear Participants”) and to clear and settle transactions between Euroclear Participants through simultaneous electronic book-entry delivery against payment, thereby eliminating the need for physical movement of certificates and any risk from lack of simultaneous transfers of securities and cash. Transactions may now be settled in any of numerous currencies, including United States dollars. The Euroclear system includes various other services, including securities lending and borrowing and interfaces with domestic markets in several countries generally similar to the arrangements for cross-market transfers with DTC described above. Euroclear is operated by Euroclear Bank S.A./N.V. (the “Euroclear Operator”). All operations are conducted by the Euroclear Operator, and all Euroclear securities clearance accounts and Euroclear cash accounts are accounts with the Euroclear Operator. Euroclear Participants include banks (including central banks), securities brokers and dealers and other professional financial intermediaries and may include the underwriters. Indirect access to the Euroclear system is also available to other firms that clear through or maintain a custodial relationship with a Euroclear Participant, either directly or indirectly.

Securities clearance accounts and cash accounts with the Euroclear Operator are governed by the Terms and Conditions Governing Use of Euroclear and the related operating procedures of the Euroclear System and applicable Belgian law (collectively, the “Terms and Conditions”). The Terms and Conditions govern transfers of securities and cash within the Euroclear system, withdrawal of securities and cash from the Euroclear system, and receipts of payments with respect to securities in the Euroclear system. All securities in the Euroclear system are held on a fungible basis without attribution of specific certificates to specific securities clearance accounts. The Euroclear Operator acts under the Terms and Conditions only on behalf of Euroclear Participants and has no record of or relationship with persons holding through Euroclear Participants.

Although DTC, Euroclear and Clearstream have implemented the foregoing procedures in order to facilitate transfers of interests in book-entry securities among Participants of DTC, Euroclear and Clearstream, they are under no obligation to perform or to continue to comply with such procedures, and such procedures may be discontinued at any time. None of the depositor, the trustee, the certificate administrator, the master servicer, the special servicer or the underwriters will have any responsibility for the performance by DTC, Euroclear or Clearstream or their respective direct or indirect Participants of their respective obligations under the rules and procedures governing their operations.

Definitive Certificates

Owners of beneficial interests in book-entry certificates of any class will not be entitled to receive physical delivery of Definitive Certificates unless: (i) DTC advises the certificate registrar in writing that DTC is no longer willing or able to discharge properly its responsibilities as depository with respect to the book-entry certificates of such class or ceases to be a clearing agency, and the certificate administrator and the depositor are unable to locate a qualified successor within 90 days of such notice or (ii) the trustee has instituted or has been directed to institute any judicial proceeding to enforce the rights of the Certificateholders of such class and the trustee has been advised by counsel that in connection with such proceeding it is necessary or appropriate for the trustee to obtain possession of the certificates of such class.

Until the HRR Transfer Restriction End Date, the HRR Certificates may only be issued as Definitive Certificates and held by the custodian on behalf of the related investor pursuant to the PSA. Any request for release of an HRR Certificate must be consented to by the Retaining Sponsor and may be subject to any additional requirements pursuant to the PSA.

The Class RR certificates are expected to be held at all times in definitive form by the certificate administrator on behalf of the beneficial owners of the Class RR certificates.

 415 

Certificateholder Communication

Access to Certificateholders’ Names and Addresses

Upon the written request of any Certificateholder or Certificate Owner that has delivered an executed Investor Certification to the trustee or the certificate administrator, the certificate administrator (in its capacity as certificate registrar) will promptly furnish or cause to be furnished to such requesting party a list of the names and addresses of the Certificateholders as of the most recent Record Date as they appear in the certificate register, at the expense of the requesting party.

Requests to Communicate

The PSA will require that the certificate administrator include on any Form 10–D any request received prior to the Distribution Date to which such Form 10-D relates (and on or after the Distribution Date preceding such Distribution Date) from a Certificateholder or Certificate Owner to communicate with other Certificateholders or Certificate Owners related to Certificateholders or Certificate Owners exercising their rights under the terms of the PSA. Any Form 10-D containing such disclosure regarding the request to communicate is required to include the following and no more than the following: (i) the name of the Certificateholder or Certificate Owner making the request, (ii) the date the request was received, (iii) a statement to the effect that the certificate administrator has received such request, stating that such Certificateholder or Certificate Owner is interested in communicating with other Certificateholders or Certificate Owners with regard to the possible exercise of rights under the PSA, and (iv) a description of the method other Certificateholders or Certificate Owners may use to contact the requesting Certificateholder or Certificate Owner.

Any Certificateholder or Certificate Owner wishing to communicate with other Certificateholders and Certificate Owners regarding the exercise of its rights under the terms of the PSA (such party, a “Requesting Investor”) should deliver a written request (a “Communication Request”) signed by an authorized representative of the Requesting Investor to the certificate administrator at the address below:

Computershare Trust Company, National Association
9062 Old Annapolis Road
Columbia, Maryland 21045
Attention: Corporate Trust Administration Group – Benchmark 2026-B44
with a copy to: [email protected]

Any Communication Request must contain the name of the Requesting Investor and the method other Certificateholders and Certificate Owners should use to contact the Requesting Investor, and, if the Requesting Investors is not the registered holder of a class of certificates, then the Communication Request must contain (i) a written certification from the Requesting Investor that it is a beneficial owner of a class of certificates, and (ii) one of the following forms of documentation evidencing its beneficial ownership in such class of certificates: (A) a trade confirmation, (B) an account statement, (C) a medallion stamp guaranteed letter from a broker or dealer stating the Requesting Investor is the beneficial owner, or (D) a document acceptable to the certificate administrator that is similar to any of the documents identified in clauses (A) through (C). The certificate administrator will not be permitted to require any information other than the foregoing in verifying a certificateholder’s or certificate owner’s identity in connection with a Communication Request. Requesting Investors will be responsible for their own expenses in making any Communication Request, but will not be required to bear any expenses of the certificate administrator.

 416 

List of Certificateholders

Upon the written request of any Certificateholder, which is required to include a copy of the communication the Certificateholder proposes to transmit, that has provided an Investor Certification, which request is made for purposes of communicating with other holders of certificates of the same series with respect to their rights under the PSA or the certificates, the certificate registrar or other specified person will, within 10 business days after receipt of such request afford such Certificateholder (at such Certificateholder’s sole cost and expense) access during normal business hours to the most recent list of Certificateholders related to the class of certificates.

Description of the Mortgage Loan Purchase Agreements

General

On the Closing Date, the depositor will acquire the Mortgage Loans from each mortgage loan seller pursuant to a separate mortgage loan purchase agreement (each, an “MLPA”), between the applicable mortgage loan seller and the depositor. Each of the Joint Mortgage Loans are being sold by two or more mortgage loan sellers. For purposes of the respective MLPAs pursuant to which the applicable mortgage loan sellers are selling Mortgage Loans and the related discussion below, each Joint Mortgage Loan will constitute a “Mortgage Loan” under each such MLPA only to the extent of the portion thereof to be sold to the depositor by the applicable mortgage loan seller.

Under the applicable MLPA, the depositor will require each mortgage loan seller to deliver (or cause to be delivered) to the certificate administrator, in its capacity as custodian, among other things, the following documents (except that the documents with respect to any Non-Serviced Whole Loan (other than the original promissory note) will be held by the custodian under the related Non-Serviced PSA) with respect to each Mortgage Loan sold by such mortgage loan seller (collectively, as to each Mortgage Loan, the “Mortgage File”):

(i)                             the original executed Mortgage Note for such Mortgage Loan, endorsed (without recourse, representation or warranty, express or implied) to the order of the trustee for the benefit of the registered Certificateholders and the RR Interest Owner or in blank, and further showing a complete, unbroken chain of endorsement from the originator (if such originator is not the applicable mortgage loan seller) (or, alternatively, if the original executed Mortgage Note has been lost, a lost note affidavit and indemnity with a copy of such Mortgage Note), and in the case of a Serviced Whole Loan, a copy of the executed Mortgage Note for any related Companion Loan;

(ii)                         an original or copy of the Mortgage, together with an original or copy of any intervening assignments of the Mortgage, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon or certified by the applicable recorder’s office;

(iii)                     an original or copy of any related assignment of leases (if such item is a document separate from the Mortgage), together with originals or copies of any intervening assignments thereof, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon or certified by the applicable recorder’s office;

(iv)                       an original executed assignment, in recordable form (except for missing recording information not yet available if the instrument being assigned has not been returned from the applicable recording office), of (A) the Mortgage and (B) any related assignment of leases (if such item is a document separate from the Mortgage), in favor of the trustee, for the benefit of the registered Certificateholders, the RR Interest Owner and the holder of any related Companion Loan, as their interests may appear or a copy of such assignment (if the applicable mortgage loan

 417 

seller or its designee, rather than the trustee or certificate administrator, is responsible for the recording thereof);

(v)                         an original or copy of the assignment of all unrecorded documents relating to the Mortgage Loan, in favor of the trustee, for the benefit of the registered holders of the certificates and the RR Interest Owner and the holder of any related Companion Loan, as their interests may appear;

(vi)                       originals or copies of final written modification, consolidation, assumption, written assurance and substitution agreements in those instances where the terms or provisions of the Mortgage Note for such Mortgage Loan (or, if applicable, any Mortgage Note of a Whole Loan) or the related Mortgage have been modified or the Mortgage Loan has been assumed or consolidated, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon if the instrument being modified is a recordable document;

(vii)                    the original (which may be in the form of an electronically issued title policy) or a copy of the policy or certificate of lender’s title insurance issued in connection with such Mortgage Loan or the related Serviced Whole Loan (or, if such policy has not been issued, a “marked up” pro forma title policy marked as binding and countersigned by the title insurer or its authorized agent, or an irrevocable, binding commitment to issue such title insurance policy);

(viii)                an original or copy of the related ground lease relating to such Mortgage Loan (or the related Serviced Whole Loan, if applicable), if any, and any ground lessor estoppel;

(ix)                    an original or copy of the related Mortgage Loan agreement, if any;

(x)                       an original of any guaranty under such Mortgage Loan or the related Whole Loan, if any;

(xi)                    an original or copy of the environmental indemnity from the related mortgagor, if any;

(xii)                 an original or copy of the related escrow agreement and the related security agreement (in each case, if such item is a document separate from the Mortgage) and, if applicable, the originals or copies of any intervening assignments thereof;

(xiii)              an original assignment of the related security agreement (if such item is a document separate from the Mortgage and if such item is not included in the assignment described in clause (v)), in favor of the trustee for the benefit of the Certificateholders, the RR Interest Owner and the holder of the related Companion Loan, as their interests may appear;

(xiv)                any filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements in favor of the originator of such Mortgage Loan or the related Whole Loan or in favor of any assignee prior to the trustee, and an original UCC-3 assignment thereof, in form suitable for filing, in favor of the trustee (or, in each case, a copy thereof, certified to be the copy of such assignment submitted or to be submitted for filing);

(xv)                  an original or copy of the lockbox agreement or cash management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

(xvi)                in the case of any Mortgage Loan or the related Whole Loan as to which there exists a related mezzanine loan, an original or a copy of any related mezzanine intercreditor agreement;

(xvii)            an original or copy of any related environmental insurance policy or environmental guaranty relating to a Mortgage Loan or a Serviced Whole Loan;

(xviii)         a copy of any letter of credit relating to such Mortgage Loan or the related Whole Loan and any related assignment thereof (with the original to be delivered to the master servicer);

 418 

(xix)             copies of any franchise agreement, property management agreement (other than with respect to the Mortgage Loans secured by residential cooperative properties) or hotel management agreement and related comfort letters (together with (i) copies of any notices of transfer that are necessary to transfer or assign to the issuing entity or the trustee the benefits of such comfort letter or (ii) if the related comfort letter contemplates that a request be made of the related franchisor to issue a replacement comfort letter for the benefit of the issuing entity or trustee, a copy of the notice requesting the issuance of such replacement comfort letter (the copy of such notice is required to be delivered by the applicable mortgage loan seller to the custodian for inclusion in the Mortgage File within the time period set forth in the PSA and/or estoppel letters relating to such Mortgage Loan or the related Serviced Whole Loan and any related assignment thereof)); and

(xx)                 in the case of a Whole Loan, an original or a copy of the related Co-Lender Agreement;

provided that with respect to (A) any Mortgage Loan which is a Non-Serviced Mortgage Loan on the Closing Date, the foregoing documents (other than the documents described in clause (i) above) will be delivered to and held by the custodian under the related Non-Serviced PSA on or prior to the Closing Date and (B) any Servicing Shift Mortgage Loan, the foregoing documents will be delivered to the custodian on or prior to the Closing Date and such documents (other than the documents described in clause (i) above) will be transferred to the custodian related to the securitization that includes the related Controlling Companion Loan on or about the related Servicing Shift Securitization Date.

Notwithstanding anything to the contrary contained herein, with respect to each of the Joint Mortgage Loans, the obligation of each of the applicable mortgage loan sellers to deliver mortgage note(s) as part of the related Mortgage File will be limited to delivery of only the mortgage notes held by such party. In addition, each mortgage loan seller will be required to deliver or cause to be delivered an electronic copy of the Diligence File for each of its Mortgage Loans within 60 days after the Closing Date to the depositor and the depositor will deliver to the certificate administrator an electronic copy of such Diligence Files to be posted to the secure data room.

“Diligence File” means with respect to each Mortgage Loan, if applicable, generally the following documents in electronic format:

(a)   A copy of each of the following documents:

(i)                        (A) for each Mortgage Loan, the Mortgage Note, endorsed on its face or by allonge attached thereto, without recourse, to the order of the trustee or in blank (or, if the original Mortgage Note has been lost, an affidavit to such effect from the applicable mortgage loan seller or another prior holder, together with a copy of the Mortgage Note), and (B) if such Mortgage is part of a Serviced Whole Loan, the executed promissory note for each related Serviced Companion Loan;

(ii)                      the Mortgage, together with any intervening assignments of the Mortgage, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon or certified by the applicable recorder’s office (if in the possession of the related mortgage loan seller);

(iii)                   any related assignment of leases (if such item is a document separate from the Mortgage) and any intervening assignments of such assignment of leases, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon or certified by the applicable recorder’s office (if in the possession of the related mortgage loan seller);

(iv)                    final written modification agreements in those instances in which the terms or provisions of the Mortgage or the Mortgage Note have been modified, in each case (unless the particular item has not been returned from the applicable recording office) with evidence of recording indicated thereon if the instrument being modified is a recordable document;

 419 

(v)                       the policy or certificate of lender’s title insurance issued in connection with such Mortgage Loan (or the related Serviced Whole Loan, if applicable) or, if such policy has not been issued or located, an irrevocable, binding commitment (which may be a marked version of the policy that has been executed by an authorized representative of the title company or an agreement to provide the same pursuant to binding escrow instructions executed by an authorized representative of the title company) to issue such title insurance policy;

(vi)                    the related ground lease, if any, and any ground lessor estoppel;

(vii)                 the related loan agreement, if any;

(viii)             the guaranty under such Mortgage Loan (or Serviced Whole Loan, if applicable), if any;

(ix)                  the related lockbox agreement or cash management agreement, if any;

(x)                     the environmental indemnity from the related borrower, if any;

(xi)                  the related escrow agreement and the related security agreement (in each case, if such item is a document separate from the related Mortgage) and, if applicable, any intervening assignments thereof;

(xii)               in the case of a Mortgage Loan that is a part of a Whole Loan, the related Co-Lender Agreement;

(xiii)           any filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements in favor of the originator of such Mortgage Loan (or the related Serviced Whole Loan, if applicable) or in favor of any assignee prior to the trustee and UCC-3 assignment financing statements in favor of the trustee (or, in each case, a copy thereof certified to be the copy of such assignment submitted or to be submitted for filing), if in the possession of the related mortgage loan seller;

(xiv)            any mezzanine loan intercreditor agreement;

(xv)               any related environmental insurance policy;

(xvi)            any related letter of credit and any related assignment thereof; and

(xvii)         any related franchise agreement, property management agreement (other than with respect to the Mortgage Loans secured by residential cooperative properties) or hotel management agreement and related comfort letters and/or estoppel letters, and any related assignment thereof.

(b)   a copy of any engineering reports or property condition reports;

(c)   other than with respect to a hotel property (except with respect to tenanted commercial space within a hotel property) or a residential cooperative property, copies of a rent roll;

(d)   for any office, retail, industrial or warehouse property, a copy of all leases and estoppels and subordination and non-disturbance agreements delivered to the related mortgage loan seller;

(e)   a copy of all legal opinions (excluding attorney-client communications between the related mortgage loan seller, and its counsel that are privileged communications or constitute legal or other due diligence analyses), if any, delivered in connection with the closing of the related Mortgage Loan;

(f)    a copy of all mortgagor’s certificates of hazard insurance and/or hazard insurance policies or other applicable insurance policies (to the extent not previously included as part of this definition), if any, delivered in connection with the origination of the related Mortgage Loan;

 420 

(g)   a copy of the appraisal for the related Mortgaged Property or Mortgaged Properties;

(h)   for any Mortgage Loan that the related Mortgaged Property is leased to a single tenant, a copy of the lease;

(i)    a copy of the applicable mortgage loan seller’s asset summary;

(j)    a copy of all surveys for the related Mortgaged Property or Mortgaged Properties;

(k)   a copy of all zoning reports;

(l)    a copy of financial statements of the related mortgagor;

(m)  a copy of operating statements for the related Mortgaged Property or Mortgaged Properties;

(n)   a copy of all UCC searches;

(o)   a copy of all litigation searches;

(p)   a copy of all bankruptcy searches;

(q)   a copy of origination settlement statement;

(r)    a copy of insurance summary report;

(s)   a copy of organizational documents of the related mortgagor and any guarantor;

(t)    a copy of escrow statements related to the escrow account balances as of the Mortgage Loan origination date, if not included in the origination settlement statement;

(u)   the original or a copy of all related environmental reports that were received by the related mortgage loan seller;

(v)   unless already included as part of the environmental reports, a copy of any closure letter (environmental); and

(w)  unless already included as part of the environmental reports, a copy of any environmental remediation agreement for the related Mortgaged Property or Mortgaged Properties,

in each case, to the extent that the related mortgage loan seller received such documents or information in connection with the origination of such Mortgage Loan. In the event any of the items identified above were not received in connection with the origination of such Mortgage Loan (other than documents that would not be included in connection with the origination of the Mortgage Loan because such document is inapplicable to the origination of the Mortgage Loan of that structure or type, taking into account whether or not such Mortgage Loan has any additional debt), the Diligence File will be required to include a statement to that effect. No information that is proprietary to the mortgage loan sellers or any draft documents, privileged or internal communications, credit underwriting or due diligence analysis will constitute part of the Diligence File. It is generally not required to include any of the same items identified above again if such items have already been included under another clause of the definition of Diligence File, and the Diligence File will be required to include a statement to that effect. Each mortgage loan seller may, without any obligation to do so, include such other documents or information as part of the Diligence File that such mortgage loan seller believes should be included to enable the asset representations reviewer to perform the Asset Review on a Mortgage Loan; provided that such documents or information are clearly labeled and identified.

 421 

Each MLPA will contain certain representations and warranties of the related mortgage loan seller with respect to each Mortgage Loan sold by such mortgage loan seller. Those representations and warranties with respect to the Mortgage Loans are set forth on Annex D-1, Annex E-1, Annex F-1 and Annex G-1, and will be made as of the Closing Date, or as of another date specifically provided in the representation and warranty, subject to certain exceptions to such representations and warranties as set forth on Annex D-2, Annex D-3, Annex E-2, Annex E-3, Annex E-4, Annex E-5, Annex E-6, Annex F-2 and Annex G-2.

If the depositor, the master servicer, the special servicer, the trustee, the certificate administrator or the operating advisor (solely in its capacity as operating advisor) discovers or receives notice alleging that any of the documents required to be included by (or on behalf of) the related mortgage loan seller in the Mortgage File for any Mortgage Loan is missing from the Mortgage File or defective or if there is a breach of a representation or warranty relating to any Mortgage Loan, then such party is required to give notice of such omission, breach or defect to each other party to the PSA and the applicable mortgage loan seller. The master servicer (with respect to a non-Specially Serviced Loan) or special servicer (with respect to a Specially Serviced Loan), as applicable, will be required to determine whether such omission, breach or defect materially and adversely affects the value of the related Mortgage Loan, the value of the related REO Property or the interests of the trustee or any Certificateholders or the RR Interest Owner in the Mortgage Loan or REO Property or causes the Mortgage Loan to be other than a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage (a “Material Defect”). The master servicer or the special servicer may (but will not be obligated to) consult with the master servicer or the special servicer regarding any determination of a Material Defect for a non-Specially Serviced Loan. The Enforcing Servicer will be required to give notice of any such Material Defect to the other parties to the PSA, the applicable mortgage loan seller and (for so long as no Consultation Termination Event is continuing), the Directing Holder.

The applicable mortgage loan seller will be required to, no later than 90 days following:

(x)    the earlier of (i) the mortgage loan seller’s discovery of the Material Defect and (ii) the mortgage loan seller’s receipt of notice of the Material Defect from any party listed above and receipt of a demand to take action with respect to such Material Defect, except in the case of the following clause (y); or

(y)    in the case of such Material Defect relating to a Mortgage Loan not being a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage, the discovery by any party to the PSA of such Material Defect,

(1)   cure such Material Defect in all material respects, at its own expense,

(2)   repurchase the affected Mortgage Loan (or, in the case of a Joint Mortgage Loan, the applicable portion thereof) or REO Loan at the Purchase Price, or

(3)   substitute a Qualified Substitute Mortgage Loan (other than with respect to the Whole Loans, as applicable, for which no substitution will be permitted) for such affected Mortgage Loan, and pay a shortfall amount in connection with such substitution; provided that no such substitution may occur on or after the second anniversary of the Closing Date;

provided, however, that the applicable mortgage loan seller will generally have an additional 90-day period to cure such Material Defect (or, failing such cure, to repurchase the affected Mortgage Loan or REO Loan (or, in the case of a Joint Mortgage Loan, the applicable portion thereof) or, if applicable, substitute a Qualified Substitute Mortgage Loan (other than with respect to the Whole Loans, for which no substitution will be permitted)), if it is diligently proceeding toward that cure, and has delivered to the master servicer, the special servicer, the certificate administrator, the trustee and the operating advisor, an officer’s certificate that describes the reasons such Material Defect was not cured within the initial 90-

 422 

day period. Notwithstanding the foregoing, there will be no such 90-day extension, if such Material Defect would cause the related Mortgage Loan not to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage.

No delay in either the discovery of a Material Defect or in providing notice of such Material Defect will relieve the applicable mortgage loan seller of its obligation to repurchase the related Mortgage Loan unless (i) such mortgage loan seller did not otherwise discover or have knowledge of such Material Defect, (ii) such delay is the result of the failure by a party to the PSA to promptly provide prompt notice as required by the terms of the PSA after such party has actual knowledge of such defect or breach (knowledge will not be deemed to exist by reason of the custodian’s exception report) and such delay precludes the related mortgage loan seller from curing such Material Defect and (iii) such Material Defect did not relate to a Mortgage Loan not being a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a qualified mortgage. Notwithstanding the foregoing, if a Mortgage Loan is not secured by a Mortgaged Property that is, in whole or in part, a hotel, restaurant (operated by a borrower), healthcare facility, nursing home, assisted living facility, theater or fitness center (operated by a borrower), then the failure to deliver copies of the UCC financing statements with respect to such Mortgage Loan will not be a Material Defect.

If there is a Material Defect with respect to one or more Mortgaged Properties with respect to a Mortgage Loan, the applicable mortgage loan seller will not be obligated to repurchase the Mortgage Loan (or, in the case of a Joint Mortgage Loan, the applicable portion thereof) if (i) the affected Mortgaged Property may be released pursuant to the terms of any partial release provisions in the related Mortgage Loan documents (and such Mortgaged Property is, in fact, released), (ii) the remaining Mortgaged Property(ies) satisfy the requirements, if any, set forth in the Mortgage Loan documents and the related mortgage loan seller provides an opinion of counsel to the effect that such release would not (A) cause either Trust REMIC to fail to qualify as a REMIC or (B) result in the imposition of a tax upon either Trust REMIC or the issuing entity and (iii) each applicable Rating Agency has provided a Rating Agency Confirmation.

Notwithstanding the foregoing, in lieu of a mortgage loan seller repurchasing, substituting or curing such Material Defect, to the extent that such mortgage loan seller and the special servicer (with the consent of the Directing Holder in respect of any Mortgage Loan that is not an applicable Excluded Loan and for so long as no Control Termination Event is continuing) are able to agree upon a cash payment payable by the related mortgage loan seller to the issuing entity that would be deemed sufficient to compensate the issuing entity for such Material Defect (a “Loss of Value Payment”), the related mortgage loan seller may elect, in its sole discretion, to pay such Loss of Value Payment. The special servicer will determine the amount of any applicable Loss of Value Payment (with the consent of the Directing Holder in respect of any Mortgage Loan that is not an applicable Excluded Loan and for so long as no Control Termination Event is continuing) and, in the case of any PSA Party Repurchase Request with respect to non-Specially Serviced Loans prior to the occurrence of a Resolution Failure, will communicate such amount to the master servicer for its enforcement action with the related mortgage loan seller. In connection with any such determination with respect to any non-Specially Serviced Loan, the master servicer will promptly provide the special servicer, but in any event within the time frame and in the manner provided in the PSA, with the servicing file and all information, documents and records (including records stored electronically on computer tapes, magnetic discs and the like) relating to such non-Specially Serviced Loan and, if applicable, the related Serviced Companion Loan, either in the master servicer’s possession or otherwise reasonably available to the master servicer without undue burden or expense, and reasonably requested by the special servicer to the extent set forth in the PSA in order to permit the special servicer to calculate the Loss of Value Payment as set forth in the PSA. Upon its making such payment, the applicable mortgage loan seller will be deemed to have cured such Material Defect in all respects. A Loss of Value Payment may not be made with respect to any such Material Defect that would cause the applicable Mortgage Loan not to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage.

 423 

In addition, each MLPA provides that, with respect to any Non-Serviced Whole Loan, if a material document defect exists under the related Non-Serviced PSA, and the related mortgage loan seller repurchases the related Non-Serviced Companion Loan from the related Non-Serviced Securitization Trust, such seller is required to repurchase the related Non-Serviced Mortgage Loan; provided, however, that no such repurchase obligation will apply to any material document defect related solely to the promissory notes for any Pari Passu Companion Loan contained in the related Non-Serviced Securitization Trust.

With respect to any Mortgage Loan, the “Purchase Price” equals the sum, without duplication, of (1) the outstanding principal balance of such Mortgage Loan (or related REO Loan (excluding, for the purposes of a repurchase pursuant to the related MLPA, any related Companion Loan)), as of the date of purchase, (2) all accrued and unpaid interest on the Mortgage Loan (or any related REO Loan (excluding, for such purpose, any related Companion Loan)) at the related Mortgage Rate in effect from time to time (excluding any portion of such interest that represents default interest), to, but not including, the due date immediately preceding or coinciding with the Determination Date for the Collection Period of purchase, (3) all related unreimbursed Property Protection Advances (including any Property Protection Advances and advance interest amounts that were reimbursed out of general collections on the Mortgage Loans) (or, in the case of any Non-Serviced Mortgage Loan, the pro rata portion of any comparable amounts allocable to such Mortgage Loan and payable with respect thereto pursuant to the related Co-Lender Agreement), (4) all accrued and unpaid advance interest amounts in respect of related Advances (or, in the case of any Non-Serviced Mortgage Loan, all comparable amounts with respect to P&I Advances related to such Non-Serviced Mortgage Loan and, with respect to outstanding Property Protection Advances, the pro rata portion of any comparable amounts payable with respect thereto pursuant to the related Co-Lender Agreement), (5) any unpaid Special Servicing Fees, unpaid Asset Representations Reviewer Asset Review Fees and any other unpaid additional trust fund expenses outstanding (which, for the avoidance of doubt, include any unpaid Workout Fees and Liquidation Fees) or previously incurred in respect of the related Mortgage Loan (or, in the case of any Non-Serviced Mortgage Loan, the pro rata portion of any comparable amounts allocable to such Mortgage Loan and payable with respect thereto pursuant to the related Co-Lender Agreement), and if such Mortgage Loan is being purchased by a mortgage loan seller pursuant to the related MLPA, all expenses incurred or to be incurred by the master servicer, the special servicer, the asset representations reviewer, the depositor, the certificate administrator and the trustee in respect of the Material Defect giving rise to the repurchase or substitution obligation (to the extent not otherwise included in the amount described in clause (3) above), (6) if the applicable mortgage loan seller repurchases or substitutes for such Mortgage Loan, any related Asset Representations Reviewer Asset Review Fee to the extent not previously paid by such mortgage loan seller, and (7) if a mortgage loan seller repurchases or substitutes for such Mortgage Loan more than 90 days following the earlier of the responsible party’s discovery or receipt of notice of the subject material breach or material document defect, as the case may be, a Liquidation Fee. With respect to each of the Joint Mortgage Loans, the Purchase Price that would be payable by each of the applicable mortgage loan sellers for its related promissory note(s) will be equal to its respective percentage interest in such Mortgage Loan as of the Closing Date multiplied by the total Purchase Price for such Mortgage Loan.

A “Qualified Substitute Mortgage Loan” is a substitute mortgage loan (other than with respect to the Whole Loans, for which no substitution will be permitted) replacing a Mortgage Loan with respect to which a material breach or document defect exists that must, on the date of substitution:

(a)   have an outstanding principal balance, after application of all scheduled payments of principal and interest due during or prior to the month of substitution, whether or not received, not in excess of the Stated Principal Balance of the removed Mortgage Loan as of the due date in the calendar month during which the substitution occurs;

(b)   have a Mortgage Rate not less than the Mortgage Rate of the removed Mortgage Loan (determined without regard to any prior modification, waiver or amendment of the terms of the removed Mortgage Loan);

(c)   have the same due date and a grace period no longer than that of the removed Mortgage Loan;

 424 

(d)   accrue interest on the same basis as the removed Mortgage Loan (for example, on the basis of a 360-day year consisting of twelve 30-day months);

(e)   have a remaining term to stated maturity not greater than, and not more than two (2) years less than, the remaining term to stated maturity of the removed Mortgage Loan;

(f)    have a then-current loan-to-value ratio equal to or less than the lesser of (i) the loan-to-value ratio for the removed Mortgage Loan as of the Closing Date and (ii) 75%, in each case using a “value” for the Mortgaged Property as determined using an appraisal conducted by an appraiser who is a Member of the Appraisal Institute (“MAI”) prepared in accordance with the requirements of the FIRREA;

(g)   comply (except in a manner that would not be adverse to the interests of the Certificateholders and the RR Interest Owner) as of the date of substitution in all material respects with all of the representations and warranties set forth in the related MLPA;

(h)   have an environmental report that indicates no material adverse environmental conditions with respect to the related Mortgaged Property and that will be delivered as a part of the related Mortgage File;

(i)    have a then-current debt service coverage ratio at least equal to (A) with respect to any Mortgage Loan other than a Mortgage Loan secured by a residential cooperative property, the greater of (i) the original debt service coverage ratio of the removed Mortgage Loan as of the Closing Date and (ii) 1.25x, or (B) in the case of a Mortgage Loan secured by a residential cooperative property, the original debt service coverage ratio of the removed Mortgage Loan as of the Closing Date;

(j)    constitute a “qualified replacement mortgage” within the meaning of Code Section 860G(a)(4) as evidenced by an opinion of counsel (provided at the applicable mortgage loan seller’s expense);

(k)   not have a maturity date or an amortization period that extends (or has the effect of extending) to a date that is after the date five (5) years prior to the Rated Final Distribution Date;

(l)    have comparable prepayment restrictions to those of the removed Mortgage Loan;

(m)  not be substituted for a removed Mortgage Loan unless the trustee and the certificate administrator have received a Rating Agency Confirmation from each of the Rating Agencies (the cost, if any, of obtaining such Rating Agency Confirmation to be paid by the applicable mortgage loan seller);

(n)   have been approved, so long as no Control Termination Event is continuing and the affected Mortgage Loan is not an applicable Excluded Loan, by the Directing Holder;

(o)   prohibit defeasance within two (2) years of the Closing Date;

(p)   not be substituted for a removed Mortgage Loan if it would result in the termination of the REMIC status of either Trust REMIC or the imposition of tax on either Trust REMIC or the issuing entity other than a tax on income expressly permitted or contemplated to be imposed by the terms of the PSA, as determined by an opinion of counsel;

(q)   have an engineering report that indicates no material adverse property condition or deferred maintenance with respect to the related Mortgaged Property that will be delivered as a part of the related servicing file; and

(r)    be current in the payment of all scheduled payments of principal and interest then due.

In the event that more than one Mortgage Loan is substituted for a removed Mortgage Loan, then (x) the amounts described in clause (a) are required to be determined on the basis of aggregate principal balances and (y) each such proposed Qualified Substitute Mortgage Loan must individually satisfy each

 425 

of the requirements specified in clauses (b) through (r) of the preceding sentence, except (z) the rates described in clause (b) above and the remaining term to stated maturity referred to in clause (e) above are required to be determined on a weighted average basis, provided that no individual Mortgage Rate (net of the Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate and, in the case of a Non-Serviced Mortgage Loan, the related primary servicing fee rate) may be lower than the highest fixed Pass-Through Rate (not based on or subject to a cap equal to the WAC Rate) of any class of Principal Balance Certificates having a principal balance then-outstanding. When a Qualified Substitute Mortgage Loan is substituted for a removed Mortgage Loan, the applicable mortgage loan seller will be required to certify that the Mortgage Loan meets all of the requirements of the above definition and send the certification to the trustee the certificate administrator and, prior to the occurrence of a Consultation Termination Event, the Directing Holder.

The cure, repurchase and substitution obligations or the obligation to pay the Loss of Value Payment described above will constitute the sole remedy available to the Certificateholders and the RR Interest Owner in connection with a material breach of any representation or warranty or a material document defect with respect to any Mortgage Loan. None of the depositor, the underwriters, the master servicer, the special servicer, the trustee, the certificate administrator or any other person will be obligated to repurchase or replace any affected Mortgage Loan or make a Loss of Value Payment in connection with a breach of any of the representations and warranties or a document defect if the applicable mortgage loan seller defaults on its obligations to do so. We cannot assure you that a mortgage loan seller will have sufficient assets to repurchase or substitute a Mortgage Loan if required to do so.

As stated above, with respect to a Material Defect related to a Joint Mortgage Loan, each of the related mortgage loan sellers will only be a mortgage loan seller with respect to, and will only be obligated to take the remedial actions described above with respect to, its percentage interest in such Mortgage Loan that it sold to the depositor. It is possible that under certain circumstances only one of the applicable mortgage loan sellers will repurchase, or otherwise comply with any repurchase obligations with respect to, its interest in such Mortgage Loan if there is a Material Defect. If for any reason, one of those mortgage loan sellers repurchases its interest in such Mortgage Loan and the other mortgage loan seller does not, (i) the non-repurchased portion of the Mortgage Loan will be deemed to constitute a “Mortgage Loan” under the PSA, the repurchasing mortgage loan seller’s interest in such Mortgage Loan will be deemed to constitute a “Non-Serviced Pari Passu Companion Loan” with respect such Mortgage Loan, (ii) the related Whole Loan will continue to be serviced and administered under the related Non-Serviced PSA and the related intercreditor agreement, (iii) all amounts applied in respect of interest, principal and yield maintenance premiums in respect of the related Whole Loan from time to time will be allocated pursuant to the related intercreditor agreement between the issuing entity, the repurchasing mortgage loan seller and the other related Companion Loan Holders and (iv) the repurchasing mortgage loan seller will be entitled to receive remittances of allocated collections monthly to the same extent as any other related Companion Loan Holder.

Dispute Resolution Provisions

Each mortgage loan seller will be subject to the dispute resolution provisions described under “Pooling and Servicing Agreement—Dispute Resolution Provisions” to the extent those provisions are triggered with respect to any mortgage loan sold to the depositor by the related mortgage loan seller and will be obligated under the related MLPA to comply with all applicable provisions and to take part in any mediation or arbitration proceedings that may result.

Asset Review Obligations

Each mortgage loan seller will be obligated to perform its obligations described under “Pooling and Servicing Agreement—The Asset Representations Reviewer—Asset Review” relating to any Asset Reviews performed by the asset representations reviewer, and each mortgage loan seller will have the rights described under that heading.

 426 

Pooling and Servicing Agreement

General

The servicing and administration of the Mortgage Loans (other than any Non-Serviced Mortgage Loan), any related Serviced Companion Loans and any related REO Properties (including any interest of the holder of any Companion Loan in the REO Property acquired with respect to any Serviced Whole Loan) will be governed by the PSA and any related Co-Lender Agreement.

Each Non-Serviced Mortgage Loan, any related Non-Serviced Companion Loans and any related REO Properties (including the issuing entity’s interest in any REO Property acquired with respect to any Non-Serviced Whole Loan) will be serviced by the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in accordance with such Non-Serviced PSA and the related Co-Lender Agreement. Unless otherwise specifically stated and except where the context otherwise indicates (such as with respect to P&I Advances), discussions in this section or in any other section of this prospectus regarding the servicing and administration of the Mortgage Loans should be deemed to include the servicing and administration of any related Serviced Companion Loans but do not include any Non-Serviced Mortgage Loan, any related Non-Serviced Companion Loan and any related REO Property.

The following summaries describe certain provisions of the PSA relating to the servicing and administration of the Mortgage Loans (excluding any Non-Serviced Mortgage Loan), any related Companion Loans and any related REO Properties. In the case of the Serviced Whole Loans, certain provisions of the related Co-Lender Agreement are described under “Description of the Mortgage Pool—The Whole Loans”.

Certain provisions of each Non-Serviced PSA relating to the servicing and administration of the related Non-Serviced Mortgage Loan, the related Non-Serviced Companion Loan and the related REO Properties and the related Co-Lender Agreement are summarized under “Description of the Mortgage Pool—The Whole Loans” and “—Servicing of the Non-Serviced Mortgage Loans” below.

As to particular servicing matters, the discussion under this heading “Pooling and Servicing Agreement” is applicable with respect to the Servicing Shift Whole Loans only while the PSA governs the servicing of such Servicing Shift Whole Loan. As described in “Risk Factors—Risks Relating to Conflicts of Interest—The Servicing of the Servicing Shift Whole Loans Will Shift to Other Servicers”, on or after the related Servicing Shift Securitization Date, the related Servicing Shift Whole Loan will be serviced pursuant to the related Servicing Shift PSA, and the provisions of such Servicing Shift PSA may be different than the terms of the PSA, although such Servicing Shift Whole Loan will still need to be serviced in compliance with the requirements of the related Co-Lender Agreement, as described in “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans”.

The PSA does not include an obligation for any party of the PSA to advise a Certificateholder or the RR Interest Owner with respect to its rights and protections relative to the issuing entity.

Assignment of the Mortgage Loans

The depositor will purchase the Mortgage Loans to be included in the issuing entity on or before the Closing Date from each of the mortgage loan sellers pursuant to separate MLPAs. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers” and “Description of the Mortgage Loan Purchase Agreements”.

On the Closing Date, the depositor will sell, transfer or otherwise convey, assign or cause the assignment of the Mortgage Loans, without recourse, together with the depositor’s rights and remedies against the mortgage loan sellers under the MLPAs, to the trustee, for the benefit of the holders of the certificates and the RR Interest Owner. On or prior to the Closing Date, the depositor will require each mortgage loan seller to deliver to the certificate administrator, in its capacity as custodian, the Mortgage

 427 

Notes and certain other documents and instruments with respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan. The custodian will hold such documents in trust for the benefit of the holders of the certificates and the RR Interest Owner. The custodian is obligated to review certain documents for each Mortgage Loan within 60 days of the Closing Date and report any missing documents or certain types of document defects to the parties to the PSA and the Directing Holder (so long as no Consultation Termination Event is continuing and other than in respect of any applicable Excluded Loan) and the mortgage loan seller.

In addition, pursuant to the related MLPA, each mortgage loan seller will be required to deliver (or cause to be delivered) an electronic copy of the Diligence Files for each of its Mortgage Loans within 60 days after the Closing Date to the depositor by uploading such Diligence Files to the designated Intralinks website, and the depositor will deliver to the certificate administrator an electronic copy of such Diligence Files to be posted to the secure data room.

Pursuant to the PSA, the depositor will assign to the trustee for the benefit of Certificateholders and the RR Interest Owner the representations and warranties made by the mortgage loan sellers to the depositor in the MLPAs and any rights and remedies that the depositor has against the mortgage loan sellers under the MLPAs with respect to any Material Defect. See “—Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA” below and “Description of the Mortgage Loan Purchase Agreements”.

Servicing Standard

The master servicer and the special servicer will each be required to diligently service and administer the Mortgage Loans (excluding any Non-Serviced Mortgage Loan), any related Serviced Companion Loans and the related REO Properties (other than any REO Property related to a Non-Serviced Mortgage Loan), for which it is responsible in accordance with applicable law, the terms of the PSA, the Mortgage Loan documents, and the related Co-Lender Agreements and, to the extent consistent with the foregoing, in accordance with the higher of the following standards of care:

(1)       the same manner in which, and with the same care, skill, prudence and diligence with which the master servicer or the special servicer, as the case may be, services and administers similar mortgage loans for other third-party portfolios, and

(2)       the same care, skill, prudence and diligence with which the master servicer or the special servicer, as the case may be, services and administers similar mortgage loans owned by the master servicer or the special servicer,

as the case may be, with a view to: (A) the timely recovery of all payments of principal and interest under the Mortgage Loans or Serviced Whole Loans or (B) in the case of a Specially Serviced Loan or an REO Property, the maximization of recovery of principal and interest on a net present value basis on the Mortgage Loans and any related Serviced Companion Loans, and the best interests of the issuing entity and the Certificateholders and the RR Interest Owner (as a collective whole as if such Certificateholders and the RR Interest Owner constituted a single lender) (and, in the case of any Whole Loan, the best interests of the issuing entity, the Certificateholders, the RR Interest Owner and the holder of any related Companion Loan (as a collective whole as if such Certificateholders, the RR Interest Owner and the holder or holders of any related Companion Loan constituted a single lender), taking into account the pari passu or subordinate nature of any related Companion Loan) as determined by the master servicer or the special servicer, as the case may be, in its reasonable judgment, in either case giving due consideration to the customary and usual standards of practice of prudent, institutional commercial and multifamily mortgage loan servicers, but without regard to any conflict of interest arising from:

(A)  any relationship that the master servicer or the special servicer, as the case may be, or any of their respective affiliates, as the case may be, may have with any of the underlying borrowers, the sponsors, the mortgage loan sellers, the originators, any party to the PSA or any affiliate of the foregoing;

 428 

(B)  the ownership of any certificate (or any interest in any Companion Loan, mezzanine loan or subordinate debt relating to a Mortgage Loan) by the master servicer or the special servicer, as the case may be, or any of their respective affiliates;

(C)  the obligation, if any, of the master servicer to make Advances;

(D)  the right of the master servicer or the special servicer, as the case may be, or any of its affiliates to receive compensation or reimbursement of costs under the PSA generally or with respect to any particular transaction;

(E)  the ownership, servicing or management for others of (i) any Non-Serviced Mortgage Loan and any related Non-Serviced Companion Loan or (ii) any other mortgage loans, subordinate debt, mezzanine loans or properties not covered by the PSA or held by the issuing entity by the master servicer or special servicer, as the case may be, or any of its affiliates;

(F)   any debt that the master servicer or the special servicer, as the case may be, or any of its affiliates, has extended to any underlying borrower or an affiliate of any borrower (including, without limitation, any mezzanine financing);

(G)  any option to purchase any Mortgage Loan or any related Companion Loan the master servicer or special servicer, as the case may be, or any of their affiliates, may have; and

(H)  any obligation of the master servicer, the special servicer, or one of their respective affiliates, to repurchase or substitute for a Mortgage Loan as a mortgage loan seller (if the master servicer or the special servicer or any of their respective affiliates is a mortgage loan seller) (the foregoing, collectively referred to as the “Servicing Standard”).

All net present value calculations and determinations made under the PSA with respect to any Mortgage Loan, Mortgaged Property or REO Property (including for purposes of the definition of “Servicing Standard” set forth above) will be made in accordance with the Mortgage Loan documents or, in the event the Mortgage Loan documents are silent, by using a discount rate (i) for principal and interest payments on the Mortgage Loan or Serviced Companion Loan or sale of a Defaulted Loan, the highest of (1) the rate determined by the master servicer or special servicer, as applicable, that approximates the market rate that would be obtainable by the related borrower on similar non-defaulted debt of the related borrower as of such date of determination, (2) the Mortgage Rate and (3) the yield on 10-year U.S. treasuries as of such date of determination and (ii) for all other cash flows, including property cash flow, the “discount rate” set forth in the most recent appraisal (or updated appraisal) of the related Mortgaged Property.

In the case of any Non-Serviced Mortgage Loan, the master servicer and the special servicer will be required to act in accordance with the Servicing Standard with respect to any action required to be taken regarding such Non-Serviced Mortgage Loan pursuant to their respective obligations under the PSA.

Subservicing

Each master servicer may delegate and/or assign some or all of its servicing obligations and duties with respect to some or all of the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any Serviced Companion Loan to one or more third-party sub-servicers provided that the master servicer will remain obligated under the PSA. A sub-servicer may be an affiliate of the depositor, the master servicer or the special servicer.

Each sub-servicing agreement between the master servicer and a sub-servicer (a “Sub-Servicing Agreement”) will generally be required to provide that (i) if for any reason the master servicer is no longer acting in that capacity (including, without limitation, by reason of a Servicer Termination Event), the trustee or any successor master servicer may assume or terminate such party’s rights and obligations under such Sub-Servicing Agreement and (ii) the sub-servicer will be in default under such Sub-Servicing Agreement and such Sub-Servicing Agreement will be terminated (following the expiration of any

 429 

applicable grace period) if the sub-servicer fails (A) to deliver by the due date any Exchange Act reporting items required to be delivered to the master servicer pursuant to the PSA or such Sub-Servicing Agreement or to the master servicer under any other pooling and servicing agreement that the depositor is a party to, (B) to perform in any material respect any of its covenants or obligations contained in such Sub-Servicing Agreement regarding creating, obtaining or delivering any Exchange Act reporting items required in order for any party to the PSA to perform its obligations under the PSA or under the Exchange Act reporting requirements of any other pooling and servicing agreement that the depositor is a party to or (C) to perform other covenants and obligations set forth in such Sub-Servicing Agreement in accordance with the terms of such Sub-Servicing Agreement. The master servicer will be required to monitor the performance of sub-servicers retained by it and will have the right to remove a sub-servicer retained by it (other than any sub-servicer retained by it at the request of a mortgage loan seller, which is only removable for cause) at any time it considers removal to be in the best interests of Certificateholders and the RR Interest Owner. However, no sub-servicer will be permitted under any Sub-Servicing Agreement to make material servicing decisions, such as loan modifications or determinations as to the manner or timing of enforcing remedies under the Mortgage Loan documents, without the consent of the master servicer. The master servicer’s consent may also be required for certain other servicing decisions as provided in the related Sub-Servicing Agreement.

Generally, the master servicer will be solely liable for all fees owed by it to any sub-servicer retained by the master servicer, without regard to whether the master servicer’s compensation pursuant to the PSA is sufficient to pay those fees. Each sub-servicer will be required to be reimbursed by the master servicer for certain expenditures which such sub-servicer makes, generally to the same extent the master servicer would be reimbursed under the PSA.

Notwithstanding anything to the contrary, each of the initial master servicer and any initial special servicer may delegate certain of its duties and obligations under the PSA to an affiliate of the master servicer or a special servicer, as applicable, or a sub-contractor or vendor. Such delegation will not be considered a sub-servicing agreement under the PSA, and the requirements and obligations set forth in the PSA applicable to sub-servicing agreements, sub-servicers or servicing function participants will not be applicable to such arrangement. Notwithstanding any such delegation, the master servicer and a special servicer, as applicable, will remain obligated and liable for the performance of their respective obligations and duties under the PSA in accordance with the provisions thereof to the same extent and under the same terms and conditions as if each alone were servicing and administering the Mortgage Loan as required by the PSA.

Advances

P&I Advances

On the business day immediately preceding each Distribution Date (the “Master Servicer Remittance Date”), except as otherwise described below, the master servicer will be obligated, unless determined to be nonrecoverable as described below, to make advances (each, a “P&I Advance”) out of its own funds or, subject to the replacement of those funds as provided in the PSA, certain funds held in the Collection Account that are not required to be part of the Aggregate Available Funds for that Distribution Date, in an amount equal to (but subject to reduction as described below) the aggregate of:

(1)       all Periodic Payments (other than balloon payments) (net of any applicable Servicing Fees) that were due on the Mortgage Loans (including any Non-Serviced Mortgage Loans) and any REO Loan (other than any portion of an REO Loan related to a Companion Loan) during the related Collection Period and not received as of the business day preceding the Master Servicer Remittance Date; and

(2)       in the case of each Mortgage Loan delinquent in respect of its balloon payment as of the Master Servicer Remittance Date (including any REO Loan (other than any portion of an REO Loan related to a Companion Loan) as to which the balloon payment would have been past due), an amount equal to its Assumed Scheduled Payment.

 430 

The master servicer’s obligations to make P&I Advances in respect of any Mortgage Loan (including any Non-Serviced Mortgage Loan) or REO Loan (other than any portion of an REO Loan related to a Companion Loan) will continue, except if a determination as to non-recoverability is made, through and up to liquidation of the Mortgage Loan or disposition of the REO Property, as the case may be. For the avoidance of doubt, the master servicer will make P&I Advances on the basis of the original terms of any Mortgage Loan, including Mortgage Loans subject to forbearance agreements or other temporary deferrals or payment accommodations, unless (a) the terms of the Mortgage Loan have been permanently modified to change or forgive a monetary obligation or (b) such advance has been determined to be non-recoverable. However, no interest will accrue on any P&I Advance made with respect to a Mortgage Loan unless the related Periodic Payment is received after the related Due Date has passed and any applicable grace period has expired or if the related Periodic Payment is received after the Determination Date but on or prior to the Master Servicer Remittance Date. To the extent that the master servicer fails to make a P&I Advance that it is required to make under the PSA, the trustee will be required to make the required P&I Advance in accordance with the terms of the PSA.

If an Appraisal Reduction Amount has been assessed with respect to any Mortgage Loan (or, in the case of any Non-Serviced Whole Loan, an appraisal reduction has been made in accordance with the related Non-Serviced PSA and the master servicer has notice of such appraisal reduction amount), then the interest portion of any P&I Advance in respect of that Mortgage Loan for the related Distribution Date will be reduced (there will be no reduction in the principal portion, if any, of such P&I Advance) to equal the product of (x) the amount of the interest portion of the P&I Advance for that Mortgage Loan for the related Distribution Date without regard to this sentence, and (y) a fraction, expressed as a percentage, the numerator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date, net of the related Appraisal Reduction Amount (or, in the case of any Whole Loan, the portion of such Appraisal Reduction Amount allocated to the related Mortgage Loan), if any, and the denominator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date.

Neither the master servicer nor the trustee will make or be permitted to make a P&I Advance for balloon payments, default interest, late payment charges, yield maintenance charges or prepayment premiums, or with respect to any Companion Loan.

Advances are intended to maintain a regular flow of scheduled interest and principal payments to holders of the class or classes of certificates entitled thereto, and are not credit support for the certificates and will not act to guarantee or insure against losses on the mortgage loans or otherwise.

Property Protection Advances

In addition to P&I Advances, except as otherwise described under “—Recovery of Advances” below and except in certain limited circumstances described below, the master servicer will also be obligated (subject to the limitations described in this prospectus), to make advances (“Property Protection Advances” and, collectively with P&I Advances, “Advances”) in connection with the servicing and administration of any Mortgage Loan (other than any Non-Serviced Mortgage Loan) and related Companion Loan, as applicable, in respect of which a default, delinquency or other unanticipated event has occurred or is reasonably foreseeable, or, in connection with the servicing and administration of any Mortgaged Property or REO Property, in order to pay delinquent real estate taxes, assessments and hazard insurance premiums and to cover other similar costs and expenses necessary to preserve the priority of or enforce the related Mortgage Loan documents or to protect, lease, manage and maintain the related Mortgaged Property. To the extent that the master servicer fails to make a Property Protection Advance that it is required to make under the PSA and the trustee has received notice or otherwise has actual knowledge of this failure, the trustee will be required to make the required Property Protection Advance in accordance with the terms of the PSA.

 431 

However, none of the master servicer, the special servicer or the trustee will make or be permitted to make any Property Protection Advance in connection with the exercise of any cure rights or purchase rights granted to the holder of a Serviced Companion Loan under the related Co-Lender Agreement or the PSA.

The special servicer will have no obligation to make any Property Protection Advances. However, in an urgent or emergency situation requiring the making of a Property Protection Advance, the special servicer may make such Property Protection Advance, and the master servicer will be required to reimburse the special servicer for such Advance (with interest on that Advance) within a specified number of days as set forth in the PSA, unless such Advance is determined to be nonrecoverable by the master servicer in its reasonable judgment (in which case it will be reimbursed out of the collection account). Once the special servicer is reimbursed, the master servicer will be deemed to have made the special servicer’s Property Protection Advance as of the date made by the special servicer, and will be entitled to reimbursement with interest on that Advance in accordance with the terms of the PSA.

No Property Protection Advances will be made with respect to any Serviced Whole Loan if the related Mortgage Loan is no longer held by the issuing entity or if such Serviced Whole Loan is no longer serviced under the PSA and no Property Protection Advances will be made for any Non-Serviced Whole Loan under the PSA. Any requirement of the master servicer or the trustee to make an Advance in the PSA is intended solely to provide liquidity for the benefit of the Certificateholders and the RR Interest Owner and not as credit support or otherwise to impose on any such person the risk of loss with respect to one or more Mortgage Loans or any related Companion Loan.

The master servicer will also be obligated to make Property Protection Advances with respect to Serviced Whole Loans. With respect to any Non-Serviced Whole Loan, the applicable servicer under the related Non-Serviced PSA will be obligated to make property protection advances with respect to such Non-Serviced Whole Loan. See “—Servicing of the Non-Serviced Mortgage Loans” below and “Description of the Mortgage Pool—The Whole Loans”.

Nonrecoverable Advances

Notwithstanding the foregoing, none of the master servicer, the special servicer or the trustee will be obligated to make any Advance that the master servicer or the special servicer, in accordance with the Servicing Standard, or the trustee, in its good faith business judgment, determines, would, if made, be non-recoverable (including recovery of interest on the Advance) out of Related Proceeds (a “Nonrecoverable Advance”). In addition, the special servicer may, at its option, make a determination in accordance with the Servicing Standard that any P&I Advance or Property Protection Advance, if made, would be a Nonrecoverable Advance, and if it makes such a determination, must deliver to the master servicer (and, with respect to a Serviced Whole Loan, to any master servicer or special servicer under the pooling and servicing agreement governing any securitization trust into which the related Serviced Pari Passu Companion Loan is deposited, and, with respect to any Non-Serviced Mortgage Loan, the related master servicer under the related Non-Serviced PSA), the certificate administrator, the trustee, the operating advisor and the 17g-5 Information Provider notice of such determination, which determination will be binding upon the master servicer and the trustee. No special servicer will have any obligation to make an affirmative determination that any P&I Advance or Property Protection Advance is, or would be, recoverable or non-recoverable. In the absence of a determination by the special servicer that such an Advance is non-recoverable, each such decision will remain with the master servicer or the trustee, as applicable. If the special servicer makes a determination that only a portion, and not all, of any previously made or proposed P&I Advance or Property Protection Advance is non-recoverable, the master servicer and the trustee will have the right to make its own subsequent determination that any remaining portion of any such previously made or proposed P&I Advance or Property Protection Advance is non-recoverable.

In making such non-recoverability determination, each person will be entitled to consider (among other things): (a) the obligations of the borrower under the terms of the related Mortgage Loan or Companion Loan, as applicable, as it may have been modified, (b) the related Mortgaged Properties in their “as-is” or then-current conditions and occupancies, as modified by such party’s assumptions

 432 

regarding the possibility and effects of future adverse change with respect to such Mortgaged Properties, (c) estimated future expenses and (d) estimated timing of recoveries, and will be entitled to give due regard to the existence of any Nonrecoverable Advances which, at the time of such consideration, the recovery of which are being deferred or delayed by the master servicer or the trustee, in light of the fact that Related Proceeds are a source of recovery not only for the Advance under consideration but also a potential source of recovery for such delayed or deferred Advance. In addition, any such person may update or change its recoverability determinations (but not reverse any other person’s determination that an Advance is non-recoverable) at any time and may obtain, promptly upon request, from the special servicer at the expense of the issuing entity any analysis, appraisals or market value estimates or other information for such purposes. Absent bad faith, any non-recoverability determination described in this paragraph will be conclusive and binding on the Certificateholders and the RR Interest Owner, and will be binding upon, the master servicer and the trustee. Nonrecoverable Advances will represent a portion of the losses to be borne by the Certificateholders and the RR Interest Owner. For the avoidance of doubt, any non-recoverability determination with respect to a Serviced Subordinate Companion Loan will take into account, among other things, the subordinate nature of such Serviced Subordinate Companion Loan.

With respect to any Non-Serviced Whole Loan, if any servicer under the related Non-Serviced PSA determines that a principal and interest advance with respect to the related Non-Serviced Companion Loan, if made, would be non-recoverable, such determination will not be binding on the master servicer and the trustee as it relates to any proposed P&I Advance with respect to the related Non-Serviced Mortgage Loan; provided, however, the master servicer and the trustee may rely on the non-recoverability determination of the other master servicer or other trustee under the related Non-Serviced PSA. Similarly, with respect to any Non-Serviced Mortgage Loan, if the master servicer or the special servicer determines that any P&I Advance with respect to such Non-Serviced Mortgage Loan, if made, would be non-recoverable, such determination will not be binding on the related master servicer and related trustee under the related Non-Serviced PSA as such determination relates to any proposed P&I Advance with respect to any related Non-Serviced Companion Loan (unless the related Non-Serviced PSA provides otherwise); provided, however, the other master servicer and other trustee under the related Non-Serviced PSA may rely on the non-recoverability determination of the master servicer or the trustee.

Recovery of Advances

The master servicer, the special servicer or the trustee, as applicable, will be entitled to recover (a) any Property Protection Advance made out of its own funds from any amounts collected in respect of a Mortgage Loan (or, consistent with the related Co-Lender Agreement, a Serviced Whole Loan) or REO Loan as to which such Property Protection Advance was made, and (b) any P&I Advance made out of its own funds from any amounts collected in respect of a Mortgage Loan (including a Non-Serviced Mortgage Loan) or REO Loan as to which such P&I Advance was made, whether in the form of late payments, insurance and condemnation proceeds, liquidation proceeds or otherwise from the related Mortgage Loan (“Related Proceeds”). Each of the master servicer, the special servicer and the trustee will be entitled to recover any Advance by it that it subsequently determines to be a Nonrecoverable Advance out of general collections relating to the Mortgage Loans in the Mortgage Pool on deposit in the Collection Account (first from principal collections and then from any other collections). Amounts payable in respect of each Serviced Companion Loan pursuant to the related Co-Lender Agreement will not be available for distributions on the certificates or for the reimbursement of Nonrecoverable Advances that are P&I Advances of principal or interest with respect to the related Mortgage Loan. However, amounts payable in respect of each Serviced Companion Loan will be available, in accordance with the PSA and related Co-Lender Agreement, for the reimbursement of any Property Protection Advances with respect to the related Serviced Whole Loan. Notwithstanding the above, with respect to a Property Protection Advance on a Serviced Whole Loan the master servicer will be entitled to reimbursement first, out of amounts allocable to any Subordinate Companion Loan(s), then, from amounts that would have been allocable to the holder of the related Mortgage Loan and any related Serviced Pari Passu Companion Loan, on a pro rata basis (based on each such loan’s outstanding principal balance), and then, if the Property Protection Advance is a Nonrecoverable Advance, from general collections of the issuing entity; provided that the master servicer will be required, after receiving payment from amounts on deposit in the Collection Account, if any, to (i) promptly notify the holder of any related Companion Loan and (ii) use commercially

 433 

reasonable efforts to exercise on behalf of the issuing entity the rights of the issuing entity under the related Co-Lender Agreement to obtain reimbursement for a pro rata portion of such amount allocable to any related Pari Passu Companion Loans from the holders of such Companion Loans.

If the funds in the Collection Account relating to the Mortgage Loans allocable to principal on the Mortgage Loans are insufficient to fully reimburse the party entitled to reimbursement, then such party as an accommodation may elect, on a monthly basis, at its sole option and discretion to defer reimbursement of the portion that exceeds such amount allocable to principal (in which case interest will continue to accrue on the unreimbursed portion of the advance) for a time as required to reimburse the excess portion from principal for a consecutive period up to 12 months (provided that, with respect to any Mortgage Loan other than an applicable Excluded Loan, any such deferral exceeding 6 months will require, prior to the occurrence and continuance of any Control Termination Event, the consent of the Directing Holder) and any election to so defer will be deemed to be in accordance with the Servicing Standard; provided that no such deferral may occur at any time to the extent that amounts otherwise distributable as principal are available for such reimbursement.

In connection with a potential election by the master servicer or the trustee to refrain from the reimbursement of all or a portion of a particular Nonrecoverable Advance during the one month collection period ending on the related Determination Date for any Distribution Date, the master servicer or the trustee will be authorized to wait for principal collections on the Mortgage Loans to be received until the end of such collection period before making its determination of whether to refrain from the reimbursement of all or a portion of a particular Nonrecoverable Advance; provided, however, that if, at any time the master servicer or the trustee, as applicable, elects, in its sole discretion, not to refrain from obtaining such reimbursement or otherwise determines that the reimbursement of a Nonrecoverable Advance during a one month collection period will exceed the full amount of the principal portion of general collections deposited in the Collection Account for such Distribution Date, then the master servicer or the trustee, as applicable, will be required to use its reasonable efforts to give the 17g-5 Information Provider 15 days’ notice of such determination for posting on the 17g-5 Information Provider’s website, unless extraordinary circumstances make such notice impractical, and thereafter will be required to deliver copies of such notice to the 17g-5 Information Provider as soon as practical. Notwithstanding the foregoing, failure to give such notice will in no way affect the master servicer’s or the trustee’s election whether to refrain from obtaining such reimbursement.

Each of the master servicer, the special servicer and the trustee will be entitled to recover any Advance that is outstanding at the time that a Mortgage Loan is modified but is not repaid in full by the borrower in connection with such modification but becomes an obligation of the borrower to pay such amounts in the future (such Advance, together with interest on that Advance, a “Workout-Delayed Reimbursement Amount”) out of principal collections on the Mortgage Loans in the Collection Account.

Any amount that constitutes all or a portion of any Workout-Delayed Reimbursement Amount may in the future be determined to constitute a Nonrecoverable Advance and thereafter will be recoverable as any other Nonrecoverable Advance.

In connection with its recovery of any Advance, each of the master servicer, the special servicer and the trustee will be entitled to be paid, out of any amounts relating to the Mortgage Loans then on deposit in the Collection Account, interest at the Prime Rate (and solely with respect to the master servicer and the special servicer, subject to a floor rate of 2.0%), compounded annually (the “Reimbursement Rate”), accrued on the amount of the Advance from the date made to, but not including, the date of reimbursement. Neither the master servicer nor the trustee will be entitled to interest on P&I Advances that accrues before the related due date has passed and any applicable grace period has expired. The “Prime Rate” will be the prime rate, for any day, set forth in The Wall Street Journal, New York edition.

See “—Servicing of the Non-Serviced Mortgage Loans” for reimbursements of property protection advances made in respect of each Non-Serviced Whole Loan under the related Non-Serviced PSA.

 434 

Accounts

Under the PSA, the master servicer will be required to establish and maintain one or more accounts (collectively, the “Loss of Value Reserve Fund”) for the purposes of holding Loss of Value Payments. Additionally, the master servicer is required to establish and maintain, or cause to be established and maintained, one or more accounts and subaccounts (collectively, the “Collection Account”) in its own name on behalf of the trustee and for the benefit of the Certificateholders and the RR Interest Owner. The master servicer is required to deposit in the Collection Account (and in no event later than the 2nd business day following receipt of properly identified and available funds) all properly identified payments and collections due after the Cut-off Date and other amounts received or advanced with respect to the Mortgage Loans (including, without limitation, all proceeds (the “Insurance and Condemnation Proceeds”) received under any hazard, title or other insurance policy that provides coverage with respect to a Mortgaged Property or the related Mortgage Loan or in connection with the full or partial condemnation of a Mortgaged Property (other than proceeds applied to the restoration of the Mortgaged Property or released to the related borrower in accordance with the Servicing Standard (or, if applicable, the special servicer) and/or the terms and conditions of the related Mortgage))) and all other amounts received and retained in connection with the liquidation (including any full, partial or discounted payoff) of any Mortgage Loan that is defaulted and any related defaulted Companion Loans or property acquired by foreclosure or otherwise (the “Liquidation Proceeds”) together with the net operating income (less reasonable reserves for future expenses) derived from the operation of any REO Properties. Notwithstanding the foregoing, the collections on the Whole Loans deposited into the Collection Account will be limited to the portion of such amounts that are payable to the holder of the related Mortgage Loan pursuant to the related Co-Lender Agreement.

The master servicer will also be required to establish and maintain a segregated custodial account (the “Serviced Whole Loan Custodial Account”) with respect to each Serviced Whole Loan, which may be a sub-account or ledger account of the Collection Account, and deposit amounts collected in respect of each Serviced Whole Loan in the related Serviced Whole Loan Custodial Account. The issuing entity will only be entitled to amounts on deposit in a Serviced Whole Loan Custodial Account to the extent these funds are not otherwise payable to the holder of a related Serviced Companion Loan or payable or reimbursable to any party to the PSA. Any amounts in a Serviced Whole Loan Custodial Account to which the issuing entity is entitled will be transferred on a monthly basis to the Collection Account.

With respect to each Distribution Date, on the related Master Servicer Remittance Date, the master servicer will be required to disburse from the Collection Account and remit to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account in respect of the related Mortgage Loans, to the extent of funds on deposit in the Collection Account, the Aggregate Available Funds for such Distribution Date and any yield maintenance charges or prepayment premiums received as of the related Determination Date. The certificate administrator is required to establish and maintain various accounts, including a “Lower-Tier REMIC Distribution Account” and an “Upper-Tier REMIC Distribution Account”, each of which may be sub-accounts of a single account (collectively, the “Distribution Accounts”), in its own name on behalf of the trustee and for the benefit of the Certificateholders and the RR Interest Owner.

On each Distribution Date, the certificate administrator is required to apply amounts on deposit in the Upper-Tier REMIC Distribution Account (which will include all funds that were remitted by the master servicer from the Collection Account), plus, among other things, any related P&I Advances less amounts, if any, distributable to the Class R certificates as set forth in the PSA generally to make distributions of interest and principal from (i) Non-VRR Available Funds to the holders of the Non-VRR Certificates and (ii) VRR Available Funds to the VRR Interest Owners, as described under “Description of the Certificates—Distributions” and “Credit Risk Retention—The VRR Interest”.

The certificate administrator is also required to establish and maintain an account (the “Interest Reserve Account”) which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the Certificateholders and the RR Interest Owner. On the Master Servicer Remittance Date occurring each February and on any Master Servicer Remittance Date occurring in any January which occurs in a year that is not a leap year (in each case, unless the related Distribution Date is the final Distribution Date), the certificate administrator will be required to deposit amounts remitted by

 435 

the master servicer or P&I Advances made on the related Mortgage Loans into the Interest Reserve Account during the related interest period, in respect of the Mortgage Loans that accrue interest on an Actual/360 Basis (collectively, the “Actual/360 Loans”), in an amount equal to one day’s interest at the Net Mortgage Rate for each such Actual/360 Loan on its Stated Principal Balance and as of the Distribution Date in the month preceding the month in which the Master Servicer Remittance Date occurs, to the extent a Periodic Payment or P&I Advance or other deposit is made in respect of the Mortgage Loans (all amounts so deposited in any consecutive January (if applicable) and February, “Withheld Amounts”). On the Master Servicer Remittance Date occurring each March (or February, if the related Distribution Date is the final Distribution Date), the certificate administrator will be required to withdraw from the Interest Reserve Account an amount equal to the Withheld Amounts from the preceding January (if applicable) and February, if any, and deposit that amount into the Lower-Tier REMIC Distribution Account.

The certificate administrator may be required to establish and maintain accounts (the “Non-VRR Gain-on-Sale Reserve Account” and the “VRR Interest Gain-on-Sale Reserve Account”), each of which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the holders of the Non-VRR Certificates and the VRR Interest Owners, respectively. To the extent that any gains are realized on sales of Mortgaged Properties (or, with respect to any Whole Loan, the portion of such amounts that are payable on the related Mortgage Loan pursuant to the related Co-Lender Agreement), such gains will be deposited into (i) the Non-VRR Gain-on-Sale Reserve Account in an amount equal to the Non-VRR Percentage multiplied by such gains and (ii) the VRR Interest Gain-on-Sale Reserve Account in an amount equal to the VRR Percentage multiplied by such gains.

Amounts in the Non-VRR Gain-on-Sale Reserve Account will be applied on each Distribution Date to reimburse the Principal Balance Certificates up to an amount equal to all Non-VRR Realized Losses, if any, previously deemed allocated to them and unreimbursed after application of the Non-VRR Available Funds for such Distribution Date, and amounts in the VRR Interest Gain-on-Sale Reserve Account will be applied on each Distribution Date to reimburse the VRR Interest Owners up to an amount equal to all VRR Realized Losses, if any, previously deemed allocated to the VRR Interest and unreimbursed after application of the VRR Available Funds for such Distribution Date. To the extent not so applied, such gains will be held and applied to offset future Realized Losses, if any (as determined by the special servicer). Upon termination of the issuing entity, any remaining amounts in the Non-VRR Gain-on-Sale Reserve Account and the VRR Interest Gain-on-Sale Reserve Account will be distributed on the Class R certificates.

Other accounts to be established pursuant to the PSA are one or more segregated custodial accounts (the “REO Account”) for collections from REO Properties. Each REO Account will be maintained by the special servicer in its own name on behalf of the trustee and for the benefit of the Certificateholders and the RR Interest Owner.

The Collection Account, the Serviced Whole Loan Custodial Account, the Distribution Accounts, the Interest Reserve Account, the Non-VRR Gain-on-Sale Reserve Account, the VRR Interest Gain-on-Sale Reserve Account, the Loss of Value Reserve Fund and the REO Account are collectively referred to as the “Securitization Accounts” (but with respect to any Whole Loan, only to the extent of the issuing entity’s interest in the Whole Loan). Each of the foregoing accounts will be held at a depository institution or trust company meeting the requirements of the PSA.

The party maintaining any of the foregoing accounts is authorized (but not required) to direct the investment of amounts on deposit in such account into certain United States government securities and other investments meeting the requirements of the PSA (“Permitted Investments”). Interest or other income earned on funds in the accounts maintained by the master servicer, the certificate administrator or the special servicer, as the case may be, will be payable to such person as additional compensation, and such person will be required to bear any losses resulting from their investment of such funds, except as set forth in the PSA.

 436 

Withdrawals from the Collection Account

The master servicer may, from time to time, make withdrawals from the Collection Account (or the applicable subaccount of the Collection Account, exclusive of the Serviced Whole Loan Custodial Account that may be a subaccount of the Collection Account) for any of the following purposes, in each case only to the extent permitted under the PSA and with respect to the Serviced Whole Loan, subject to the terms of the related Co-Lender Agreement, without duplication (the order set forth below not constituting an order of priority for such withdrawals):

(i)                       to remit on each Master Servicer Remittance Date (A) to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account certain portions of the Aggregate Available Funds and any prepayment premiums or yield maintenance charges attributable to the Mortgage Loans on the related Distribution Date or (B) to the certificate administrator for deposit into the Interest Reserve Account an amount required to be withheld as described above under “—Accounts”;

(ii)                    to pay or reimburse the master servicer, the special servicer and the trustee, as applicable, pursuant to the terms of the PSA for Advances made by any of them and interest on Advances (the master servicer’s, the special servicer’s or the trustee’s respective right, as applicable, to reimbursement for items described in this clause (ii) being limited as described above under “—Advances”) (provided that with respect to each Serviced Whole Loan, such reimbursements are subject to the terms of the related Co-Lender Agreement);

(iii)                 to pay to the master servicer and the special servicer, as compensation, the aggregate unpaid servicing compensation;

(iv)                  to pay to the operating advisor the Operating Advisor Consulting Fee (but only to the extent actually received from the related borrower) or the Operating Advisor Fee;

(v)                     to pay to the asset representations reviewer the Asset Representations Reviewer Fee and any unpaid Asset Representations Reviewer Asset Review Fee to the extent payable as a trust fund expense;

(vi)                  to reimburse the trustee, the special servicer and the master servicer, as applicable, for Nonrecoverable Advances or Workout-Delayed Reimbursement Amounts;

(vii)               to reimburse the master servicer, the special servicer or the trustee, as applicable, for any unreimbursed expenses reasonably incurred with respect to each related Mortgage Loan that has been repurchased or substituted by such person pursuant to the PSA or otherwise;

(viii)            to reimburse the master servicer, the special servicer, the asset representations reviewer or the trustee for any unreimbursed expenses reasonably incurred by such person in connection with the enforcement of the applicable mortgage loan seller’s obligations under the applicable section of the related MLPA;

(ix)                to pay for any unpaid costs and expenses incurred by the issuing entity;

(x)                   to pay the master servicer and the special servicer, as applicable, as additional servicing compensation, (A) interest and investment income earned in respect of amounts relating to the issuing entity held in the Collection Account and the Serviced Whole Loan Custodial Account (but only to the extent of the net investment earnings during the applicable one month period ending on the related Distribution Date), (B) certain penalty charges and default interest and (C) the difference, if positive, between Prepayment Interest Excess and Prepayment Interest Shortfalls collected on the Mortgage Loans (other than the Non-Serviced Mortgage Loans) and any Serviced Companion Loan, during the related Collection Period to the extent not required to be paid as Compensating Interest Payments;

 437 

(xi)                to recoup any amounts deposited in the Collection Account in error;

(xii)             to the extent not reimbursed or paid pursuant to any of the above clauses, (A) to reimburse or pay the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the depositor or any of their respective directors, officers, members, managers, employees and agents, unpaid additional expenses of the issuing entity and certain other unreimbursed expenses incurred by such person pursuant to and to the extent reimbursable under the PSA and to satisfy any indemnification obligations of the issuing entity under the PSA and (B) to reimburse or pay any party to the PSA any unpaid expenses specifically reimbursable from the Collection Account under the PSA;

(xiii)          to pay for the cost of the opinions of counsel or the cost of obtaining any extension to the time in which the issuing entity is permitted to hold REO Property;

(xiv)           to pay any applicable federal, state or local taxes imposed on each Trust REMIC or any of their assets or transactions, together with all incidental costs and expenses, to the extent that none of the master servicer, the special servicer, the certificate administrator or the trustee is liable under the PSA;

(xv)              to pay the CREFC® Intellectual Property Royalty License Fee;

(xvi)           to reimburse the certificate administrator out of general collections on the Mortgage Loans and REO Properties for legal expenses incurred by and reimbursable to it by the issuing entity of any administrative or judicial proceedings related to an examination or audit by any governmental taxing authority;

(xvii)        to pay the applicable mortgage loan seller or any other person, with respect to each Mortgage Loan, if any, previously purchased or replaced by such person pursuant to the PSA, all amounts received thereon subsequent to the date of purchase or replacement relating to periods after the date of purchase or replacement;

(xviii)     in accordance with the terms of the PSA, to pay or reimburse the applicable person for any Uncovered Amount in respect of any other master servicer’s Collection Account, any such person’s right to payment or reimbursement for any such Uncovered Amount being limited to any general funds in the subject master servicer’s Collection Account that are not otherwise to be applied to make any of the payments or reimbursements contemplated to be made out of the subject master servicer’s Collection Account pursuant to any of clauses (i) through (xvii) above;

(xix)         to remit to the companion paying agent for deposit into the Serviced Whole Loan Custodial Account the amounts required to be deposited pursuant to the PSA; and

(xx)            to clear and terminate the Collection Account pursuant to a plan for termination and liquidation of the issuing entity.

As used in clause (xviii) above, “Uncovered Amount” means, with respect to any master servicer’s Collection Account, any additional trust fund expense, Nonrecoverable Advance or other item that would be payable or reimbursable out of general funds (as opposed to a specific source of funds) in such Collection Account pursuant to the PSA, but which cannot be so paid or reimbursed because such general funds are insufficient to cover such payment or reimbursement; provided that any such additional trust fund expense, Nonrecoverable Advance or other item will be an Uncovered Amount only to the extent that such general funds are insufficient to cover the payment or reimbursement thereof.

No amounts payable or reimbursable to the parties to the PSA out of general collections that do not specifically relate to a Serviced Whole Loan may be reimbursable from amounts that would otherwise be payable to any related Companion Loan.

 438 

Certain costs and expenses (such as a pro rata share of any related Property Protection Advances) allocable to the Mortgage Loan (other than any Non-Serviced Mortgage Loan) that is part of a Serviced Whole Loan may be paid or reimbursed out of payments and other collections on the other Mortgage Loans, subject to the issuing entity’s right to reimbursement from future payments and other collections on any related Companion Loan or from general collections with respect to the securitization of any related Companion Loan. If the master servicer makes, with respect to any Serviced Whole Loan, any reimbursement or payment out of the Collection Account to cover the related Serviced Companion Loan’s share of any cost, expense, indemnity, Property Protection Advance or interest on such Property Protection Advance, or fee with respect to such Serviced Whole Loan, then the master servicer (with respect to non-Specially Serviced Loans) and the special servicer (with respect to Specially Serviced Loans) must use efforts consistent with the Servicing Standard to collect such amount out of collections on such Serviced Companion Loan or, if and to the extent permitted under the related Co-Lender Agreement, from the holder of the related Serviced Companion Loan.

The master servicer will also be entitled to make withdrawals, from time to time, from the Collection Account of amounts necessary for the payments or reimbursements required to be paid to the parties to the applicable Non-Serviced PSA, pursuant to the applicable Non-Serviced Co-Lender Agreement and the applicable Non-Serviced PSA. See “—Servicing of the Non-Serviced Mortgage Loans”.

If a P&I Advance is made with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) that is part of a Whole Loan, then that P&I Advance, together with interest on such P&I Advance, may only be reimbursed out of future payments and collections on that Mortgage Loan or, as and to the extent described under “—Advances” above, on other Mortgage Loans, but not out of payments or other collections on the related Serviced Pari Passu Companion Loan. Likewise, the Certificate Administrator/Trustee Fee, the Operating Advisor Fee and the Asset Representations Reviewer Fee that accrue with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) that is part of a Whole Loan and any other amounts payable to the operating advisor may only be paid out of payments and other collections on such Mortgage Loan and/or the Mortgage Pool generally, but not out of payments or other collections on the related Serviced Pari Passu Companion Loan.

Servicing and Other Compensation and Payment of Expenses

General

The parties to the PSA other than the depositor will be entitled to payment of certain fees as compensation for services performed under the PSA. Below is a summary of the fees payable to the parties to the PSA from amounts that the issuing entity is entitled to receive. In addition, CREFC® will be entitled to a license fee for use of its name and trademarks, including a collection of reports specified by the CREFC® from time to time as described in the PSA (the “CREFC® Investor Reporting Package”). Certain additional fees and costs payable by the related borrowers are allocable to the parties to the PSA other than the depositor, but such amounts are not payable from amounts that the issuing entity is entitled to receive.

The amounts available for distribution on the certificates and the RR Interest on any Distribution Date will generally be net of the following amounts:

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Fees      
Master Servicing Fee /Master Servicer With respect to the Mortgage Loans and any related Serviced Companion Loans, the product of the monthly portion of the related annual Servicing Fee Rate calculated on the Stated Principal Balance of such Mortgage Loan and Serviced Companion Loan. Out of recoveries of interest with respect to the related Mortgage Loan (and any related Serviced Companion Loans) or if unpaid after final recovery on the related Mortgage Loan, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
 439 

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Special Servicing Fee / Special Servicer With respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) and the related Serviced Companion Loan that is a Specially Serviced Loan, the product of the monthly portion of the related annual Special Servicing Fee Rate calculated on the Stated Principal Balance of such Specially Serviced Loan. First, from liquidation proceeds, insurance and condemnation proceeds, and collections in respect of the related Mortgage Loan (and any related Serviced Companion Loans), and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Workout Fee / Special Servicer(2) With respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) and the related Serviced Companion Loan that is a Corrected Loan, the Workout Fee Rate multiplied by all payments of interest and principal received on such Mortgage Loan and the related Serviced Companion Loan for so long as they remain a Corrected Loan. Out of each collection of interest, principal, and prepayment consideration received on the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Time to time
Liquidation Fee / Special Servicer(2) With respect to (i) each Mortgage Loan (other than any Non-Serviced Mortgage Loan) and the related Serviced Companion Loan that is a Specially Serviced Loan for which the special servicer obtains a full, partial or discounted payoff or any liquidation proceeds, insurance proceeds and condemnation proceeds, and (ii) in certain circumstances, each Mortgage Loan repurchased by a mortgage loan seller (or as to which a Loss of Value Payment is made), an amount calculated by application of a Liquidation Fee Rate to the related payment or proceeds (exclusive of default interest). From any liquidation proceeds, insurance proceeds, condemnation proceeds and any other revenues received with respect to the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Time to time
 440 

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Additional Servicing Compensation / Master Servicer and/or Special Servicer(3) All modification fees, assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest, review fees, loan service transaction fees and similar fees actually collected on the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and related Serviced Companion Loans and income on the amounts held in certain accounts and certain permitted investments. Related payments made by borrowers with respect to the related Mortgage Loans and related Serviced Companion Loans. Time to time
Certificate Administrator/Trustee Fee/Certificate Administrator With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Certificate Administrator/Trustee Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan. Out of general collections on deposit in the Collection Account or the Distribution Account. Monthly
Certificate Administrator/Trustee Fee/Trustee With respect to each Distribution Date, an amount equal to the monthly portion of the annual Certificate Administrator/Trustee Fee Out of general collections on deposit in the Collection Account or the Distribution Account. Monthly
Operating Advisor Fee / Operating Advisor With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Operating Advisor Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan and REO Loan. First, out of recoveries of interest with respect to the related Mortgage Loan and then, if the related Mortgage Loan has been liquidated, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Operating Advisor Consulting Fee / Operating Advisor $10,000 for each Major Decision made with respect to a Mortgage Loan (or, such lesser amount as the related borrower pays with respect to such Mortgage Loan). Payable by the related borrower. Time to time
Asset Representations Reviewer Fee / Asset Representations Reviewer With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Asset Representations Reviewer Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan. Out of general collections with respect to Mortgage Loans on deposit in the Collection Account. Monthly
 441 

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Asset Representations Reviewer Asset Review Fee For (a) each Delinquent Loan, identified on Annex A-1 as not being secured by a residential cooperative property, the sum of:  (i) $22,500 multiplied by the number of Subject Loans, plus (ii) $2,250 per Mortgaged Property relating to the Subject Loans in excess of one Mortgaged Property per Subject Loan, plus (iii) $3,000 per Mortgaged Property relating to a Subject Loan subject to a ground lease, plus (iv) $1,750 per Mortgaged Property relating to a Subject Loan subject to a franchise agreement, hotel management agreement or hotel license agreement, subject, in the case of each of clauses (i) through (iv), to adjustments on the basis of the year-end Consumer Price Index for All Urban Consumers, or other similar index if the Consumer Price Index for All Urban Consumers is no longer calculated for the year of the Closing Date and for the year of the occurrence of the Asset Review and (b) each Delinquent Loan identified on Annex A-1 as being secured by a residential cooperative property, $10,000. By the mortgage loan seller; provided, however, that if the mortgage loan seller is insolvent, such fee will become an expense of the issuing entity. Upon the completion of each Asset Review with respect to a Delinquent Loan.
Property Protection Advances / Master Servicer, Special Servicer or Trustee To the extent of funds available, the amount of any Property Protection Advances. First, from funds collected with respect to the related Mortgage Loan (and any related Serviced Companion Loans), and with respect to any Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, then out of general collections on deposit in the Collection Account, subject to certain limitations. Time to time
Interest on Property Protection Advances / Master Servicer, Special Servicer or Trustee At a rate per annum equal to the Reimbursement Rate, compounded annually, calculated on the number of days the related Advance remains unreimbursed. First, out of late payment charges and default interest on the related Mortgage Loan (and any related Serviced Companion Loans), and then, after or at the same time that advance is reimbursed, out of any other amounts then on deposit in the Collection Account, subject to certain limitations. Time to time
 442 

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

P&I Advances on the Mortgage Loans / Master Servicer and Trustee To the extent of funds available, the amount of any P&I Advances. First, from funds collected with respect to the related Mortgage Loan and then, with respect to a Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, out of general collections on deposit in the Collection Account. Time to time
Interest on P&I Advances on the Mortgage Loans/ Master Servicer and Trustee At a rate per annum equal to the Reimbursement Rate calculated on the number of days the related Advance remains unreimbursed. First, out of default interest and late payment charges on the related Mortgage Loan and then, after or at the same time that advance is reimbursed, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Indemnification Expenses / Trustee, Certificate Administrator, Depositor, Master Servicer, Operating Advisor, Asset Representations Reviewer or Special Servicer and any director, officer, employee or agent of any of the foregoing parties Amount to which such party is entitled for indemnification under the PSA. Out of general collections on deposit in the Collection Account or the Distribution Account (and, under certain circumstances, from collections on Serviced Companion Loans) Time to time
CREFC® Intellectual Property Royalty License Fee / CREFC® With respect to each Distribution Date, an amount equal to the product of the CREFC® Intellectual Property Royalty License Fee Rate multiplied by the outstanding principal amount of each Mortgage Loan. Out of general collections on deposit in the Collection Account. Monthly
Expenses of the issuing entity not advanced (which may include reimbursable expenses incurred by the Operating Advisor or Asset Representations Reviewer, expenses relating to environmental remediation or appraisals, expenses of operating REO Property and expense incurred by any independent contractor hired to operate REO Property) Based on third party charges. First from collections on the related Mortgage Loan (income on the related REO Property), if applicable, and then from general collections, in the Collection Account (and custodial account with respect to a Serviced Companion Loan, if applicable), subject to certain limitations. Time to time
(1)With respect to any Mortgage Loan and any related Serviced Companion Loan (or any Specially Serviced Loan) in respect of which an REO Property was acquired, and all references to Mortgage Loan, Companion Loan, and Specially Serviced Loan in this table will be deemed to also be references to or to also include any REO Loans.
  With respect to any Non-Serviced Mortgage Loan, the related master servicer, special servicer, certificate administrator, trustee, operating advisor and/or asset representations reviewer under the related Non-Serviced PSA governing the servicing of such Non-Serviced Mortgage Loan will be entitled to receive similar fees and reimbursements with respect to such Non-Serviced Mortgage Loan in amounts, from sources and at frequencies that are similar, but not necessarily identical, to those described above and, in certain cases (for example, with respect to unreimbursed special servicing fees and property protection advances with respect to the related Non-Serviced Whole Loan), such amounts may be reimbursable from general collections on the other Mortgage Loans to the extent not recoverable from the related Non-Serviced Whole Loan.
 443 

In connection with the servicing and administration of each Serviced Whole Loan pursuant to the terms of the PSA and the related Co-Lender Agreement, the master servicer and the special servicer will be entitled to servicing compensation, without duplication, with respect to any related Serviced Companion Loan as well as the related Mortgage Loan to the extent consistent with the PSA and not prohibited by the related Co-Lender Agreement.

(2)Subject to certain offsets as described below. Circumstances as to when a Liquidation Fee is not payable are set forth in this “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses” section.
(3)Allocable between the master servicer and the special servicer as provided in the PSA.

Master Servicing Compensation

The fee of the master servicer including the fee of any primary or other sub-servicer (the “Servicing Fee”) will be payable monthly from amounts allocable in respect of interest received in respect of each Mortgage Loan or Serviced Whole Loan (to the extent not prohibited under the related Co-Lender Agreement), and will accrue at a rate (the “Servicing Fee Rate”) on the Stated Principal Balance of such Mortgage Loan or Whole Loan, equal to (i) other than with respect to any Mortgage Loan sold to the depositor by National Cooperative Bank, N.A., a per annum rate of 0.00250%, and (ii) with respect to each Mortgage Loan sold to the depositor by National Cooperative Bank, N.A., a master servicing fee rate equal to 0.08000% per annum and a primary servicing fee rate equal to 0.00000% per annum. The Servicing Fee payable to the master servicer with respect to each Serviced Companion Loan will be payable, subject to the terms of the related Co-Lender Agreement, from amounts payable in respect of any related Companion Loan or if unpaid after final recovery on the related Mortgage Loan, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

In addition to the Servicing Fee, the master servicer will be entitled to retain, as additional servicing compensation (other than with respect to any Non-Serviced Mortgage Loan), the following amounts to the extent collected from the related borrower:

●100% of Excess Modification Fees related to any modifications, waivers, extensions or amendments of any Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any related Serviced Companion Loans that are not Specially Serviced Loans to the extent not prohibited by the related Co-Lender Agreement and that involve a Master Servicer Decision and 50% of Excess Modification Fees related to any modifications, waivers, extensions or amendments of any Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any related Serviced Companion Loans that are not Specially Serviced Loans to the extent not prohibited by the related Co-Lender Agreement and that involve one or more Major Decisions (whether or not processed by the master servicer);
●100% of all assumption application fees received on any Mortgage Loans that are not Specially Serviced Loans, only for which the master servicer is processing the underlying assumption related transaction (including any related Serviced Companion Loan to the extent not prohibited by the related Co-Lender Agreement) (whether or not the consent of the special servicer is required) and 100% of all defeasance fees (provided that for the avoidance of doubt, any such defeasance fee will not include any Modification Fees or waiver fees in connection with a defeasance that the special servicer is entitled to under the PSA);
●100% of assumption, waiver, consent and earnout fees and similar fees (other than assumption application fees and defeasance fees) pursuant to the PSA on any Mortgage Loans that are not Specially Serviced Loans (including any related Serviced Companion Loan, to the extent not prohibited by the related Co-Lender Agreement) relating to Master Servicer Decisions; provided that if any such matter involves a Major Decision (regardless of who processes the matter), then the master servicer will be entitled to 50% of such assumption, waiver, consent and earnout fees and similar fees;
●50% of all assumption, waiver, consent and earnout fees and similar fees (other than assumption application and defeasance fees), in each case, with respect to all Mortgage Loans that are not Specially Serviced Loans (including any related Serviced Companion Loan, to the extent not prohibited by the related Co-Lender Agreement) which involve a Major Decision (whether or not
 444 

processed by the master servicer) and only to the extent that all amounts then due and payable with respect to the related Mortgage Loan have been paid;

●late payment charges and default interest paid by the borrowers (that were accrued while the related Mortgage Loans (other than any Non-Serviced Mortgage Loan) or any related Serviced Companion Loan (to the extent not prohibited by the related Co-Lender Agreement) were not Specially Serviced Loans), but only to the extent such late payment charges and default interest are not needed to pay interest on Advances or certain additional trust fund expenses incurred with respect to the related Mortgage Loan or, if provided under the related Co-Lender Agreement, any related Serviced Companion Loan since the Closing Date;
●with respect to accounts held by the master servicer, 100% of the charges by the master servicer collected for checks returned for insufficient funds;
●100% of charges for beneficiary statements or demands actually paid by the borrowers to the extent such beneficiary statements or demands were prepared by the master servicer; and
●any Prepayment Interest Excesses arising from any principal prepayments on such Mortgage Loans and any related Serviced Companion Loan.

Notwithstanding anything to the contrary, the master servicer and the special servicer will each be entitled to charge and retain reasonable review fees in connection with any borrower request to the extent such fees are (1) not prohibited under the related Mortgage Loan documents and (2) actually paid by or on behalf of the related borrower.

The master servicer will be entitled to charge and collect customary fees in connection with any review or consent granted under the PSA. Such fees may include, but are not limited to, a review fee or an expedited processing fee, which may be retained by the master servicer; provided, however, that such fees will not be deemed a substitute for or in lieu of any fee that is to be split between the special servicer and the master servicer in accordance with the allocations set forth in the PSA. All fees will be consistent with the Servicing Standard.

In addition, the master servicer also is authorized but not required to invest or direct the investment of funds held in the Collection Account or Loss of Value Reserve Fund in Permitted Investments, and the master servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA. The master servicer also is entitled to retain any interest earned on any servicing escrow account, to the extent the interest is not required to be paid to the related borrowers.

See “—Modifications, Waivers and Amendments”.

“Modification Fees” means, with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Companion Loans, any and all fees with respect to a modification, extension, waiver or amendment that modifies, extends, amends or waives any term of such Mortgage Loan documents and/or related Serviced Companion Loan documents (as evidenced by a signed writing) agreed to by the master servicer or the special servicer, as applicable (other than all assumption fees, assumption application fees, consent fees, review fees, defeasance fees, Special Servicing Fees, Liquidation Fees or Workout Fees).

With respect to each of the master servicer and the special servicer, the Excess Modification Fees collected and earned by such person from the related borrower (taken in the aggregate with any other Excess Modification Fees collected and earned by such person from the related borrower within the prior 12-months of the collection of the current Excess Modification Fees) will be subject to a cap equal to the greater of (i) 1.0% of the outstanding principal balance of the related Mortgage Loan or Serviced Whole Loan after giving effect to such transaction and (ii) $25,000.

 445 

The Servicing Fee is calculated on the Stated Principal Balance of each Mortgage Loan (including any Non-Serviced Mortgage Loan) and each related Serviced Companion Loan in the same manner as interest is calculated on such Mortgage Loans and Serviced Companion Loans. The Servicing Fee for each Mortgage Loan is included in the Administrative Cost Rate listed for that Mortgage Loan on Annex A-1. Any Servicing Fee Rate calculated on an Actual/360 Basis will be recomputed on the basis of twelve 30-day months, assuming a 360-day year (“30/360 Basis”) for purposes of calculating the Net Mortgage Rate.

Pursuant to the terms of the PSA, Midland Loan Services, a Division of PNC Bank, National Association and National Cooperative Bank, N.A. will each be entitled to retain a portion of the Servicing Fee with respect to each Mortgage Loan and any successor REO Loan for which it acts as the master servicer and, to the extent provided for in the related Co-Lender Agreement, each related Serviced Companion Loan, notwithstanding any termination or resignation of such party as master servicer; provided that Midland Loan Services, a Division of PNC Bank, National Association and National Cooperative Bank, N.A. may not retain any portion of the Servicing Fee to the extent that portion of the Servicing Fee is required to appoint a successor master servicer. In addition, Midland Loan Services, a Division of PNC Bank, National Association and National Cooperative Bank, N.A. will have the right to assign and transfer its rights to receive that retained portion of its Servicing Fee to another party.

The master servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The master servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. The master servicer will be responsible for all fees payable to any sub-servicers. See “Description of the Certificates—Distributions—Method, Timing and Amount”.

With respect to each Non-Serviced Mortgage Loan and pursuant to the terms of the related Non-Serviced PSA, the primary servicer of such Non-Serviced Mortgage Loan will be entitled to a primary servicing fee accruing at a rate equal to the rate set forth under the table titled “Non-Serviced Mortgage Loans” under “Summary of Terms”.

Special Servicing Compensation

The principal compensation to be paid to the special servicer in respect of its special servicing activities will be the Special Servicing Fee, the Workout Fee and the Liquidation Fee.

The “Special Servicing Fee” will accrue with respect to each Specially Serviced Loan and each REO Loan (other than a Non-Serviced Mortgage Loan) on a loan-by-loan basis at the Special Servicing Fee Rate calculated on the basis of the Stated Principal Balance of the related Mortgage Loan and Companion Loan (including any REO Loan), as applicable, and in the same manner as interest is calculated on the Specially Serviced Loans, and will be payable monthly, first from Liquidation Proceeds, Insurance and Condemnation Proceeds, and collections in respect of the related REO Property or Specially Serviced Loan and then from general collections on all the Mortgage Loans and any REO Properties. The Non-Serviced Whole Loans will be subject to a similar special servicing fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans”.

“Special Servicing Fee Rate” means (i) with respect to the general special servicer (other than with respect to any Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A.) (a) 0.25% per annum or (b) if such rate in clause (a) would result in a Special Servicing Fee with respect to a Specially Serviced Loan or REO Property (other than any interest in REO Property acquired with respect to any Non-Serviced Whole Loan) that would be less than $3,500 in any given month, then the Special Servicing Fee Rate for such month for such Specially Serviced Loan or REO Property will be the higher per annum rate as would result in a Special Servicing Fee equal to $3,500 for such month with respect to such Specially Serviced Loan or REO Property and (ii) with respect to any Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A., (a) 0.25% per annum or (b) if such rate in clause (ii)(a) would result in a Special Servicing Fee with respect to a Specially Serviced Loan or REO Property with respect to any Mortgage

 446 

Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. that would be less than $2,500 in any given month, then the Special Servicing Fee Rate for such month for such Specially Serviced Loan or REO Property will be the higher per annum rate as would result in a Special Servicing Fee equal to $2,500 for such month with respect to such Specially Serviced Loan or REO Property.

The “Workout Fee” will generally be payable with respect to each Corrected Loan (other than a Non-Serviced Whole Loan) and will be calculated by application of a “Workout Fee Rate” equal to the lesser of (a) 1.00% to each collection (other than penalty charges) of interest and principal (other than any amount for which a Liquidation Fee would be paid) (including scheduled payments, prepayments, balloon payments, and payments at maturity) received on the Corrected Loan for so long as it remains a Corrected Loan and (b) such lower rate as would result in a Workout Fee of $1,000,000 when applied to each expected payment of principal and interest (other than default interest) on any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan, as applicable, from the date such Mortgage Loan (or Whole Loan, if applicable) becomes a Corrected Loan through and including the related maturity date (or if the rate in clause (a) above would result in a Workout Fee that would be less than $25,000 when applied to each expected payment of principal and interest (other than default interest) on the related Mortgage Loan (or Serviced Whole Loan, if applicable) from the date such Mortgage Loan (or Serviced Whole Loan, if applicable) becomes a Corrected Loan through and including the then related maturity date, then the Workout Fee Rate will be a rate equal to such higher rate as would result in a Workout Fee equal to $25,000 when applied to each expected payment of principal and interest (other than default interest) on the related Mortgage Loan (or Serviced Whole Loan, if applicable) from the date such Mortgage Loan (or Serviced Whole Loan, if applicable) becomes a Corrected Loan through and including the then related maturity date); provided that no Workout Fee will be payable by the issuing entity with respect to any Corrected Loan if and to the extent that the Corrected Loan became a Specially Serviced Loan under clause (5) or clause (7) of the definition of “Special Servicing Transfer Event” (and no other clause of that definition) and no event of default actually occurs, unless the related Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan is modified by the special servicer in accordance with the terms of the PSA; provided, further that if a Mortgage Loan or Serviced Companion Loan becomes a Specially Serviced Loan only because of an event described in clause (1) of the definition of “Special Servicing Transfer Event” as a result of a payment default at maturity and the related collection of interest and principal is received within 90 days following the related maturity date in connection with the full and final pay-off or refinancing of the related Mortgage Loan or Serviced Whole Loan, the special servicer will not be entitled to collect a Workout Fee, but may collect and retain commercially reasonable fees from the related borrower in connection with such workout. The Workout Fee with respect to any Specially Serviced Loan that becomes a Corrected Loan will be reduced by any Excess Modification Fees paid by or on behalf of the related borrower with respect to such Mortgage Loan or Serviced Whole Loan as described in the definition of “Excess Modification Fees”, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee.

The Non-Serviced Whole Loans will be subject to a similar workout fee pursuant to the Non-Serviced PSA. For further details, see “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The Workout Fee with respect to any Corrected Loan will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan but will become payable again if and when the Mortgage Loan (including a Serviced Companion Loan) again becomes a Corrected Loan. The Workout Fee with respect to any Specially Serviced Loan that becomes a Corrected Loan will be reduced by any Excess Modification Fees paid by or on behalf of the related borrower with respect to a related Mortgage Loan, Serviced Companion Loan or REO Loan and received by the special servicer as compensation within the prior 18 months, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee.

If the special servicer is terminated (other than for cause) or resigns, it will retain the right to receive any and all Workout Fees payable with respect to a Mortgage Loan or Serviced Companion Loan that became a Corrected Loan during the period that it acted as special servicer and remained a Corrected

 447 

Loan at the time of that termination or resignation, except that such Workout Fees will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan. The successor special servicer will not be entitled to any portion of those Workout Fees. If the special servicer resigns or is terminated (other than for cause), it will receive any Workout Fees payable on Specially Serviced Loans for which the resigning or terminated special servicer had determined to grant a forbearance or cured the event of default through a modification, restructuring or workout negotiated by the special servicer and evidenced by a signed writing, but which had not as of the time the special servicer resigned or was terminated become a Corrected Loan solely because the borrower had not made three (3) consecutive timely Periodic Payments and which subsequently becomes a Corrected Loan as a result of the borrower making such three (3) consecutive timely Periodic Payments.

A “Liquidation Fee” will be payable to the special servicer with respect to (i) each Specially Serviced Loan or REO Property (except with respect to any Non-Serviced Mortgage Loan) as to which the special servicer receives (a) a full, partial or discounted payoff from the related borrower or (b) any Liquidation Proceeds or Insurance and Condemnation Proceeds (including with respect to any related Companion Loan, if applicable), and (ii) except as otherwise described below, any Mortgage Loan and any related Serviced Companion Loan (with respect to any Serviced Companion Loan, only to the extent that (i) the special servicer is enforcing the applicable mortgage loan seller’s obligations under the applicable mortgage loan purchase agreement with respect to such Serviced Companion Loan and (ii) the related Liquidation Fee is not otherwise required to be paid to the special servicer engaged with respect to such Serviced Companion Loan securitization trust or otherwise prohibited from being paid to the special servicer (in each case, under the related pooling and servicing agreement for the securitization trust that owns such Serviced Companion Loan)) for which the special servicer is the Enforcing Servicer and either (A) such Mortgage Loan (and Serviced Companion Loan, if applicable) is repurchased or substituted for by the applicable mortgage loan seller or (B) a Loss of Value Payment has been made with respect to such Mortgage Loan (and Serviced Companion Loan, if applicable). The Liquidation Fee for each such repurchased or substituted Mortgage Loan, Specially Serviced Loan or REO Property will be payable from, and will be calculated by application of the Liquidation Fee Rate, to the related payment or proceeds; provided that the Liquidation Fee with respect to any Specially Serviced Loan or REO Property will be reduced by the amount of any Excess Modification Fees paid by or on behalf of the related borrower with respect to the Specially Serviced Loan or REO Property as described in the definition of “Excess Modification Fees”, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee; provided, however, that any such fee payable with respect to the Serviced Companion Loan will be payable solely from proceeds on such Serviced Companion Loan; provided, further, that except as contemplated by each of the immediately preceding provisos and the second following paragraph, no Liquidation Fee will be less than $25,000.

The “Liquidation Fee Rate” will be a rate equal to the lesser of (a) such rate as would result in a Liquidation Fee of $1,000,000 and (b) 1.00% with respect to each Mortgage Loan (including with respect to any related Serviced Companion Loan, to the extent provided in the definition of “Liquidation Fee”) repurchased, substituted or for which a Loss of Value Payment has been made, each Specially Serviced Loan and each REO Property.

Notwithstanding anything to the contrary described above, no Liquidation Fee will be payable based upon, or out of, Liquidation Proceeds received in connection with:

(i)           (A) the repurchase of, or substitution for, any Mortgage Loan or Serviced Companion Loan by a mortgage loan seller for a breach of representation or warranty or for defective or deficient Mortgage Loan documentation within the initial 90 day time period (as may be extended) provided for such repurchase or substitution if such repurchase or substitution occurs prior to the termination of such extended period, or (B) the payment of a Loss of Value Payment in connection with any such breach or document defect within the initial 90-day time period (as may be extended) provided for the Loss of Value Payment, if such Loss of Value Payment occurs prior to the termination of such extended period,

 448 

(ii)        the purchase of (A) any Specially Serviced Loan that is an AB Whole Loan or related REO Property by the holder of a Subordinate Companion Loan or (B) any Specially Serviced Loan or an REO Property that is subject to mezzanine indebtedness by the holder of the related mezzanine loan, in each case described in clause (ii)(A) or (B) above, within 90 days of such holder’s purchase option first becoming exercisable during the period prior to such Mortgage Loan becoming a Corrected Loan,

(iii)     the purchase of all of the Mortgage Loans and REO Properties, in connection with an optional termination of the issuing entity,

(iv)      with respect to a Serviced Pari Passu Companion Loan, (A) a repurchase of such Serviced Pari Passu Companion Loan by the related mortgage loan seller for a breach of representation or warranty or for defective or deficient Mortgage Loan documentation under the pooling and servicing agreement for the securitization trust that owns such Serviced Pari Passu Companion Loan within the time period (or extension of such time period) provided for such repurchase if such repurchase occurs prior to the termination of such extended period provided in such pooling and servicing agreement or (B) a purchase of such Serviced Pari Passu Companion Loan by an applicable party to a pooling and servicing agreement pursuant to a clean-up call or similar liquidation of another securitization entity,

(v)         the purchase of any Specially Serviced Loan by the special servicer or its affiliate (except if such affiliate purchaser is the Directing Holder or its affiliate; provided, however, that if no Control Termination Event is continuing, such affiliated Directing Holder or its affiliate purchases any Specially Serviced Loan within 90 days after the special servicer delivers to such Directing Holder for approval the initial asset status report with respect to such Specially Serviced Loan, the special servicer will not be entitled to a liquidation fee in connection with such purchase by the Directing Holder or its affiliates), or

(vi)      if a Mortgage Loan or Serviced Whole Loan becomes a Specially Serviced Loan only because of an event described in clause (1) of the definition of “Special Servicing Transfer Event” under the heading “—Special Servicing Transfer Event” and the related Liquidation Proceeds are received within 90 days following the related maturity date as a result of the related Mortgage Loan or the Serviced Whole Loan being refinanced or otherwise repaid in full. Notwithstanding the foregoing, in the event that a liquidation fee is not payable due to the application of any of clauses (i) through (v) above, the special servicer may still collect and retain commercially reasonable fees from the related borrower to the extent provided for in, or not prohibited by, the related Mortgage Loan documents. The Non-Serviced Whole Loans will be subject to a similar liquidation fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans”.

The special servicer will also be entitled to additional servicing compensation with respect to each Mortgage Loan for which it acts as special servicer (other than with respect to any Non-Serviced Mortgage Loan), in the following amounts to the extent collected from the related borrower:

(i)           100% of all Excess Modification Fees related to any modifications, waivers, extensions or amendments of any Specially Serviced Loans,

(ii)        100% of all assumption application fees received on any Mortgage Loans and any related Serviced Companion Loan (to the extent not prohibited by the related Co-Lender Agreement) with respect to Specially Serviced Loans and 100% of assumption application fees and other similar items received with respect to Mortgage Loans (other than any Non-Serviced Mortgage Loan) and Serviced Companion Loans that are not Specially Serviced Loans for which the special servicer is processing the underlying assumption related transaction,

(iii)     100% of assumption, waiver, consent and earnout fees and similar fees or certain other similar fees paid by the related borrower on any Specially Serviced Loan,

 449 

(iv)      50% of all Excess Modification Fees and 50% of all assumption, waiver, consent and earnout fees and similar fees (other than assumption application and defeasance fees) received with respect to all Mortgage Loans (including any Serviced Companion Loan, to the extent not prohibited by the related Co-Lender Agreements, if applicable) (excluding any Non-Serviced Mortgage Loan) that are not Specially Serviced Loans that involve one or more Major Decisions or any other action requiring the consent (or deemed consent) of the special servicer regardless of whether the master servicer or the special servicer processes such Major Decision,

(v)         with respect to accounts held by the special servicer, 100% of charges by the special servicer collected for checks returned for insufficient funds, and

(vi)      100% of charges for beneficiary statements or demands actually paid by the borrowers to the extent such beneficiary statements or demands were prepared by the special servicer.

Notwithstanding anything to the contrary, with respect to penalty charges (part of which accrued when any Mortgage Loan was not subject to a Special Servicing Transfer Event and part of which accrued when such Mortgage Loan was subject to a Special Servicing Transfer Event), (a) the master servicer will be entitled to waive all or a portion of the penalty charges when such Mortgage Loan is not subject to a Special Servicing Transfer Event and the special servicer will be entitled to waive all or a portion of the penalty charges when such Mortgage Loan is subject to a Special Servicing Transfer Event, and (b) if either the master servicer or the special servicer has partially waived any such penalty charges, any collections in respect of such penalty charges will be shared pro rata by the master servicer and the special servicer based on the respective portions of such penalty charges to which each would otherwise have been entitled (provided that neither the master servicer nor the special servicer will be permitted to waive only the penalty charges to which the other would be entitled, but not waive penalty charges to which it is entitled).

The special servicer will be entitled to charge and collect customary fees in connection with any review or consent granted under the PSA. Such fees may include, but are not limited to, a review fee or an expedited processing fee, which may be retained by the special servicer; provided, however, that such fees will not be deemed a substitute for or in lieu of any fee that is to be split between the special servicer and the master servicer in accordance with the allocations set forth in the PSA. All fees will be consistent with the Servicing Standard.

With respect to any of the preceding fees under “—Master Servicing Compensation” and this “—Special Servicing Compensation” as to which both the master servicer and the special servicer are entitled to receive a portion thereof (other than a split fee with respect to penalty charges), the master servicer and the special servicer will each have the right in their sole discretion, but not any obligation, to reduce or elect not to charge its respective portion of such fee (in the case of a split fee with respect to penalty charges, subject to certain limitations set forth in the PSA); provided that (A) neither the master servicer nor the special servicer will have the right to reduce or elect not to charge the portion of any such fee due to the other and (B) to the extent either the master servicer or the special servicer exercises its right to reduce or elect not to charge its respective portion in any such fee, the party that reduced or elected not to charge its respective portion of such fee will not have any right to share in any part of the other party’s portion of such fee. If the master servicer decides not to charge any fee (other than penalty charges), the special servicer will nevertheless be entitled to charge its portion of the related fee to which the special servicer would have been entitled if the master servicer had charged a fee and the master servicer will not be entitled to any of such fee charged by the special servicer. Similarly, if the special servicer decides not to charge any fee (other than penalty charges), the master servicer will nevertheless be entitled to charge its portion of the related fee to which the master servicer would have been entitled if the special servicer had charged a fee, and the special servicer will not be entitled to any portion of such fee charged by the master servicer.

The special servicer will also be entitled to late payment charges and default interest paid by the borrowers and accrued while the related Mortgage Loans (including any related Serviced Companion Loan, if applicable, and to the extent not prohibited by the related Co-Lender Agreement) were Specially Serviced Loans and that are not needed to pay interest on Advances or certain additional trust fund

 450 

expenses with respect to the related Mortgage Loan (including any related Serviced Companion Loan, if applicable, to the extent not prohibited by the related Co-Lender Agreement) since the Closing Date. The special servicer also is authorized but not required to invest or direct the investment of funds held in the applicable REO Account in Permitted Investments, and the special servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA.

Each Non-Serviced Mortgage Loan is serviced under the related Non-Serviced PSA (including those occasions under the related Non-Serviced PSA when the servicing of such Non-Serviced Mortgage Loan has been transferred from the related Non-Serviced Master Servicer to the related Non-Serviced Special Servicer). Accordingly, in its capacity as special servicer under the PSA, the special servicer will not be entitled to receive any special servicing compensation for any Non-Serviced Mortgage Loan. Only the related Non-Serviced Special Servicer will be entitled to special servicing compensation on the related Non-Serviced Mortgage Loan and only the related Non-Serviced Special Servicer will be entitled to special servicing compensation on the related Non-Serviced Whole Loan.

“Excess Modification Fees” means, with respect to any Mortgage Loan or Serviced Whole Loan, if applicable (but not with respect to any Non-Serviced Mortgage Loan), the sum of (A) the excess of (i) any and all Modification Fees with respect to a modification, waiver, extension or amendment of any of the terms of the related Mortgage Loan (or Serviced Whole Loan, if applicable), over (ii) all unpaid or unreimbursed Advances and additional expenses of the issuing entity (including, without limitation, interest on Advances to the extent not otherwise paid or reimbursed by or on behalf of the borrower (including indirect reimbursement from penalty charges or otherwise) with respect to such Mortgage Loan (or Serviced Whole Loan, if applicable), but excluding (1) Special Servicing Fees, Workout Fees and Liquidation Fees and (2) borrower delayed reimbursements) outstanding or previously incurred on behalf of the issuing entity with respect to the related Mortgage Loan (or Serviced Whole Loan, if applicable) and reimbursed from such Modification Fees (which additional expenses will be reimbursed from such Modification Fees) and (B) expenses previously paid or reimbursed from Modification Fees as described in the preceding clause (A), which expenses have been recovered from the related borrower as penalty charges, specific reimbursements or otherwise. All Excess Modification Fees earned by the special servicer will be required to offset any future Workout Fees or Liquidation Fees payable with respect to the related Mortgage Loan (or Whole Loan) or REO Property; provided that if the related Mortgage Loan (or Serviced Whole Loan) ceases being a Corrected Loan, and is subject to a subsequent modification, any Excess Modification Fees earned by the special servicer prior to such Mortgage Loan (or Serviced Whole Loan) ceasing to be a Corrected Loan will no longer be offset against future Liquidation Fees and Workout Fees unless such Mortgage Loan (or Serviced Whole Loan) ceased to be a Corrected Loan within 18 months of it becoming a modified Mortgage Loan (or Serviced Whole Loan). If such Mortgage Loan (or Serviced Whole Loan) ceases to be a Corrected Loan, the special servicer will be entitled to a Liquidation Fee or Workout Fee (to the extent not previously offset) with respect to the new modification, waiver, extension or amendment or future liquidation of the Specially Serviced Loan or related REO Property (including in connection with a repurchase, sale, refinance, discounted or final payoff or other liquidation); provided that any Excess Modification Fees earned and paid to the special servicer in connection with such subsequent modification, waiver, extension or amendment will be applied to offset such Liquidation Fee or Workout Fee to the extent described above. Within any prior 12-month period, all Excess Modification Fees earned by the master servicer or the special servicer (after taking into account any offset described above applied during such prior 12-month period) with respect to any Mortgage Loan (or Serviced Whole Loan, if applicable) will be subject to a cap equal to the greater of (i) 1% of the outstanding principal balance of such Mortgage Loan (or Serviced Whole Loan, if applicable) after giving effect to such transaction, and (ii) $25,000.

Disclosable Special Servicer Fees

The PSA will provide that the special servicer and its affiliates will be prohibited from receiving or retaining any Disclosable Special Servicer Fees in connection with the disposition, workout or foreclosure of any Mortgage Loan and Serviced Companion Loan, the management or disposition of any REO Property, or the performance of any other special servicing duties under the PSA. The PSA will also

 451 

provide that, with respect to each Distribution Date, the special servicer must deliver or cause to be delivered to the master servicer within two (2) business days following the Determination Date, and the master servicer must deliver, to the extent it has received, to the certificate administrator, without charge and on the same day as the master servicer is required to deliver the CREFC® Investor Reporting Package for such Distribution Date, an electronic report which discloses and contains an itemized listing of any Disclosable Special Servicer Fees received by the special servicer or any of its affiliates with respect to such Distribution Date, provided that no such report will be due in any month during which no Disclosable Special Servicer Fees were received.

“Disclosable Special Servicer Fees” means, with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan), Serviced Whole Loan or REO Property (other than any interest in REO Property acquired with respect to any Non-Serviced Mortgage Loan), any compensation and other remuneration (including, without limitation, in the form of commissions, brokerage fees and rebates) received or retained by the special servicer or any of its affiliates that is paid by any person or entity (including, without limitation, the issuing entity, any borrower, any property manager, any guarantor or indemnitor in respect of the related Mortgage Loan or Serviced Whole Loan and any purchaser of the related Mortgage Loan, Serviced Whole Loan or REO Property) in connection with the disposition, workout or foreclosure of the related Mortgage Loan (or Serviced Whole Loan, if applicable), the management or disposition of the related REO Property, and the performance by the special servicer or any such affiliate of any other special servicing duties under the PSA other than (1) any compensation which is payable to the special servicer under the PSA or (2) any Permitted Special Servicer/Affiliate Fees.

“Permitted Special Servicer/Affiliate Fees” means any commercially reasonable treasury management fees, banking fees, property condition report fees, title insurance and/or other insurance commissions and fees and title agency fees received or retained by the special servicer or any of its affiliates in connection with any services performed by such party with respect to any Mortgage Loan, Serviced Whole Loan or REO Property, in each case, in accordance with the PSA.

The special servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The special servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. See “Description of the Certificates—Distributions—Method, Timing and Amount.”

Certificate Administrator and Trustee Compensation

As compensation for the performance of its routine duties, the trustee and the certificate administrator will be paid a fee (collectively, the “Certificate Administrator/Trustee Fee”); provided that the Certificate Administrator/Trustee Fee includes the trustee fee. The Certificate Administrator/Trustee Fee will be payable monthly from amounts received in respect of the Mortgage Loans will be equal to the product of a rate equal to 0.01227% per annum (the “Certificate Administrator/Trustee Fee Rate”) and the Stated Principal Balance of the Mortgage Loans and any REO Loans (including any Non-Serviced Mortgage Loan, but not any Companion Loan) and will be calculated in the same manner as interest is calculated on such Mortgage Loans. The Certificate Administrator/Trustee Fee includes the trustee fee.

Operating Advisor Compensation

The fee of the operating advisor (the “Operating Advisor Fee”) will be payable monthly from amounts received in respect of each Mortgage Loan and REO Loan (including any Non-Serviced Mortgage Loan but not any Companion Loan), and will accrue at a rate (the “Operating Advisor Fee Rate”), equal to a per annum rate of 0.00208%, and the Stated Principal Balance of the Mortgage Loans and any REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans.

An “Operating Advisor Consulting Fee” will be payable to the operating advisor with respect to each Major Decision on which the operating advisor has consultation obligations and performed its duties with respect to that Major Decision. The Operating Advisor Consulting Fee will be a fee for each such Major Decision equal to $10,000 (or such lesser amount as the related borrower pays with respect to such

 452 

Mortgage Loan) (other than any Non-Serviced Mortgage Loan); provided that the operating advisor may in its sole discretion reduce the Operating Advisor Consulting Fee with respect to any Major Decision; provided, further, that the master servicer or the special servicer, as applicable, will each be permitted to waive or reduce the amount of any such Operating Advisor Consulting Fee payable by the related borrower if it determines that such full or partial waiver is in accordance with the Servicing Standard, but may in no event take any enforcement action with respect to the collection of such Operating Advisor Consulting Fee other than requests for collection (provided that the master servicer or the special servicer, as applicable, will be required to consult, on a non-binding basis, with the operating advisor prior to any such waiver or reduction).

Each of the Operating Advisor Fee and the Operating Advisor Consulting Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the Offered Certificates as described in “Description of the Certificates—Distributions”, but with respect to the Operating Advisor Consulting Fee only as and to the extent that such fee is actually received from the related borrower. If the operating advisor has consultation rights with respect to a Major Decision, the PSA will require the master servicer or the special servicer processing the Major Decision, to use commercially reasonable efforts consistent with the Servicing Standard to collect the applicable Operating Advisor Consulting Fee from the related borrower in connection with such Major Decision (taking into account whether or not such fees are provided for in the related loan agreement), but only to the extent not prohibited by the related Mortgage Loan documents.

In addition to the Operating Advisor Fee and the Operating Advisor Consulting Fee, the operating advisor will be entitled to reimbursement of Operating Advisor Expenses in accordance with the terms of the PSA. “Operating Advisor Expenses” for each Distribution Date will equal any unreimbursed indemnification amounts or additional trust fund expenses payable to the operating advisor pursuant to the PSA (other than the Operating Advisor Fee and the Operating Advisor Consulting Fee).

Asset Representations Reviewer Compensation

As compensation for the performance of its routine duties, the asset representations reviewer will be paid a fee (the “Asset Representations Reviewer Fee”), payable monthly from amounts received in respect of the Mortgage Loans and will be equal to the product of a rate equal to 0.00031% per annum (the “Asset Representations Reviewer Fee Rate”) and the Stated Principal Balance of the Mortgage Loans and any REO Loans (including any Non-Serviced Mortgage Loan, but not any Companion Loan) and will be calculated in the same manner as interest is calculated on such Mortgage Loans. Upon the completion of any Asset Review with respect to (a) each Delinquent Loan identified on Annex A-1 as not being secured by a residential cooperative property (in such case, a “Subject Loan”), the asset representations reviewer will be required to be paid a fee equal to the sum of: (i) $22,500 multiplied by the number of Subject Loans, plus (ii) $2,250 per Mortgaged Property relating to the Subject Loans in excess of one Mortgaged Property per Subject Loan, plus (iii) $3,000 per Mortgaged Property relating to a Subject Loan subject to a ground lease, plus (iv) $1,750 per Mortgaged Property relating to a Subject Loan subject to a franchise agreement, hotel management agreement or hotel license agreement, subject, in the case of each of clauses (i) through (iv), to adjustments on the basis of the year-end “Consumer Price Index for All Urban Consumers” as published by the U.S. Department of Labor, or other similar index if the Consumer Price Index for All Urban Consumers is no longer calculated, for the year of the Closing Date and for the year of the occurrence of the Asset Review and (b) each Delinquent Loan identified on Annex A-1 as being secured by a residential cooperative property, the asset representations reviewer will be required to be paid a fee equal to $10,000 (any such fee, the “Asset Representations Reviewer Asset Review Fee”).

The Asset Representations Reviewer Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the certificates as described above in “—Withdrawals from the Collection Account”. The Asset Representations Reviewer Asset Review Fee with respect to each Delinquent Loan will be required to be paid by the mortgage loan sellers; provided, however, that if the related mortgage loan seller is insolvent, such fee will become an expense of the issuing entity following delivery by the asset representations reviewer of evidence reasonably satisfactory

 453 

to the master servicer or the special servicer, as the case may be, of such insolvency; provided, further, that notwithstanding any payment of such fee by the issuing entity to the asset representations reviewer, such fee will remain an obligation of the related mortgage loan seller and the master servicer or the special servicer, as applicable, will be required to pursue remedies against such mortgage loan seller in accordance with the servicing standard in order to seek recovery of such amounts from such mortgage loan seller or its insolvency estate. The Asset Representations Reviewer Asset Review Fee with respect to a Delinquent Loan is required to be included in the Purchase Price for any Mortgage Loan that was the subject of a completed Asset Review and that is repurchased by the related mortgage loan seller to the extent such fee was not already paid by such mortgage loan seller, and such portion of the Purchase Price received will be used to reimburse the trust for such fees paid to the asset representations reviewer pursuant to the terms of the PSA.

CREFC® Intellectual Property Royalty License Fee

CREFC® Intellectual Property Royalty License Fee will be paid to CREFC® on a monthly basis.

“CREFC® Intellectual Property Royalty License Fee” with respect to each Mortgage Loan and REO Loan (other than the portion of an REO Loan related to any Serviced Companion Loan) and for any Distribution Date is the amount accrued during the related Interest Accrual Period at the CREFC® Intellectual Property Royalty License Fee Rate on the Stated Principal Balance of such Mortgage Loan or REO Loan as of the close of business on the Distribution Date in such Interest Accrual Period; provided that such amounts will be computed for the same period and on the same interest accrual basis respecting which any related interest payment due or deemed due on the related Mortgage Loan or REO Loan is computed and will be prorated for partial periods. The CREFC® Intellectual Property Royalty License Fee is a fee payable to CREFC® for a license to use the CREFC® Investor Reporting Package in connection with the servicing and administration, including delivery of periodic reports to the Certificateholders and the RR Interest Owner, of the issuing entity pursuant to the PSA. No CREFC® Intellectual Property Royalty License Fee will be paid on any Companion Loan.

“CREFC® Intellectual Property Royalty License Fee Rate” with respect to each Mortgage Loan and REO Loan is a rate equal to 0.00050% per annum.

Appraisal Reduction Amounts

After an Appraisal Reduction Event has occurred with respect to a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or a Serviced Whole Loan, an Appraisal Reduction Amount is required to be calculated. An “Appraisal Reduction Event” will occur on the earliest of:

(1)       the date on which a reduction in the amount of Periodic Payments on the Mortgage Loan or related Companion Loan, as applicable, or a change in any other material economic term of the Mortgage Loan or the related Companion Loan, as applicable, (other than an extension of its maturity), becomes effective as a result of a modification of the related Mortgage Loan or the related Companion Loan, as applicable, by the special servicer;

(2)       the 60th day after an uncured delinquency (without regard to the application of any grace period), other than any uncured delinquency in respect of a balloon payment, occurs in respect of the Mortgage Loan or a related Companion Loan, as applicable;

(3)       solely in the case of a delinquent balloon payment, (A) the date occurring 60 days beyond the date on which that balloon payment was due (except as described in clause B below) or (B) if the related borrower has delivered to the master servicer (and the master servicer will be required to promptly deliver a copy of such document to the special servicer, if it is not evident that a copy has been delivered to the special servicer, the special servicer will be required to promptly deliver a copy of such document to the Directing Holder if no Consultation Termination Event is continuing), within 60 days beyond the date on which that balloon payment was due, a written and fully executed (subject only to customary final closing conditions) commitment, letter of intent, or otherwise binding application for refinancing or similar document that is, in each case, binding upon an acceptable lender or signed purchase agreement, in

 454 

each case reasonably satisfactory in form and substance to the master servicer and (for so long as no Control Termination Event is continuing) the Directing Holder, which provides that such refinancing or purchase will occur within 120 days of such related maturity date, the date occurring 120 days after the date on which that balloon payment was due (or for such shorter period beyond the date on which that balloon payment was due during which the refinancing or purchase is scheduled to occur pursuant to the commitment for refinancing or signed purchase agreement or on which such commitment or signed purchase agreement terminates);

(4)       the date on which the related Mortgaged Property became an REO Property;

(5)       the 60th day after a receiver or similar official is appointed (and continues in that capacity) in respect of the related Mortgaged Property;

(6)       the 60th day after the date the related borrower or the tenant at a single tenant property is subject to a bankruptcy, insolvency or similar proceedings (if not dismissed within those 60 days); and

(7)       the date on which the Mortgage Loan (or Serviced Whole Loan) remains outstanding 5 years following any extension of its maturity date pursuant to the PSA.

No Appraisal Reduction Event may occur at any time when the Certificate Balances of all classes of Subordinate Certificates have been reduced to zero.

The “Appraisal Reduction Amount” for any Distribution Date and for any Mortgage Loan (other than any Non-Serviced Mortgage Loan) or any Serviced Whole Loan as to which any Appraisal Reduction Event has occurred, will be an amount, calculated by the special servicer in consultation with the Directing Holder (for so long as no Consultation Termination Event is continuing and only with respect to any Mortgage Loan or Serviced Whole Loan other than any applicable Excluded Loan), and in consultation with the operating advisor (during the continuance of an Operating Advisor Consultation Event), as of the first Determination Date that is at least 10 business days following the later of (i) the date the special servicer receives an appraisal or conducts a valuation described below and (ii) the occurrence of such Appraisal Reduction Event equal to the excess of:

(a)   the Stated Principal Balance of that Mortgage Loan or Serviced Whole Loan, as the case may be, over

(b)   the excess of

1.the sum of
a)90% of the appraised value of the related Mortgaged Property as determined (A) by one or more MAI appraisals obtained by the special servicer with respect to that Mortgage Loan (together with any other Mortgage Loan cross-collateralized with such Mortgage Loan) or Serviced Whole Loan with an outstanding principal balance equal to or in excess of $2,000,000 (the costs of which will be paid by the master servicer as an Advance), or (B) by an internal valuation performed by the special servicer (or at the special servicer’s election, by one or more MAI appraisals obtained by the special servicer) with respect to any Mortgage Loan (together with any other Mortgage Loan cross-collateralized with such Mortgage Loan) or Serviced Whole Loan with an outstanding principal balance less than $2,000,000, minus with respect to any MAI appraisals such downward adjustments as the special servicer may make (without implying any obligation to do so) based upon its review of the appraisals and any other information it deems relevant; in the case of a residential cooperative property, such appraised value will be determined (i) except as provided in clauses (ii) or (iii) below, in the case of each Mortgaged Property, assuming such Mortgaged Property is operated as a residential cooperative with such value, in general, to equal the sum of (x) the gross share value of all cooperative units in such residential cooperative property
 455 

(generally applying a discount for cooperative sponsor or investor held units that are rent regulated, rent stabilized or rent controlled units, and in certain instances, for market rate units as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (y) the amount of the underlying debt encumbering such residential cooperative property, (ii) in the case of the Village of Shawnee, Inc. Mortgaged Property, assuming such Mortgaged Property is operated as a multifamily rental property and (iii) if the applicable special servicer determines, in accordance with the Servicing Standard, that there is no reasonable expectation that the related Mortgaged Property will be operated as a residential cooperative following any work-out or liquidation of the related Mortgage Loan, assuming such Mortgaged Property is operated as a multifamily rental property, and

b)all escrows, letters of credit and reserves in respect of that Mortgage Loan or Serviced Whole Loan as of the date of calculation; over
2.the sum as of the Due Date occurring in the month of the date of determination of
a)to the extent not previously advanced by the master servicer or the trustee, all unpaid interest due on that Mortgage Loan or Serviced Whole Loan at a per annum rate equal to the Mortgage Rate (and any accrued and unpaid interest on the related Subordinate Companion Loan at a per annum rate equal to its related mortgage interest rate),
b)all P&I Advances on the related Mortgage Loan and all Property Protection Advances on the related Mortgage Loan or Serviced Whole Loan not reimbursed from the proceeds of such Mortgage Loan or Serviced Whole Loan and interest on those Advances at the Reimbursement Rate in respect of that Mortgage Loan or Serviced Whole Loan,
c)all currently due and unpaid real estate taxes and assessments, insurance premiums and ground rents, unpaid Special Servicing Fees and all other amounts due and unpaid (including any capitalized interest whether or not then due and payable) with respect to such Mortgage Loan, Serviced Whole Loan (which tax, premiums, ground rents and other amounts have not been the subject of an Advance by the master servicer, the special servicer or the trustee, as applicable); and
d)any other unpaid additional expenses of the issuing entity in respect of such Mortgage Loan or Serviced Whole Loan.

Each Serviced Whole Loan will be treated as a single Mortgage Loan for purposes of calculating an Appraisal Reduction Amount with respect to the Mortgage Loan and Companion Loan(s), as applicable, that comprise such Serviced Whole Loan. Any Appraisal Reduction Amount in respect of any Serviced Pari Passu Whole Loan will be allocated, pro rata, between the related Serviced Pari Passu Mortgage Loan and the related Serviced Pari Passu Companion Loan based upon their respective Stated Principal Balances. For a summary of the provisions in the related Non-Serviced PSA relating to appraisal reductions, see “—Servicing of the Non-Serviced Mortgage Loans” below.

The special servicer will be required to order an appraisal or conduct a valuation, promptly upon the occurrence of an Appraisal Reduction Event (other than with respect to a Non-Serviced Whole Loan). On the first Determination Date occurring on or after the tenth business day following the later of (a) receipt of the MAI appraisal or the completion of the valuation and (b) the occurrence of such Appraisal Reduction Event, the special servicer will be required to calculate and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, prior to the occurrence of any Consultation Termination Event, the Directing Holder, the Appraisal Reduction Amount, taking into account the results of such appraisal or valuation and receipt of information requested by the special servicer from such

 456 

master servicer reasonably necessary to calculate the Appraisal Reduction Amount. Such report will also be forwarded by the special servicer, to the extent the related Serviced Companion Loan has been included in a securitization transaction, to the master servicer of such securitization into which the related Serviced Companion Loan has been sold, or to the holder of any related Serviced Companion Loan by the special servicer, to the extent not previously provided by the master servicer.

In the event that the special servicer has not received any required MAI appraisal within 60 days after the occurrence of an Appraisal Reduction Event, then solely for purposes of determining the amounts of the P&I Advances, the Appraisal Reduction Amount will be deemed to be an amount equal to 25% of the current Stated Principal Balance of the related Mortgage Loan (or Serviced Whole Loan) until an MAI appraisal is received by the special servicer. The Appraisal Reduction Amount is calculated by the special servicer as of the first Determination Date that is at least 10 business days after the later of (a) the special servicer’s receipt of such MAI appraisal or the completion of the valuation and (b) the occurrence of such Appraisal Reduction Event. The master servicer will provide (via electronic delivery) the special servicer (or provide it with access to) any information in its possession that is reasonably required to determine, redetermine, calculate or recalculate any Appraisal Reduction Amount pursuant to its definition using reasonable efforts to deliver such information within 5 business days of the special servicer’s reasonable request. The master servicer will not calculate Appraisal Reduction Amounts.

With respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) and each Serviced Whole Loan as to which an Appraisal Reduction Event has occurred (unless the Mortgage Loan or Serviced Whole Loan has remained current for three (3) consecutive Periodic Payments, and with respect to which no other Appraisal Reduction Event has occurred with respect to that Mortgage Loan during the preceding 3 months (for such purposes taking into account any amendment or modification of such Mortgage Loan, any related Serviced Companion Loan or Serviced Whole Loan)), the special servicer is required (i) within 30 days of the end of each 9-month period following the related Appraisal Reduction Event and (ii) upon its determination that the value of the related Mortgaged Property has materially changed, to notify the master servicer of the occurrence of such 9-month period or determination and to order an appraisal (which may be an update of a prior appraisal), the cost of which will be paid by the master servicer as a Property Protection Advance (or to the extent it would be a Nonrecoverable Advance, an expense of the issuing entity paid out of the Collection Account), or to conduct an internal valuation, as applicable. Based upon the appraisal or valuation and receipt of information in the possession of, or reasonably obtainable by, the master servicer that is reasonably requested by the special servicer from the master servicer necessary to calculate the Appraisal Reduction Amount, the special servicer is required to determine or redetermine, as applicable, and calculate or recalculate, as applicable, and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, with respect to any Mortgage Loan other than an applicable Excluded Loan, prior to the occurrence of a Consultation Termination Event, the Directing Holder, the calculated or recalculated amount of the Appraisal Reduction Amount with respect to the Mortgage Loan or Serviced Whole Loan, as applicable. Such report will also be forwarded to the holder of any related Companion Loan by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan). With respect to any Mortgage Loan or Serviced Whole Loan other than an applicable Excluded Loan, prior to the occurrence of a Consultation Termination Event, the special servicer will consult with the Directing Holder, with respect to any appraisal, valuation or downward adjustment in connection with an Appraisal Reduction Amount. Notwithstanding the foregoing, the special servicer will not be required to obtain an appraisal or valuation with respect to a Mortgage Loan or Serviced Whole Loan that is the subject of an Appraisal Reduction Event to the extent the special servicer has obtained an appraisal or valuation with respect to the related Mortgaged Property within the 9-month period prior to the occurrence of the Appraisal Reduction Event. Instead, the special servicer may use the prior appraisal or valuation in calculating any Appraisal Reduction Amount with respect to the Mortgage Loan or Serviced Whole Loan, provided that the special servicer has no knowledge of any material change to the Mortgaged Property that has occurred that would affect the validity of the appraisal or valuation.

Each Non-Serviced Mortgage Loan is subject to the provisions in the related Non-Serviced PSA relating to appraisal reductions that are similar, but not necessarily identical, to the provisions described above, and appraisal reduction amounts calculated under the related Non-Serviced PSA will be applied to

 457 

such Non-Serviced Mortgage Loan in a manner that is similar to the provisions described above. The existence of an appraisal reduction under the related Non-Serviced PSA in respect of a Non-Serviced Mortgage Loan will proportionately reduce the master servicer’s or the trustee’s, as the case may be, obligation to make P&I Advances on such Non-Serviced Mortgage Loan and will generally have the effect of reducing the amount otherwise available for distributions to the Certificateholders and the RR Interest Owner. Pursuant to the related Non-Serviced PSA, each Non-Serviced Mortgage Loan will be treated, together with the related Non-Serviced Companion Loan, as a single mortgage loan for purposes of calculating an appraisal reduction amount with respect to the loans that comprise a Non-Serviced Whole Loan. Any appraisal reduction calculated with respect to the related Non-Serviced Whole Loan will generally be allocated first to any related Subordinate Companion Loan and then to the related Non-Serviced Mortgage Loan and any related Non-Serviced Pari Passu Companion Loan, on a pro rata basis based upon their respective Stated Principal Balances.

If any Mortgage Loan (other than any Non-Serviced Mortgage Loan) or any Serviced Whole Loan previously subject to an Appraisal Reduction Amount becomes a Corrected Loan, and with respect to which no other Appraisal Reduction Event has occurred and is continuing, then such Mortgage Loan or Serviced Whole Loan will no longer be subject to an Appraisal Reduction Amount and the related Appraisal Reduction Event will cease to exist. Similarly, when a Non-Serviced Mortgage Loan is no longer subject to appraisal reduction amounts under the related Non-Serviced PSA, then such appraisal reduction amounts will no longer be applied to such Non-Serviced Mortgage Loan.

As a result of calculating one or more Appraisal Reduction Amounts (and, in the case of any Whole Loan, to the extent allocated in the related Mortgage Loan), the amount of any required P&I Advance with respect to the related Mortgage Loan will be reduced, which will have the effect of reducing the amount of interest available to the VRR Interest (to the extent of the VRR Percentage of the reduction in such P&I Advance), on the one hand, and to the most subordinate class of Non-VRR Certificates then-outstanding (i.e., first, to the Class J-RR certificates; then, to the Class G certificates; then, to the Class F certificates; then, to the Class E certificates; then, to the Class D certificates; then, to the Class C certificates; then, to the Class B certificates; then, to the Class A-S certificates, and finally, pro rata based on their respective interest entitlements, to the Senior Certificates) to the extent of the Non-VRR Percentage of the reduction in such P&I Advance, on the other hand. See “Pooling and Servicing Agreement—Advances”.

Appraisal Reduction Amounts and Cumulative Appraisal Reduction Amounts allocated to a related Mortgage Loan will be allocated between the VRR Interest on the one hand and the Non-VRR Certificates, on the other hand, based on the VRR Percentage and the Non-VRR Percentage, respectively.

As of the first Determination Date following a Mortgage Loan (other than a Non-Serviced Mortgage Loan) becoming an AB Modified Loan, the special servicer will be required to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the special servicer with respect to such Mortgage Loan and all other information relevant to a Collateral Deficiency Amount determination. The master servicer will be required to provide (via electronic delivery) the special servicer (or provide it with access to) any information in its possession that is reasonably required to determine, redetermine, calculate or recalculate any Collateral Deficiency Amount for any Mortgage Loan (other than any Non-Serviced Mortgage Loan) and any Serviced Companion Loan using reasonable efforts to deliver such information within 5 business days of the special servicer’s reasonable request. Upon reasonable prior written request, the master servicer will be required to use reasonable efforts to assist the special servicer in obtaining information reasonably required to calculate or recalculate any Collateral Deficiency Amount with respect to a Non-Serviced Mortgage Loan in the event that the special servicer is unsuccessful in obtaining such information from the related Non-Serviced Master Servicer, Non-Serviced Special Servicer and Non-Serviced Trustee. Upon obtaining knowledge or receipt of notice by the special servicer that a Non-Serviced Mortgage Loan has become an AB Modified Loan, the special servicer will be required to (i) promptly request from the related Non-Serviced Master Servicer, Non-Serviced Special Servicer and Non-Serviced Trustee the most recent appraisal with respect to such AB Modified Loan and the calculation of the Collateral Deficiency Amount calculated by the Non-Serviced Master Servicer or the Non-Serviced Special Servicer,

 458 

in addition to all other information reasonably required by the special servicer to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, and (ii) as of the first Determination Date following receipt by the special servicer of the appraisal and any other information set forth in the immediately preceding clause (i) that the special servicer reasonably expects to receive, calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the Non-Serviced Special Servicer with respect to such Non-Serviced Mortgage Loan, and all other information relevant to a Collateral Deficiency Amount determination. Upon obtaining knowledge or receipt of notice by any other party to the PSA that a Non-Serviced Mortgage Loan has become an AB Modified Loan, such party will be required to promptly notify the special servicer thereof. None of the master servicer (with respect to Mortgage Loans), the special servicer (with respect to Non-Serviced Mortgage Loans), the trustee, the operating advisor (unless an Operating Advisor Consultation Event is continuing and the special servicer has calculated any such Collateral Deficiency Amount) or the certificate administrator will calculate or verify any Collateral Deficiency Amount. The master servicer, the operating advisor and the certificate administrator will be entitled to conclusively rely on the Collateral Deficiency Amount calculated by the special servicer, the Non-Serviced Special Servicer or the Non-Serviced Master Servicer.

“AB Modified Loan” means any Corrected Loan (1) that became a Corrected Loan (which includes for purposes of this definition any Non-Serviced Mortgage Loan that became a “corrected loan” (or any term substantially similar thereto) pursuant to the related Non-Serviced PSA) due to a modification thereto that resulted in the creation of an A/B note structure (or similar structure) and as to which the new junior note(s) did not previously exist or the principal amount of the new junior note(s) was previously part of either an A note held by the issuing entity or the original unmodified Mortgage Loan and (2) as to which an Appraisal Reduction Amount is not in effect.

“Collateral Deficiency Amount” means, with respect to any AB Modified Loan as of any date of determination, the excess of (i) the Stated Principal Balance of such AB Modified Loan (taking into account the related junior note(s)), over (ii) the sum of (in the case of a Whole Loan, solely to the extent allocable to the subject Mortgage Loan) (x) the most recent appraised value for the related Mortgaged Property or Mortgaged Properties, plus (y) solely to the extent not reflected or taken into account in such appraised value and to the extent on deposit with, or otherwise under the control of, the lender as of the date of such determination, any capital or additional collateral contributed by the related borrower at the time the Mortgage Loan became (and as part of the modification related to) such AB Modified Loan for the benefit of the related Mortgaged Property or Mortgaged Properties (provided that in the case of a Non-Serviced Mortgage Loan, the amounts set forth in this clause (y) will be taken into account solely to the extent relevant information is received by the special servicer from the Non-Serviced Special Servicer or the Non-Serviced Master Servicer), plus (z) any other escrows or reserves (in addition to any amounts set forth in the immediately preceding clause (y)) held by the lender in respect of such AB Modified Loan as of the date of such determination. The certificate administrator, the operating advisor and the master servicer will be entitled to conclusively rely on the special servicer’s calculation or determination of any Collateral Deficiency Amount with respect to Mortgage Loans (other than any Non-Serviced Mortgage Loan). The certificate administrator, the operating advisor (unless an Operating Advisor Consultation Event is continuing and the special servicer has calculated any such Collateral Deficiency Amount) and the master servicer will be entitled to conclusively rely on the special servicer’s determination of any Collateral Deficiency Amount with respect to Non-Serviced Mortgage Loans.

A “Cumulative Appraisal Reduction Amount” with respect to each Mortgage Loan as of any date of determination is equal to the sum of (i) all Appraisal Reduction Amounts then in effect, and (ii) with respect to any AB Modified Loan, any Collateral Deficiency Amount then in effect. The certificate administrator and the master servicer will be entitled to conclusively rely on the special servicer’s calculation or determination of any Cumulative Appraisal Reduction Amount with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan). With respect to a Non-Serviced Mortgage Loan, the special servicer, the master servicer and the certificate administrator will be entitled to conclusively rely on the applicable Non-Serviced Special Servicer’s calculation of any Appraisal Reduction Amount with respect to such Non-Serviced Mortgage Loan and on the special servicer’s calculation or determination of any Collateral Deficiency Amount with respect to such Non-Serviced Mortgage Loan.

 459 

For purposes of determining the Non-Reduced Interests, the Controlling Class and the occurrence of a Control Termination Event, the VRR Percentage of any Appraisal Reduction Amounts allocated to a Mortgage Loan will be allocated to the VRR Interest to notionally reduce (to not less than zero) to the VRR Interest Balance thereof, and the Non-VRR Percentage of any Appraisal Reduction Amounts allocated to a Mortgage Loan will be allocated to each class of Principal Balance Certificates in reverse sequential order to notionally reduce the Certificate Balance thereof until the related Certificate Balance of each such class is reduced to zero (i.e., first, to the Class J-RR certificates, then, to the Class G certificates, then, to the Class F certificates, then, to the Class E certificates, then, to the Class D certificates, then, to the Class C certificates; then, to the Class B certificates; then, to the Class A-S certificates, and finally, pro rata based on their respective interest entitlements, to the Senior Certificates). For the avoidance of doubt, for purposes of determining the Controlling Class and the occurrence of a Control Termination Event, any class of Control Eligible Certificates will be allocated the Non-VRR Percentage of both applicable Appraisal Reduction Amounts and applicable Collateral Deficiency Amounts, as described in this paragraph.

The appraised value of any applicable Mortgaged Property is required to be determined on an “as-is” basis for purposes of determining all Appraisal Reduction Amounts. The special servicer will be required to promptly notify the master servicer, the Directing Holder (but only for so long as no Consultation Termination Event is continuing) and the certificate administrator of (i) any Appraisal Reduction Amount, (ii) any Collateral Deficiency Amount, and (iii) any resulting Cumulative Appraisal Reduction Amount, and the certificate administrator will be required to promptly post notice of such Appraisal Reduction Amount, as applicable, to the certificate administrator’s website.

Any class of Control Eligible Certificates, the Certificate Balance of which (taking into account the application of any Appraisal Reduction Amounts or Collateral Deficiency Amounts to notionally reduce the Certificate Balance of such class) has been reduced to less than 25% of its initial Certificate Balance, is referred to as an “Appraised-Out Class”. The holders of the majority (by Certificate Balance) of an Appraised-Out Class will have the right, at their sole expense, to require the special servicer to order (or, with respect to a Collateral Deficiency Amount calculation for a Non-Serviced Mortgage Loan, require the special servicer to request from the applicable Non-Serviced Special Servicer) a second appraisal of any related Mortgage Loan (or Serviced Whole Loan) for which an Appraisal Reduction Event has occurred or as to which there exists a Collateral Deficiency Amount (such holders, the “Requesting Holders”). With respect to any such Mortgage Loan (other than with respect to a Non-Serviced Mortgage Loan) or Serviced Whole Loan, the special servicer will use its reasonable efforts to cause such appraisal to be (i) delivered within 30 days from receipt of the Requesting Holders’ written request and (ii) prepared on an “as-is” basis by an MAI appraiser. With respect to any such Non-Serviced Mortgage Loan, the special servicer will be required to use commercially reasonable efforts to obtain such second appraisal from the applicable Non-Serviced Special Servicer. Upon receipt of such supplemental appraisal, the special servicer (for Appraisal Reduction Amounts on Mortgage Loans other than Non-Serviced Mortgage Loans and for Collateral Deficiency Amounts on all Mortgage Loans) and the applicable Non-Serviced Special Servicer (for Appraisal Reduction Amounts on Non-Serviced Mortgage Loans to the extent provided for in the applicable Non-Serviced PSA and applicable Co-Lender Agreement) will be required to determine, in accordance with the Servicing Standard, whether, based on its assessment of such supplemental appraisal, any recalculation of the Appraisal Reduction Amount or Collateral Deficiency Amount, as applicable, is warranted and, if so warranted will recalculate such Appraisal Reduction Amount or Collateral Deficiency Amount, as applicable, based upon such supplemental appraisal and (for Mortgage Loans (other than Non-Serviced Mortgage Loans) or Serviced Whole Loans) receipt of information requested by the special servicer from the master servicer as described above. If required by any such recalculation, the applicable Appraised-Out Class will be reinstated as the Controlling Class and each other Appraised-Out Class will, if applicable, have its related Certificate Balance notionally restored to the extent required by such recalculation of the Appraisal Reduction Amount or Collateral Deficiency Amount, if applicable.

In addition, the holders of certificates representing the majority of the Certificate Balance of any Appraised-Out Class will have the right, at their sole expense, to require the special servicer to order an additional appraisal of any Mortgage Loan or Serviced Whole Loan for which an Appraisal Reduction

 460 

Event has occurred or as to which there exists a Collateral Deficiency Amount if an event has occurred at or with regard to the related Mortgaged Property or Mortgaged Properties that would have a material effect on its appraised value, and the special servicer is required to use its reasonable efforts to cause such appraisal to be (i) delivered within 30 days from receipt of the Requesting Holders’ written request and (ii) prepared on an “as-is” basis by an MAI appraiser; provided that the special servicer will not be required to obtain such appraisal if it determines in accordance with the Servicing Standard that no events at or with regard to the related Mortgaged Property or Mortgaged Properties have occurred that would have a material effect on the appraised value of the related Mortgaged Property or Mortgaged Properties.

Any Appraised-Out Class for which the Requesting Holders are challenging the master servicer’s or the special servicer’s, as applicable, Appraisal Reduction Amount or Collateral Deficiency Amount determination may not exercise any direction, control, consent and/or similar rights of the Controlling Class, until such time, if any, as such class is reinstated as the Controlling Class. The rights of the Controlling Class will be exercised by the next most senior Control Eligible Certificates, if any, during such period.

With respect to each Non-Serviced Mortgage Loan, the related directing holder will be subject to provisions similar to those described above. See “Description of the Mortgage Pool—The Whole Loans” and “—Servicing of the Non-Serviced Mortgage Loans”. With respect to an AB Whole Loan, the holder of the related Subordinate Companion Loan may in certain circumstances post collateral to avoid a change of control as described in “Description of the Mortgage Pool—The Whole Loans”.

Maintenance of Insurance

To the extent permitted by the related Mortgage Loan or Serviced Whole Loan and required by the Servicing Standard, the master servicer (with respect to the Mortgage Loans and any related Serviced Companion Loan, but excluding any Non-Serviced Mortgage Loan) will be required to use efforts consistent with the Servicing Standard to cause each borrower to maintain, and the special servicer (with respect to REO Properties other than a Mortgaged Property securing a related Non-Serviced Whole Loan and subject to the conditions set forth in the following sentence) will maintain, for the related Mortgaged Property all insurance coverage required by the terms of the related Mortgage Loan documents; provided, however, that the master servicer (with respect to Mortgage Loans and Serviced Companion Loans) will not be required to cause the borrower to maintain and the special servicer (with respect to REO Properties) will not be required to maintain terrorism insurance to the extent that the failure of the related borrower to do so is an Acceptable Insurance Default (as defined below) or if the trustee does not have an insurable interest. Insurance coverage is required to be in the amounts (which, in the case of casualty insurance, is generally equal to the lesser of the outstanding principal balance of the related Mortgage Loan or Whole Loan and the replacement cost of the related Mortgaged Property), and from an insurer meeting the requirements, set forth in the related Mortgage Loan documents. If the borrower does not maintain such coverage, the master servicer (with respect to such Mortgage Loans and any related Serviced Companion Loan) or the special servicer (with respect to REO Properties other than a Mortgaged Property securing a related Non-Serviced Whole Loan), as the case may be, will be required to maintain such coverage to the extent such coverage is available at commercially reasonable rates and the trustee has an insurable interest, as determined ((i) prior to the occurrence and continuance of any Control Termination Event and (ii) other than with respect to any applicable Excluded Loan, any determination that such insurance coverage is not available or not available at commercially reasonable rates to be made with the consent of the Directing Holder) by the master servicer (with respect to the Mortgage Loans and any related Serviced Companion Loan) or special servicer (with respect to REO Properties other than a Mortgaged Property securing a related Non-Serviced Whole Loan), as applicable, in accordance with the Servicing Standard; provided that the master servicer will be obligated to use efforts consistent with the Servicing Standard to cause the borrower to maintain (or to itself maintain) insurance against property damage resulting from terrorist or similar acts unless the borrower’s failure is an Acceptable Insurance Default as determined by the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) (i) with (in respect of any Mortgage Loan other than an applicable Excluded Loan and unless a Control Termination Event is

 461 

continuing) the consent of the Directing Holder and (ii) (other than with respect to any applicable Excluded Loan) after consultation by the special servicer with the Risk Retention Consultation Parties. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”.

Notwithstanding any contrary provision above, the master servicer will not be required to maintain, and will not be in default for failing to obtain, any earthquake or environmental insurance on any Mortgaged Property unless (other than with respect to a Mortgaged Property securing any Non-Serviced Mortgage Loan) such insurance was required at the time of origination of the related Mortgage Loan, the trustee has an insurable interest and such insurance is currently available at commercially reasonable rates. In addition, the master servicer and special servicer will be entitled to rely on insurance consultants (at the applicable servicer’s expense) in determining whether any insurance is available at commercially reasonable rates. After the master servicer determines that a Mortgaged Property other than the Mortgaged Property securing a Non-Serviced Mortgage Loan is located in an area identified as a federally designated special flood hazard area (and flood insurance has been made available), the master servicer will be required to use efforts consistent with the Servicing Standard (1) to cause each borrower to maintain (to the extent required by the related Mortgage Loan documents), and (2) if the borrower does not so maintain, to itself maintain to the extent the trustee, as mortgagee, has an insurable interest in the Mortgaged Property and such insurance is available at commercially reasonable rates (as determined by the master servicer in accordance with the Servicing Standard) a flood insurance policy in an amount representing coverage not less than the lesser of (x) the outstanding principal balance of the related Mortgage Loan (and any related Serviced Companion Loan) and (y) the maximum amount of insurance which is available under the National Flood Insurance Act of 1968, as amended, plus such additional excess flood coverage with respect to the Mortgaged Property, if any, in an amount consistent with the Servicing Standard, but only to the extent that the related Mortgage Loan permits the lender to require the coverage and maintaining coverage is consistent with the Servicing Standard.

Notwithstanding the foregoing, with respect to the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any related Serviced Companion Loan, that either (x) require the borrower to maintain “all-risk” property insurance (and do not expressly permit an exclusion for terrorism) or (y) contain provisions generally requiring the applicable borrower to maintain insurance in types and against such risks as the holder of such Mortgage Loan and any related Serviced Companion Loan reasonably requires from time to time in order to protect its interests, the master servicer will be required to, consistent with the Servicing Standard, (A) monitor in accordance with the Servicing Standard whether the insurance policies for the related Mortgaged Property contain exclusions in addition to those customarily found in insurance policies for mortgaged properties similar to the Mortgaged Properties on or prior to September 11, 2001 (“Additional Exclusions”), (B) request the borrower to either purchase insurance against the risks specified in the Additional Exclusions or provide an explanation as to its reasons for failing to purchase such insurance, and (C) notify the special servicer if it has knowledge that any insurance policy contains Additional Exclusions or if it has knowledge that any borrower fails to purchase the insurance requested to be purchased by the master servicer pursuant to clause (B) above. If the master servicer or the special servicer, as applicable, determines in accordance with the Servicing Standard that such failure is not an Acceptable Insurance Default, the master servicer will be required to use efforts consistent with the Servicing Standard to cause such insurance to be maintained following such determination (if made by the master servicer) or following notice of such determination (if made by the special servicer). If the master servicer or the special servicer, as applicable, determines that such failure is an Acceptable Insurance Default, it will be required to promptly deliver such conclusions in writing to the 17g-5 Information Provider for posting to the 17g-5 Information Provider’s website for those Mortgage Loans that (i) have one of the 10 highest outstanding principal balances of the Mortgage Loans then included in the issuing entity or (ii) comprise more than 5% of the outstanding principal balance of the Mortgage Loans then included in the issuing entity.

“Acceptable Insurance Default” means, with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan, a default under the related Mortgage Loan documents arising by reason of (i) any failure on the part of the related borrower to maintain with respect to the

 462 

related Mortgaged Property specific insurance coverage with respect to, or an all-risk casualty insurance policy that does not specifically exclude, terrorist or similar acts, and/or (ii) any failure on the part of the related borrower to maintain with respect to the related Mortgaged Property, insurance coverage with respect to damages or casualties caused by terrorist or similar acts upon terms not materially less favorable than those in place as of the Closing Date, in each case, as to which default the master servicer and the special servicer may forbear taking any enforcement action; provided that, subject to the consent or consultation rights of the Directing Holder and/or the consultation rights of the Risk Retention Consultation Parties or the holder of any Companion Loan as described under “—The Directing Holder—Major Decisions”, the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) has determined in its reasonable judgment based on inquiry consistent with the Servicing Standard that either (a) such insurance is not available at commercially reasonable rates and that such hazards are not at the time commonly insured against for properties similar to the related Mortgaged Property and located in or around the region in which such related Mortgaged Property is located, or (b) such insurance is not available at any rate.

During the period that the master servicer or the special servicer is evaluating the availability of such insurance, or waiting for a response from the Directing Holder or to consult with a Risk Retention Consultation Party, neither the master servicer nor the special servicer will be liable for any loss related to its failure to require the borrower to maintain such insurance and neither will be in default of its obligations as a result of such failure unless the master servicer or the special servicer is required to take any immediate action pursuant to the Servicing Standard and other servicing requirements under the PSA as described under “—The Directing Holder—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event” and “—Servicing Override”.

The special servicer will be required to maintain (or cause to be maintained), fire and hazard insurance on each REO Property (other than any REO Property with respect to any Non-Serviced Mortgage Loan), to the extent obtainable at commercially reasonable rates and the trustee has an insurable interest, in an amount that is at least equal to the lesser of (1) the full replacement cost of the improvements on the REO Property, and (2) the outstanding principal balance owing on the related REO Loan, and in any event, the amount necessary to avoid the operation of any co-insurance provisions. In addition, if the REO Property is located in an area identified as a federally designated special flood hazard area, the special servicer will be required to cause to be maintained, to the extent available at commercially reasonable rates (as determined by the special servicer (with the consent of the Directing Holder (for so long as no Control Termination Event is continuing and other than with respect to any applicable Excluded Loan) and in consultation with the Risk Retention Consultation Parties (other than with respect to any applicable Excluded Loan) and in accordance with the Servicing Standard)), a flood insurance policy meeting the requirements of the current guidelines of the Federal Insurance Administration in an amount representing coverage not less than the maximum amount of insurance that is available under the National Flood Insurance Act of 1968, as amended.

The PSA provides that the master servicer may satisfy its obligation to cause each borrower to maintain a hazard insurance policy and the master servicer or the special servicer may satisfy their respective obligation to maintain hazard insurance by maintaining a blanket or master single interest or force-placed policy insuring against hazard losses on the Mortgage Loans and related Serviced Companion Loan and REO Properties (other than the Mortgaged Property securing the related Non-Serviced Whole Loan), as applicable. Any losses incurred with respect to Mortgage Loans (and any related Serviced Companion Loan) or REO Properties due to uninsured risks (including earthquakes, mudflows and floods) or insufficient hazard insurance proceeds may adversely affect payments to Certificateholders and the RR Interest Owner. Any cost incurred by the master servicer or the special servicer in maintaining a hazard insurance policy, if the borrower defaults on its obligation to do so, will be advanced by the master servicer as a Property Protection Advance and will be charged to the related borrower. Generally, no borrower is required by the Mortgage Loan documents to maintain earthquake insurance on any Mortgaged Property and the special servicer will not be required to maintain earthquake insurance on any REO Properties. Any cost of maintaining that kind of required insurance or other earthquake insurance obtained by the special servicer will be paid out of the applicable REO Account or advanced by the master servicer as a Property Protection Advance.

 463 

The costs of the insurance may be recovered by the master servicer or the trustee, as the case may be, from reimbursements received from the borrower or, if the borrower does not pay those amounts, as a Property Protection Advance as set forth in the PSA. All costs and expenses incurred by the special servicer in maintaining the insurance described above on REO Properties will be paid out of the related REO Account or, if the amount in such account is insufficient, such costs and expenses will be advanced by the master servicer to the special servicer as a Property Protection Advance to the extent that such Property Protection Advance is not determined to be a Nonrecoverable Advance.

No pool insurance policy, special hazard insurance policy, bankruptcy bond, repurchase bond or certificate guarantee insurance will be maintained with respect to the Mortgage Loans, nor will any Mortgage Loan be subject to FHA insurance.

Modifications, Waivers and Amendments

The special servicer will be responsible for processing waivers, modifications, amendments and consents with respect to any Specially Serviced Loan and all such matters that involve a Major Decision for all Mortgage Loans (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan that are non-Specially Serviced Loans, and the master servicer will be responsible for processing waivers, modifications, amendments and consents with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan that, in either case, is not a Specially Serviced Loan and does not involve a Major Decision; provided that, except as otherwise set forth in this paragraph, neither the special servicer nor the master servicer may waive, modify or amend (or consent to waive, modify or amend) any provision of a Mortgage Loan and/or Serviced Companion Loan that is not in default or as to which default is not reasonably foreseeable except for (1) the waiver of any due-on-sale clause or due-on-encumbrance clause to the extent permitted in the PSA, and (2) any waiver, modification or amendment more than three (3) months after the Closing Date that would not be a “significant modification” of the Mortgage Loan and/or Serviced Companion Loan within the meaning of Treasury Regulations Section 1.860G-2(b) or that otherwise does not (i) cause any Trust REMIC to fail to qualify as a REMIC or (ii) result in the imposition of a tax upon any Trust REMIC or the issuing entity. Subject to the immediately succeeding paragraph, the master servicer will not be permitted under the PSA to agree to any modifications, waivers and amendments that constitute Major Decisions without the consent of the special servicer (which such consent may be deemed received by the master servicer if the special servicer does not respond within 10 business days of delivery to the special servicer of the analysis and all information in the master servicer’s possession that is reasonably requested by the special servicer in order to grant or withhold such consent, plus, if applicable, any additional time provided to the Directing Holder or other relevant party under the PSA and, if applicable, any additional time period provided to a holder of a Companion Loan under a related Co-Lender Agreement), except certain non-material consents and waivers described in the PSA and as permitted under the Mortgage Loan documents.

With respect to a Mortgage Loan that is not a Specially Serviced Loan and any related Serviced Companion Loan, the following actions will be performed by the master servicer (each such action, a “Master Servicer Decision”) and, in connection with each such action, the master servicer will not be required (other than as provided below in this paragraph) to seek or obtain the consent or approval of (or consult with) the Directing Holder or the special servicer:

(i)  grant waivers of non-material covenant defaults (other than financial covenants), including late (but not waived) financial statements (except, that, other than with respect to any Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. or with respect to any applicable Excluded Loan, and prior to the occurrence and continuance of a Control Termination Event, the Directing Holder’s consent (or deemed consent) will be required to grant waivers of more than three consecutive late deliveries of financial statements);

 464 

(ii)  consents to releases of non-material, non-income producing parcels of a Mortgaged Property that do not materially affect the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the Mortgage Loan as and when due, provided such releases are required by the related Mortgage Loan documents;

(iii)  approve or consent to grants of easements or rights of way (including, without limitation, for utilities, access, parking, public improvements or another purpose) or subordination of the lien of the Mortgage Loan to easements except that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any applicable Excluded Loan, the Directing Holder’s consent (or deemed consent) will be required to approve or consent to grants of easements or rights of way that materially affect the use or value of a Mortgaged Property or a borrower’s ability to make payments with respect to the related Mortgage Loan or any related Companion Loan;

(iv)  grant routine approvals, including granting of subordination, non-disturbance and attornment agreements and consents involving leasing activities, including approval of new leases and amendments to current leases (other than for ground leases) (provided that, for so long as no Control Termination Event is continuing and other than in the case of any applicable Excluded Loan, the Directing Holder’s consent (or deemed consent) will be required for leasing activities that affect an area greater than or equal to the lesser of (1) 30% of the net rentable area of the improvements at the Mortgaged Property and (2) 30,000 square feet), including approval of new leases and amendments to current leases;

(v)  consent to actions and releases related to condemnation of parcels of a Mortgaged Property (provided that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any applicable Excluded Loan, the Directing Holder’s consent (or deemed consent) will be required in connection with any condemnation with respect to a material parcel or a material income producing parcel or any condemnation that materially affects the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the related Mortgage Loan or Companion Loan when due);

(vi)  consent to a change in property management relating to any Mortgage Loan or any related Companion Loan if the replacement property manager is not a Borrower Party (provided that, prior to the occurrence and continuance of any Control Termination Event and other than with respect to any Mortgage Loan secured by a residential cooperative property sold to the Depositor by National Cooperative Bank, N.A. and other than in the case of any applicable Excluded Loan, (a) the Directing Holder’s consent (or deemed consent) will be required for any Mortgage Loan (including any related Companion Loans) that has an outstanding principal balance equal to or greater than $5,000,000 and (b) the master servicer will be required to deliver notice to the Directing Holder of any such replacement referenced in the preceding clause (a) promptly after completion of such replacement);

(vii)  approve annual operating budgets for Mortgage Loans;

(viii)  consent to any releases or reductions of or withdrawals from (as applicable) any letters of credit, escrow funds, reserve funds or other additional collateral with respect to any Mortgage Loan, other than any release, reduction, or withdrawal that would constitute a Major Decision;

(ix)  grant any extension or enter into any forbearance with respect to the anticipated refinancing of a Mortgage Loan or sale of a Mortgaged Property after the related maturity date of such Mortgage Loan so long as (a) such extension or forbearance does not extend beyond 120 days after the related maturity date and (b) the related borrower on or before the maturity date of a Mortgage Loan has delivered documentation reasonably satisfactory in form and substance to the master servicer or the special servicer which provides that a refinancing of such Mortgage Loan or sale of the related Mortgaged Property will occur within 120 days after the date on which such balloon payment will become due;

 465 

(x)  any modification, amendment, consent to a modification or waiver of any term of any intercreditor, co-lender or similar agreement with any mezzanine lender, subordinate debt holder or Serviced Pari Passu Companion Loan holder related to a Mortgage Loan or Whole Loan, except that (other than with respect to any applicable Excluded Loan and other than amendments to split or resize notes consistent with the terms of such intercreditor, co-lender or similar agreement) the Directing Holder’s consent (or deemed consent) will be required for any such modification to an intercreditor, co-lender or similar agreement other than while a Control Termination Event is continuing, and if any modification or amendment would adversely impact the special servicer, such modification or amendment will additionally require the consent of the special servicer as a condition to its effectiveness;

(xi)  any determination of an Acceptable Insurance Default, except that, for so long as no Control Termination Event is continuing and other than in the case of any applicable Excluded Loan, the Directing Holder’s consent (or deemed consent) will be required in accordance with the terms of the PSA for any such determination;

(xii)  approve or consent to any defeasance of the related Mortgage Loan or Serviced Companion Loan other than agreeing to (a) a modification of the type of defeasance collateral required under the Mortgage Loan documents such that defeasance collateral other than direct, non-callable obligations of the United States would be permitted or (b) a modification that would permit a principal prepayment instead of defeasance if the Mortgage Loan documents do not otherwise permit such principal prepayment;

(xiii)  any assumption of the Mortgage Loan or transfer of the Mortgaged Property, in each case, that the Mortgage Loan documents allow without the consent of the lender but subject to satisfaction of conditions specified in the Mortgage Loan documents where no lender discretion is necessary in order to determine if such conditions are satisfied;

(xiv)  with respect to a Mortgage Loan secured by a residential cooperative property sold to the Depositor by National Cooperative Bank, N.A., consent to the related borrower incurring subordinate debt secured by the related Mortgaged Property, subject to the satisfaction of certain conditions with respect to such subordinate debt; and

(xv)  grant or agree to any other waiver, modification, amendment and/or consent that does not constitute a Major Decision; provided that (a) any such action would not in any way affect a payment term of the Certificates, (b) any such action would not constitute a “significant modification” of such Mortgage Loan or Companion Loan pursuant to Treasury Regulations Section 1.860G-2(b), and would not otherwise cause either Trust REMIC to fail to qualify as a REMIC for federal income tax purposes (as evidenced by an opinion of counsel (at the issuing entity’s expense to the extent not reimbursed or paid by the related borrower), to the extent requesting such opinion is consistent with the Servicing Standard), (c) agreeing to such action would be consistent with the Servicing Standard, and (d) agreeing to such action would not violate the terms, provisions or limitations of the PSA or any Co-Lender Agreement.

In the case of any Master Servicer Decision that requires the consent of the Directing Holder, such consent will be deemed given if a response to the request for consent is not provided within 10 business days after receipt of the master servicer’s written recommendation and analysis and all information reasonably requested by the Directing Holder, and reasonably available to master servicer in order to grant or withhold such consent.

If, and only if, the special servicer determines that a modification, waiver or amendment (including the forgiveness or deferral of interest or principal or the substitution or release of collateral or the pledge of additional collateral) of the terms of a Specially Serviced Loan with respect to which a payment default or other material default has occurred or a payment default or other material default is, in the special servicer’s judgment, reasonably foreseeable, is reasonably likely to produce a greater recovery on a net present value basis (the relevant discounting to be performed at the related Mortgage Rate) to the issuing entity and, if applicable, the holders of any applicable Companion Loan, than liquidation of such Specially

 466 

Serviced Loan, then the special servicer may, but is not required to, agree to a modification, waiver or amendment of the Specially Serviced Loan, subject to (v) the restrictions and limitations described below, (w) with respect to any Major Decision, with respect to any Mortgage Loan other than any applicable Excluded Loan, for so long as no Control Termination Event is continuing, the approval of the Directing Holder (or after the occurrence and continuance of a Control Termination Event, but prior to a Consultation Termination Event, upon consultation with the Directing Holder) and consultation with the Risk Retention Consultation Parties, as provided in the PSA and described in this prospectus, (x) with respect to any Major Decision, after the occurrence and during the continuance of an Operating Advisor Consultation Event, consultation with the operating advisor; and (y) with respect to a Serviced Whole Loan, the rights of the holder of the related Serviced Companion Loan, as applicable, to advise or consult with the special servicer with respect to, or consent to, such modification, waiver or amendment, in each case, pursuant to the terms of the related Co-Lender Agreement and, with respect to a Mortgage Loan that has mezzanine debt, the rights of the mezzanine lender, if any, to consent to such modification, waiver or amendment, in each case, pursuant to the terms of the related intercreditor agreement.

In connection with (i) the release of a Mortgaged Property (other than a Mortgaged Property securing the related Non-Serviced Whole Loan) or any portion of a Mortgaged Property from the lien of the related Mortgage or (ii) the taking of a Mortgaged Property (other than a Mortgaged Property securing the related Non-Serviced Whole Loan) or any portion of a Mortgaged Property by exercise of the power of eminent domain or condemnation, if the related Mortgage Loan documents require the master servicer or the special servicer, as applicable, to calculate (or to approve the calculation of the related borrower of) the loan-to-value ratio of the remaining Mortgaged Property or Mortgaged Properties or the fair market value of the real property constituting the remaining Mortgaged Property or Mortgaged Properties, for purposes of REMIC qualification of the related Mortgage Loan, then such calculation will, unless then permitted by the REMIC provisions of the Code and applicable Treasury regulations, exclude the value of personal property and going concern value, if any, as determined by an appropriate third party.

If, following any such release or taking, the loan-to-value ratio (as so calculated) is greater than 125%, the master servicer or special servicer, as applicable, will require payment of principal by a “qualified amount” as determined under Revenue Procedure 2010-30 or any successor provision, unless the related borrower provides an opinion of counsel (at the expense of the related borrower if allowed by the terms of the related Mortgage Loan documents and, if not allowed, at the expense of the trust) that, if such amount is not paid, the related Mortgage Loan will not fail to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3) (but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a qualified mortgage).

The special servicer is required to use its reasonable efforts to the extent reasonably possible to fully amortize a modified Mortgage Loan prior to the Rated Final Distribution Date. The special servicer may not agree to a modification, waiver, amendment or forbearance of any term of any Specially Serviced Loan if that modification, waiver, amendment or forbearance would:

(1)       extend (or have the effect of extending) the maturity date of the Specially Serviced Loan to a date occurring later than the earlier of (A) five (5) years prior to the Rated Final Distribution Date and (B) if the Specially Serviced Loan is secured solely or primarily by a leasehold estate and not the related fee interest, the date occurring twenty years or, to the extent consistent with the Servicing Standard giving due consideration to the remaining term of the ground lease and (A) prior to the occurrence and continuance of a Control Termination Event, with the consent of the Directing Holder, (B) after the occurrence and during the continuance of an Operating Advisor Consultation Event, after consulting with the operating advisor if and to the extent required under the PSA and (C) to the extent such modification, waiver or amendment constitutes a Major Decision, after consultation with the Risk Retention Consultation Parties (in each case, other than with respect to a Mortgage Loan that is an applicable Excluded Loan as to such party), ten years, prior to the end of the current term of the ground lease, plus any options to extend exercisable unilaterally by the borrower; or

(2)       provide for the deferral of interest unless interest accrues on the Mortgage Loan or the Serviced Whole Loans, generally, at the related Mortgage Rate.

 467 

If the special servicer gives notice of any modification, waiver or amendment of any term of any Mortgage Loan (other than any Non-Serviced Whole Loan) or related Companion Loan, the special servicer will be required to notify the master servicer, the holder of any related Companion Loan, the certificate administrator, the trustee, the Directing Holder (other than following the occurrence of a Consultation Termination Event and with respect to an applicable Excluded Loan), the Risk Retention Consultation Parties (other than with respect to any applicable Excluded Loan), the operating advisor and the 17g-5 Information Provider, who will thereafter post any such notice to the 17g-5 Information Provider’s website. If the master servicer gives notice of any modification, waiver or amendment of any term of any such Mortgage Loan or related Companion Loan, the master servicer will be required to notify the certificate administrator, trustee, the special servicer (and, the special servicer will forward such notice to the Directing Holder (other than following the occurrence of a Consultation Termination Event and other than with respect to an applicable Excluded Loan)), the Risk Retention Consultation Parties (other than with respect to any applicable Excluded Loan), the holder of any related Companion Loan and the 17g-5 Information Provider, who will be required to thereafter post any such notice to the 17g-5 Information Provider’s website. The party providing notice will be required to deliver to the custodian for deposit in the related Mortgage File, an original counterpart of the agreement related to the modification, waiver or amendment, promptly following the execution of that agreement, and if required, a copy to the master servicer and to the holder of any related Companion Loan, all as set forth in the PSA. Copies of each agreement whereby the modification, waiver or amendment of any term of any Mortgage Loan is effected are required to be available for review during normal business hours at the offices of the custodian. See “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”.

The modification, waiver or amendment of a Serviced Whole Loan or a Mortgage Loan that has a related mezzanine loan will be subject to certain limitations set forth in the related intercreditor agreement. See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability To Incur Other Indebtedness Entails Risk”.

Neither the master servicer nor the special servicer will be permitted to enter into any modification, waiver, amendment, work-out, consent or approval with respect to any Mortgage Loan or Serviced Whole Loan, restructure any Mortgage Loan or Serviced Whole Loan, or restructure any borrower equity (in each case, including, without limitation, by way of the application of credits, discounts, forgiveness or otherwise) in a manner that would have the effect of placing amounts payable as compensation, or otherwise reimbursable, to the master servicer or special servicer in a higher priority than that which is provided in the allocation and payment priorities described under “Description of the Certificates—Distributions—Application Priority of Mortgage Loan Collections or Whole Loan Collections” or in the related Co-Lender Agreement.

Any modification, extension, waiver or amendment of the payment terms of any Non-Serviced Whole Loan will be required to be structured so as to be consistent with the Servicing Standard and the allocation and payment priorities in the related loan documents and the related Co-Lender Agreement, such that neither the issuing entity as holder of such Non-Serviced Mortgage Loan nor any holder of any related Companion Loan gains a priority over the other holder that is not reflected in the related loan documents and the related Co-Lender Agreement.

Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions

The master servicer (with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan that in each case is a non-Specially Serviced Loan, and as to which such matter does not involve a Major Decision) or the special servicer (with respect to any Specially Serviced Loan or any non-Specially Serviced Loan as to which such matter involves a Major Decision) will determine, in a manner consistent with the Servicing Standard, whether to (a) exercise any right it may have with respect to such Mortgage Loan or Serviced Companion Loan containing a “due-on-sale” clause (1) to accelerate the payments on such Mortgage Loan or Companion Loan, as applicable, or (2) to grant or withhold its consent to any sale or transfer, consistent with the Servicing Standard or to (b) waive its right to exercise such rights; provided, however, that (i)(x) with respect to such consent or waiver of rights that is a Major

 468 

Decision, prior to the occurrence and continuance of any Control Termination Event and other than with respect to any applicable Excluded Loan, the special servicer has obtained the prior written consent (or deemed consent) of the Directing Holder, which consent will be deemed given if a response to the request for consent is not provided within 10 business days after the Directing Holder’s receipt of the special servicer’s written recommendation and analysis with respect to such waiver and all information reasonably requested by the Directing Holder, and reasonably available to the special servicer in order to grant or withhold such consent (or after the occurrence and continuance of a Control Termination Event, but prior to a Consultation Termination Event and other than with respect to any applicable Excluded Loan, upon consultation with the Directing Holder), or (y) after the occurrence and during the continuance of an Operating Advisor Consultation Event, the master servicer or the special servicer, as applicable, has consulted with the operating advisor on a non-binding basis, and (ii) with respect to any Mortgage Loan that (A) represents at least 5.0% of the aggregate Stated Principal Balance of the Mortgage Loans then outstanding and has a Stated Principal Balance of at least $10,000,000, (B) represents one of the 10 largest Mortgage Loans based on Stated Principal Balance and has a Stated Principal Balance of at least $10,000,000, (C) has a Stated Principal Balance that is more than $35,000,000 or (D) is a Mortgage Loan as to which the related Serviced Companion Loan represents one of the 10 largest mortgage loans in the related other securitization (provided that the master servicer or special servicer, as applicable, will be entitled to reasonably rely upon the written notification provided by the master servicer, special servicer, trustee or certificate administrator of such other securitization as to whether such Serviced Companion Loan is one of the 10 largest mortgage loans in such other securitization, or if no timely response is received, permitted to rely upon the most recent CREFC® Reports from such other securitization), a Rating Agency Confirmation is received by the master servicer or the special servicer, as the case may be, from each Rating Agency and a confirmation of any applicable rating agency that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan (if any).

The master servicer (with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan that in each case is a non-Specially Serviced Loan, and as to which such matter does not involve a Major Decision) or the special servicer (with respect to any Specially Serviced Loan or any non-Specially Serviced Loan as to which such matter involves a Major Decision) will determine, in a manner consistent with the Servicing Standard, whether to (a) exercise any right it may have with respect to such Mortgage Loan or Serviced Companion Loan containing a “due-on-encumbrance” clause (1) to accelerate the payments thereon, or (2) to grant or withhold its consent to the creation of any additional lien or other encumbrance, consistent with the Servicing Standard or (b) waive its right to exercise such rights, provided, however, that (subject to the last paragraph of this section) (i) with respect to such consent or waiver of rights that is a Major Decision, (x) prior to the occurrence and continuance of any Control Termination Event and other than with respect to any applicable Excluded Loan, the special servicer has obtained the prior written consent (or deemed consent) of the Directing Holder, which consent will be deemed given if a response to the request for consent is not provided within 10 business days after the Directing Holder's receipt of the special servicer's written recommendation and analysis with respect to such waiver and all information reasonably requested by the Directing Holder, and reasonably available to the special servicer in order to grant or withhold such consent (or after the occurrence and continuance of a Control Termination Event, but prior to a Consultation Termination Event and other than with respect to any applicable Excluded Loan, upon consultation with the Directing Holder), or (y) after the occurrence and during the continuance of an Operating Advisor Consultation Event, the master servicer or the special servicer, as applicable, has consulted with the operating advisor on a non-binding basis, and (ii) with respect to any Mortgage Loan that (A) represents at least 2.0% of the aggregate Stated Principal Balance of the Mortgage Loans then outstanding and has a Stated Principal Balance of at least $10,000,000, (B) represents one of the 10 largest Mortgage Loans based on Stated Principal Balance and has a Stated Principal Balance of at least $10,000,000, (C) has a Stated Principal Balance that is more than $35,000,000, (D) has a loan-to-value ratio that is equal to or greater than 85% (including any existing and proposed debt) and has a Stated Principal Balance of at least $10,000,000, (E) has a debt service coverage ratio that is less than 1.20x (or 1.00x in the case of a Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A.) (in each case, determined based upon the aggregate of the principal balance of the Mortgage Loan (or Serviced Whole Loan, if applicable) and the principal amount of the proposed additional lien) and has a

 469 

Stated Principal Balance of at least $10,000,000, or (F) is a Mortgage Loan as to which the related Serviced Companion Loan represents one of the 10 largest mortgage loans in the related other securitization (provided that the master servicer or special servicer, as applicable, will be entitled to reasonably rely upon the written notification provided by the master servicer, special servicer, trustee or certificate administrator of such other securitization as to whether such Serviced Companion Loan is one of the 10 largest mortgage loans in such other securitization, or if no timely response is received, permitted to rely upon the most recent CREFC® Reports from such other securitization), a Rating Agency Confirmation is received by the master servicer or the special servicer, as the case may be, from each Rating Agency and a confirmation of any applicable rating agency that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan (if any).

After receiving a request for any matter described in the first two paragraphs of this section that constitutes a consent or waiver with respect to a “due-on-sale” or “due-on-encumbrance” clause with respect to a Mortgage Loan that is a non-Specially Serviced Loan and as to which such matter involves a Major Decision, the master servicer will be required to promptly forward such request to the special servicer and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request with respect to a Non-Specially Serviced Loan in accordance with the terms and conditions reasonably agreed to by the master servicer, the special servicer will be required to process such request (including, without limitation, interfacing with the related borrower) and except as provided in the next sentence, the master servicer will have no further obligation with respect to such request or due-on-sale or due-on-encumbrance or the related Major Decision. If such action with respect to a Non-Specially Serviced Loan is not a Major Decision, the master servicer will process the related request and will have no obligation to obtain the consent of or consult with the special servicer, Directing Holder or operating advisor. With respect to such request, the master servicer is required to continue to cooperate with the special servicer by delivering any additional information in the master servicer’s possession to the special servicer requested by the special servicer relating to such consent or waiver with respect to such a “due-on-sale” or “due-on-encumbrance” clause. If the master servicer and special servicer mutually agree that the master servicer is to process such request, the master servicer will be required to provide the special servicer with the master servicer’s written recommendation and analysis, to the extent the master servicer is recommending approval, and all information in the master servicer’s possession that may be reasonably requested in order to grant or withhold such consent by the special servicer or the Directing Holder or other person with consent or consultation rights; provided that in the event that the special servicer does not respond within 10 business days after receipt of such written recommendation and analysis and all such reasonably requested information, plus the time period provided to the Directing Holder or other relevant party under the PSA and, if applicable, any additional time period provided to a Companion Loan Holder under a related Co-Lender Agreement, the special servicer’s consent to such matter will be deemed granted.

Notwithstanding the foregoing, with respect to the Mortgage Loans secured by residential cooperative properties, the master servicer will be permitted to waive the enforcement of “due-on-encumbrance” clauses to permit subordinate debt secured by the related Mortgaged Property without the consent of the special servicer or any other person (and without the need to obtain a Rating Agency Confirmation), but subject to the satisfaction of various conditions set forth in the PSA. The Mortgage Loans secured by residential cooperative properties do not restrict the transfer or pledge of interests in the related cooperative borrower in connection with the transfer or financing of cooperative apartment units.

Inspections

The master servicer will be required to perform (at its own expense) or cause to be performed (at its own expense) physical inspections of each Mortgaged Property relating to a Mortgage Loan (other than the Mortgaged Property securing a Non-Serviced Mortgage Loan, which is subject to inspection pursuant to the related Non-Serviced PSA, and other than a Specially Serviced Loan) with a Stated Principal Balance of (A) $2,000,000 or more at least once every 12 months and (B) less than $2,000,000 at least once every 24 months, in each case commencing in the calendar year 2027 unless a physical inspection has been performed by the special servicer within the previous 12 months and the master servicer has no

 470 

knowledge of a material change in the Mortgaged Property since such physical inspection; provided that if any scheduled payment becomes more than 60 days delinquent on the related Mortgage Loan, the special servicer is required to inspect or cause to be inspected the related Mortgaged Property as soon as practicable after the Mortgage Loan becomes a Specially Serviced Loan and annually thereafter for so long as the Mortgage Loan remains a Specially Serviced Loan (the cost of which inspection, to the extent not paid by the related borrower, will be reimbursed first from default interest and late charges on the related Mortgage Loan (but with respect to a Serviced Whole Loan, only amounts available for such purpose under the related Co-Lender Agreement) and then from the Collection Account as an expense of the issuing entity, and in the case of a Serviced Whole Loan, as an expense of the holders of the related Mortgage Loan and Serviced Pari Passu Companion Loan, pro rata and pari passu. The special servicer or the master servicer, as applicable, will be required to prepare or cause to be prepared a written report of the inspection describing, among other things, the condition of and any damage to the Mortgaged Property to the extent evident from the inspection and specifying the existence of any vacancies in the Mortgaged Property of which it has knowledge and deems material, of any sale, transfer or abandonment of the Mortgaged Property of which it has knowledge or that is evident from the inspection, of any adverse change in the condition of the Mortgaged Property of which the preparer of such report has knowledge or that is evident from the inspection, and that the preparer of such report deems material, or of any material waste committed on the Mortgaged Property to the extent evident from the inspection.

Copies of the inspection reports referred to above that are delivered to the certificate administrator will be posted to the certificate administrator’s website for review by Privileged Persons pursuant to the PSA. See “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”.

Collection of Operating Information

With respect to each Mortgage Loan that requires the borrower to deliver operating statements, the special servicer or the master servicer, as applicable, is also required to use reasonable efforts to collect and review the quarterly and annual (or, in the case of Mortgage Loans secured by residential cooperative properties, annual only) operating statements beginning with the calendar quarter ending on March 31, 2027 and the calendar year ending on December 31, 2026, of the related Mortgaged Property. Most of the Mortgage Loan documents obligate the related borrower to deliver annual property operating statements. However, we cannot assure you that any operating statements required to be delivered will in fact be delivered, nor is the special servicer or the master servicer likely to have any practical means of compelling the delivery in the case of an otherwise performing Mortgage Loan.

Special Servicing Transfer Event

The Mortgage Loans (other than any Non-Serviced Mortgage Loan) any related Serviced Companion Loans and any related REO Properties will be serviced by the special servicer under the PSA in the event that the servicing responsibilities of the master servicer are transferred to the special servicer as described below. Such Mortgage Loans and related Serviced Companion Loans (including those loans that have become REO Properties) serviced by the special servicer are referred to in this prospectus collectively as the “Specially Serviced Loans”. The master servicer will be required to transfer certain of the servicing responsibilities to the special servicer with respect to any Mortgage Loan (including any related Serviced Companion Loan) for which the master servicer is responsible for servicing (each, a “Special Servicing Transfer Event”):

(1)       as to which a payment default has occurred at its original maturity date, or, if the original maturity date has been extended, at its extended maturity date; and in the case of a balloon payment, if the balloon payment is delinquent and the related borrower has not provided the master servicer (and the master servicer will be required to promptly forward a copy of such document to the special servicer, if it is not evident that a copy has been delivered to the special servicer, and the special servicer will be required to promptly forward a copy of such document to the Directing Holder for so long as no Consultation Termination Event is continuing), within 60 days after the related maturity date, with (a) a written and fully executed (subject only to customary final closing conditions) commitment, letter of intent,

 471 

or otherwise binding application for refinancing or similar document that is, in each case, binding upon an acceptable lender or (b) a signed purchase agreement, in the case of clause (a) or (b), reasonably satisfactory in form and substance to the master servicer or the special servicer and (for so long as no Control Termination Event is continuing) the Directing Holder, which provides that such refinancing or purchase will occur within 120 days of such related maturity date; provided that such Mortgage Loan and any related Companion Loan will become a Specially Serviced Loan immediately if the related borrower fails to diligently pursue such financing or purchase or to pay any Assumed Scheduled Payment on the related due date (subject to any applicable grace period) at any time before the refinancing or purchase or, if such refinancing or purchase does not occur, such Mortgage Loan and any related Companion Loan at the end of such 120-day period (or for such shorter period beyond the date on which the related balloon payment was due within which the refinancing or purchase is scheduled to occur pursuant to the commitment for refinancing or signed purchase agreement or on which such commitment or signed purchase agreement terminates);

(2)       as to which any Periodic Payment is more than 60 days delinquent;

(3)       as to which (i) the borrower has entered into or consented to bankruptcy, appointment of a receiver or conservator or a similar insolvency proceeding, (ii) the borrower has become the subject of a decree or order for that proceeding and it has not been stayed or discharged or dismissed within 60 days (or a shorter period if the master servicer or the special servicer (and, in the case of the special servicer, with the consent of the Directing Holder, unless a Control Termination Event is continuing) determines in accordance with the Servicing Standard that the circumstances warrant that the related Mortgage Loan or Serviced Whole Loan (or REO Loan) be transferred to special servicing), or (iii) the related borrower makes an assignment for the benefit of its creditors, has admitted in writing its inability to pay its debts generally as they become due, or voluntarily suspends payment of its obligations;

(4)       as to which the master servicer or special servicer has received notice of the commencement of foreclosure or foreclosure or proposed foreclosure or similar proceedings of any lien other than the Mortgage on the Mortgaged Property;

(5)       as to which, in the judgment of the master servicer or the special servicer (and, in the case of the special servicer, with respect to any Mortgage Loan other than any Excluded Special Servicer Loan and for so long as no Control Termination Event is continuing, with the consent of the Directing Holder in accordance with the provisions under “—The Directing Holder—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event”), a payment default is imminent or reasonably foreseeable and is not likely to be cured by the borrower within 30 days;

(6)       as to which a default that the master servicer or special servicer has notice (other than a failure by the related borrower to pay principal or interest) and which the master servicer or the special servicer (and, in the case of the special servicer, with respect to any Mortgage Loan other than any Excluded Special Servicer Loan and for so long as no Control Termination Event is continuing, with the consent of the Directing Holder), as applicable, determines, in its good faith reasonable judgment, may materially and adversely affect the interests of the Certificateholders and the RR Interest Owner (and, with respect to any Whole Loan, the holders of any related Companion Loan, as a collective whole (taking into account the subordinate or pari passu or subordinate nature of any Companion Loan, as applicable)), has occurred and remains unremedied for the applicable grace period specified in the Mortgage Loan or related Companion Loan documents, other than in certain circumstances the failure to maintain terrorism insurance (or if no grace period is specified for events of default that are capable of cure, 30 days); or

(7)       as to which the master servicer or the special servicer (and, in the case of the special servicer, with respect to any Mortgage Loan other than any Excluded Special Servicer Loan and for so long as no Control Termination Event is continuing, with the consent of the Directing Holder in accordance with the provisions under “—The Directing Holder—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event”) determines that (i) a default (other than as described in clause (5) above) under the Mortgage Loan or related Companion Loan is imminent or reasonably foreseeable, (ii) such default will materially impair the value of the corresponding Mortgaged Property as security for the Mortgage Loan or related Companion Loan or otherwise materially adversely affect the

 472 

interests of Certificateholders and the RR Interest Owner (and, with respect to a Whole Loan, the holders of any related Companion Loan as a collective whole (taking into account the pari passu or subordinate nature of any Companion Loans)), and (iii) the default will continue unremedied for the applicable cure period under the terms of the Mortgage Loan or related Companion Loan, or, if no cure period is specified and the default is capable of being cured, for 30 days (provided that such 30-day grace period does not apply to a default that gives rise to immediate acceleration without application of a grace period under the terms of the Mortgage Loan or related Companion Loan); provided that any determination that a special servicing transfer event has occurred under this clause (7) with respect to any Mortgage Loan or related Companion Loan solely by reason of the failure (or imminent failure) of the related borrower to maintain or cause to be maintained insurance coverage against damages or losses arising from acts of terrorism may only be made by the special servicer (and with respect to any Mortgage Loan other than any applicable Excluded Loan, prior to the occurrence and continuance of any Control Termination Event, with the consent of the Directing Holder) as described under “—Maintenance of Insurance” above.

However, the master servicer will be required to continue to (x) receive payments on the Mortgage Loans (and any related Serviced Companion Loan) (including amounts collected by the special servicer), (y) make certain calculations with respect to the Mortgage Loans and any related Serviced Companion Loan and (z) make remittances and prepare certain reports to the Certificateholders and the RR Interest Owner with respect to the Mortgage Loans and any related Serviced Companion Loan. Additionally, the master servicer will continue to receive the Servicing Fee in respect of the Mortgage Loans (and any related Serviced Companion Loan) and any related REO Loan at the Servicing Fee Rate.

If the related Mortgaged Property is acquired in respect of any Mortgage Loan (and any related Serviced Companion Loan) (upon acquisition, an “REO Property”) whether through foreclosure, deed-in-lieu of foreclosure or otherwise, the special servicer will continue to be responsible for its operation and management. If any Serviced Companion Loan becomes specially serviced, then the related Mortgage Loan will also become a Specially Serviced Loan. If any Mortgage Loan becomes a Specially Serviced Loan, then the related Serviced Companion Loan will also become a Specially Serviced Loan. The master servicer will have no responsibility for the performance by the special servicer of its duties under the PSA. Any Mortgage Loan (excluding any Non-Serviced Mortgage Loan), that is or becomes a cross-collateralized Mortgage Loan and is cross-collateralized with a Specially Serviced Loan will become a Specially Serviced Loan.

If any Specially Serviced Loan, in accordance with its original terms or as modified in accordance with the PSA, becomes performing for at least three (3) consecutive Periodic Payments (provided that no additional event of default is foreseeable in the reasonable judgment of the special servicer and no other event or circumstance exists that causes such Mortgage Loan or related Companion Loan to otherwise constitute a Specially Serviced Loan), the special servicer will be required to transfer servicing of such Specially Serviced Loan (a “Corrected Loan”) to the master servicer.

Asset Status Report

The special servicer will be required to prepare a report (an “Asset Status Report”) for each Mortgage Loan (other than any Non-Serviced Mortgage Loan) and, if applicable, any Serviced Whole Loan that becomes a Specially Serviced Loan upon the earlier of (i) 60 days after the servicing of such Mortgage Loan is transferred to the special servicer and (ii) prior to taking action with respect to any Major Decision (or making a determination not to take action with respect to a Major Decision) with respect to a Specially Serviced Loan (the “Initial Delivery Date”) and will be required to prepare one or more additional Asset Status Reports with respect to any such Specially Serviced Loan subsequent to the issuance of a Final Asset Status Report to the extent that during the course of the resolution of such Specially Serviced Loan changes in strategy reflected in the initial Asset Status Report (or subsequent Final Asset Status Report) are necessary to reflect the then current recommendation as to how the Specially Serviced Loan might be returned to performing status or otherwise liquidated in accordance with the Servicing Standard (each such report a “Subsequent Asset Status Report”). Each Asset Status Report will be required to be delivered in electronic form to:

 473 
●the Directing Holder (but only with respect to any Mortgage Loan other than an applicable Excluded Loan and for so long as no Consultation Termination Event is continuing);
●the Risk Retention Consultation Parties (but only with respect to any Mortgage Loan other than any applicable Excluded Loan);
●with respect to any related Serviced Companion Loan, to the extent such Serviced Companion Loan has been included in a securitization transaction, to the master servicer of such securitization into which such Serviced Companion Loan has been sold or, to the extent such Serviced Companion Loan has not been included in a securitization transaction, to the holder of such Serviced Companion Loan;
●the operating advisor (but, other than with respect to an applicable Excluded Loan, only after the occurrence and continuance of an Operating Advisor Consultation Event);
●the master servicer; and
●the 17g-5 Information Provider, which will be required to post such report to the 17g-5 Information Provider’s website.

A summary of each Final Asset Status Report will be provided to the certificate administrator and the trustee.

An Asset Status Report prepared for each Specially Serviced Loan will be required to include, among other things, the following information:

●summary of the status of such Specially Serviced Loan and any negotiations with the related borrower;
●a discussion of the legal and environmental considerations reasonably known to the special servicer, consistent with the Servicing Standard, that are applicable to the exercise of remedies and to the enforcement of any related guaranties or other collateral for the related Specially Serviced Loan and whether outside legal counsel has been retained;
●the most current rent roll (or, with respect to residential cooperative properties, maintenance schedule) and income or operating statement available for the related Mortgaged Property;
●(A) the special servicer’s recommendations on how such Specially Serviced Loan might be returned to performing status (including the modification of a monetary term, and any workout, restructure or debt forgiveness) and returned to the master servicer for regular servicing or foreclosed or otherwise realized upon (including any proposed sale of a Defaulted Loan or REO Property), (B) a description of any such proposed or taken actions, and (C) the alternative courses of action that were or are being considered by the special servicer in connection with the proposed or taken actions;
●the status of any foreclosure actions or other proceedings undertaken with respect to the Specially Serviced Loan, any proposed workouts and the status of any negotiations with respect to such workouts, and an assessment of the likelihood of additional defaults under the related Mortgage Loan or Serviced Whole Loan;
●a description of any amendment, modification or waiver of a material term of any ground lease (or any space lease or air rights lease, if applicable) or franchise agreement;
●the decision that the special servicer made, or intends or proposes to make, including a narrative analysis setting forth the special servicer’s rationale for its proposed decision, including its rejection of the alternatives;
 474 
●an analysis of whether or not taking such proposed action is reasonably likely to produce a greater recovery on a present value basis than not taking such action, setting forth (x) the basis on which the special servicer made such determination and (y) the net present value calculation and all related assumptions;
●the appraised value of the related Mortgaged Property (and a copy of the last obtained appraisal of such Mortgaged Property) together with a description of any adjustments to the valuation of such Mortgaged Property made by the special servicer together with an explanation of those adjustments; and
●such other information as the special servicer deems relevant in light of the Servicing Standard.

With respect to any Mortgage Loan or Serviced Whole Loan, other than any applicable Excluded Loan, if no Control Termination Event is continuing, the Directing Holder will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan within 10 business days after receipt of the Asset Status Report. If the Directing Holder does not disapprove an Asset Status Report within 10 business days or if the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval by the Directing Holder (communicated to the special servicer within ten business days) is not in the best interest of all the Certificateholders and the RR Interest Owner (taken as a collective whole), the special servicer will be required to implement the recommended action as outlined in the Asset Status Report. If the Directing Holder disapproves the Asset Status Report within the 10 business day period and the special servicer has not made the affirmative determination described above, the special servicer will be required to revise the Asset Status Report as soon as practicable thereafter, but in no event later than 30 days after the disapproval. The special servicer will be required to continue to revise the Asset Status Report until the Directing Holder fails to disapprove the revised Asset Status Report or until the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval is not in the best interests of the Certificateholders and the RR Interest Owner (taken as a collective whole); provided that, if the Directing Holder has not approved the Asset Status Report for a period of 60 business days following the first submission of an Asset Status Report, the special servicer may act upon the most recently submitted form of Asset Status Report, if consistent with the Servicing Standard. The procedures described in this paragraph are collectively referred to as the “Directing Holder Approval Process”.

A “Final Asset Status Report” means, with respect to any Specially Serviced Loan, the initial Asset Status Report, together with such other data or supporting information provided by the special servicer to the Directing Holder that does not include any communication (other than the Final Asset Status Report) between the special servicer and the Directing Holder or a Risk Retention Consultation Party with respect to such Specially Serviced Loan required to be delivered by the special servicer by the Initial Delivery Date or any Subsequent Asset Status Report, in each case, in the form fully approved or deemed approved, if applicable, by the Directing Holder pursuant to the Directing Holder Approval Process or following completion of the ASR Consultation Process, as applicable, and labeled or otherwise communicated as being “final”. For the avoidance of doubt, the special servicer may issue more than one Final Asset Status Report with respect to any Specially Serviced Loan in accordance with the procedures described above.

The special servicer will be required to notify the operating advisor of whether any Asset Status Report delivered to the operating advisor is a Final Asset Status Report, which notification may be satisfied by (i) delivery of an Asset Status Report that is either signed by the Directing Holder or that otherwise includes an indication that such Asset Status Report is deemed approved due to the passage of any required consent or consultation time period or (ii) such other method as reasonably agreed to by the operating advisor and the special servicer.

Prior to an Operating Advisor Consultation Event, the special servicer will be required to promptly deliver each Final Asset Status Report to the operating advisor after the completion of the Directing Holder Approval Process.

 475 

While an Operating Advisor Consultation Event is continuing, the operating advisor will be required to provide comments to the special servicer in respect of each Asset Status Report, if any, within 10 business days following the later of (i) receipt of such asset status report or (ii) receipt of such related additional information reasonably requested by the operating advisor, and propose possible alternative courses of action to the extent it determines such alternatives to be in the best interest of the Certificateholders (including any Certificateholders that are holders of the Controlling Class certificates) and the RR Interest Owner, as a collective whole. The special servicer will be required to consider such alternative courses of action on a non-binding basis, if any, and any other feedback provided by the operating advisor (and for so long as no Consultation Termination Event is continuing, the Directing Holder) in connection with the special servicer’s preparation of any asset status report that is provided while an Operating Advisor Consultation Event is continuing. The special servicer may revise the asset status report as it deems necessary to take into account any input and/or comments from the operating advisor (and for so long as no Consultation Termination Event is continuing, the Directing Holder), to the extent the special servicer determines that the operating advisor’s and/or Directing Holder’s input and/or recommendations are consistent with the Servicing Standard and in the best interest of the Certificateholders and the RR Interest Owner, as a collective whole. If the special servicer determines to revise any asset status report to take into account any input and/or comments from the operating advisor or the Directing Holder, the special servicer will be required to promptly deliver to the operating advisor and the Directing Holder the revised asset status report (until a Final Asset Status Report is issued). The procedures described in this paragraph are collectively referred to as the “ASR Consultation Process”. For additional information, see “—The Operating Advisor—Additional Duties of the Operating Advisor While an Operating Advisor Consultation Event Is Continuing”.

The special servicer will not be required to take or to refrain from taking any action because of any proposal, objection or comment by the operating advisor or, during the continuance of a Control Termination Event, the Directing Holder, or a recommendation of the operating advisor or, during the continuance of a Control Termination Event, the Directing Holder.

During the continuance of a Control Termination Event but for so long as no Consultation Termination Event is continuing, the Directing Holder (except with respect to any applicable Excluded Loan) will be entitled to consult on a non-binding basis with the special servicer and propose alternative courses of action and provide other feedback in respect of any Asset Status Report. In addition, during the continuance of an Operating Advisor Consultation Event, the operating advisor will consult on a non-binding basis with the special servicer and propose alternative courses of action and provide other feedback in respect of any Asset Status Report. After the occurrence of a Consultation Termination Event, the Directing Holder will have no right to consult with the special servicer with respect to Asset Status Reports and the special servicer will send the Asset Status Report to the operating advisor and will only be obligated to consult with the operating advisor with respect to any Asset Status Report as described above. The special servicer may choose to revise the Asset Status Report as it deems reasonably necessary in accordance with the Servicing Standard to take into account any input and/or recommendations of the operating advisor or the Directing Holder during the applicable periods described above, but is under no obligation to follow any particular recommendation of the operating advisor or the Directing Holder.

The special servicer will implement the Final Asset Status Report.

With respect to each Non-Serviced Mortgage Loan, the related directing holder under the related Non-Serviced PSA will have approval and consultation rights with respect to any asset status report prepared by the related Non-Serviced Special Servicer with respect to the related Non-Serviced Whole Loan under the related Non-Serviced PSA that are substantially similar, but not identical, to the approval and consultation rights of the Directing Holder with respect to the Mortgage Loans and the Serviced Whole Loans. See “—Servicing of the Non-Serviced Mortgage Loans”.

 476 

Realization Upon Mortgage Loans

If a payment default or material non-monetary default on a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan has occurred and such Mortgage Loan or Serviced Whole Loan is a Specially Serviced Loan, then, pursuant to the PSA, the special servicer, on behalf of the trustee, may, in accordance with the terms and provisions of the PSA, at any time institute foreclosure proceedings, exercise any power of sale contained in the related Mortgage, obtain a deed-in-lieu of foreclosure, or otherwise acquire title to the related Mortgaged Property, by operation of law or otherwise. The special servicer is not permitted, however, to cause the trustee to acquire title to any Mortgaged Property, have a receiver of rents appointed with respect to any Mortgaged Property or take any other action with respect to any Mortgaged Property that would cause the trustee, for the benefit of the Certificateholders and the RR Interest Owner, or any other specified person to be considered to hold title to, to be a “mortgagee-in-possession” of, or to be an “owner” or an “operator” of such Mortgaged Property within the meaning of certain federal environmental laws, unless the special servicer has determined in accordance with the Servicing Standard, based on an updated environmental assessment report prepared by a person who regularly conducts environmental audits and performed within six (6) months prior to any such acquisition of title or other action (which report will be an expense of the issuing entity subject to the terms of the PSA) that:

(a)   such Mortgaged Property is in compliance with applicable environmental laws or, if not, after consultation with an environmental consultant, that it would be in the best economic interest of the Certificateholders and the RR Interest Owner (and with respect to any Serviced Whole Loan, the holder of each related Serviced Companion Loan), as a collective whole as if such Certificateholders and the RR Interest Owner and, if applicable, Serviced Companion Loan holders constituted a single lender, taking into account the pari passu or subordinate nature of any related Companion Loan, to take such actions as are necessary to bring such Mortgaged Property in compliance with such laws, and

(b)   there are no circumstances present at such Mortgaged Property relating to the use, management or disposal of any hazardous materials for which investigation, testing, monitoring, containment, clean-up or remediation could be required under any currently effective federal, state or local law or regulation, or that, if any such hazardous materials are present for which such action could be required, after consultation with an environmental consultant, it would be in the best economic interest of the Certificateholders and the RR Interest Owner (and with respect to any Serviced Whole Loan, the holder of each related Serviced Companion Loan), as a collective whole as if such Certificateholders and the RR Interest Owner and, if applicable, the Serviced Companion Loan holders constituted a single lender, taking into account the pari passu or subordinate nature of any related Companion Loan, to take such actions with respect to the affected Mortgaged Property.

Such requirement precludes enforcement of the security for the related Mortgage Loan or Serviced Whole Loan until a satisfactory environmental site assessment is obtained (or until any required remedial action is taken), but will decrease the likelihood that the issuing entity will become liable for a material adverse environmental condition at the Mortgaged Property. However, we cannot assure you that the requirements of the PSA will effectively insulate the issuing entity from potential liability for a materially adverse environmental condition at any Mortgaged Property.

If title to any Mortgaged Property is acquired by the issuing entity (directly or through a single member limited liability company established for that purpose), the special servicer will be required to sell the Mortgaged Property prior to the close of the third calendar year beginning after the year of acquisition, unless (1) the IRS grants (or has not denied) an extension of time to sell the property or (2) the special servicer, the certificate administrator and the trustee receive an opinion of independent counsel to the effect that the holding of the property by the Lower-Tier REMIC longer than the above-referenced three (3) year period will not result in the imposition of a tax on any Trust REMIC, cause any Trust REMIC to fail to qualify as a REMIC under the Code at any time that any certificate is outstanding. Subject to the foregoing and any other tax-related limitations, pursuant to the PSA, the special servicer will generally be required to attempt to sell any Mortgaged Property so acquired in accordance with the Servicing Standard. The special servicer will also be required to cause any Mortgaged Property acquired by the

 477 

issuing entity to be administered so that it constitutes “foreclosure property” within the meaning of Code Section 860G(a)(8) at all times, and that the sale of the property does not result in the receipt by the issuing entity of any income from nonpermitted assets as described in Code Section 860F(a)(2)(B). If the Lower-Tier REMIC acquires title to any Mortgaged Property, the special servicer, on behalf of the Lower-Tier REMIC, will retain, at the expense of the issuing entity, an independent contractor to manage and operate the property. The independent contractor generally will be permitted to perform construction (including renovation) on a foreclosed property only if the construction was more than 10% completed at the time default on the related Mortgage Loan became imminent. The retention of an independent contractor, however, will not relieve the special servicer of its obligation to manage the Mortgaged Property as required under the PSA.

In general, the special servicer will be obligated to cause any Mortgaged Property acquired as an REO Property to be operated and managed in a manner that would, in its reasonable judgment and in accordance with the Servicing Standard, maximize the issuing entity’s net after-tax proceeds from such property. Generally, none of the Trust REMICs will be taxable on income received with respect to a Mortgaged Property acquired by the issuing entity to the extent that it constitutes “rents from real property”, within the meaning of Code Section 856(d) and applicable Treasury regulations under the Code. Rents from real property include fixed rents and rents based on the gross receipts or sales of a tenant but do not include the portion of any rental based on the net income or profit of any tenant or sub-tenant. No determination has been made as to whether rent on any of the Mortgaged Properties meets this requirement. Rents from real property include charges for services customarily furnished or rendered in connection with the rental of real property, whether or not the charges are separately stated. Services furnished to the tenants of a particular building will be considered as customary if, in the geographic market in which the building is located, tenants in buildings which are of similar class are customarily provided with the service. No determination has been made whether the services furnished to the tenants of the Mortgaged Properties are “customary” within the meaning of applicable regulations. It is therefore possible that a portion of the rental income with respect to a Mortgaged Property owned by the issuing entity would not constitute rents from real property, or that none of such income would qualify if a separate charge is not stated for such non-customary services or they are not performed by an independent contractor. Rents from real property also do not include income from the operation of a trade or business on the Mortgaged Property, such as a hospitality property, or rental income attributable to personal property leased in connection with a lease of real property if the rent attributable to personal property exceeds 15% of the total net rent for the taxable year. Any of the foregoing types of income may instead constitute “net income from foreclosure property”, which would be taxable to the Lower-Tier REMIC at the federal corporate rate (which, currently, is 21%) and may also be subject to state or local taxes. The PSA provides that the special servicer will be permitted to cause the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to Certificateholders and the RR Interest Owner is greater than another method of operating or net leasing the Mortgaged Property. Because these sources of income, if they exist, are already in place with respect to the Mortgaged Properties, it is generally viewed as beneficial to Certificateholders and the RR Interest Owner to permit the issuing entity to continue to earn them if it acquires a Mortgaged Property, even at the cost of this tax. These taxes would be chargeable against the related income for purposes of determining the proceeds available for distribution to holders of certificates and the RR Interest Owner. See “Material Federal Income Tax Considerations—Taxes That May Be Imposed on a REMIC—Prohibited Transactions”.

Under the PSA, the special servicer is required to establish and maintain one or more REO Accounts, to be held on behalf of the trustee for the benefit of the Certificateholders and the RR Interest Owner and with respect to a Serviced Whole Loan, the holder of each related Serviced Companion Loan, for the retention of revenues and insurance proceeds derived from each REO Property. The special servicer is required to use the funds in the applicable REO Account to pay for the proper operation, management, maintenance and disposition of any REO Property, but only to the extent of amounts on deposit in the applicable REO Account relate to such REO Property. To the extent that amounts in the applicable REO Account in respect of any REO Property are insufficient to make such payments, the master servicer is required to make a Property Protection Advance, unless it determines such Property Protection Advance would be nonrecoverable. On the later of the date that is (x) on or prior to the Determination Date or (y) 2

 478 

business days after such amounts are received and properly identified and determined to be available, the special servicer is required to deposit all amounts received in respect of each REO Property during such Collection Period, net of any amounts withdrawn to make any permitted disbursements, to the Collection Account; provided that the special servicer may retain in the applicable REO Account permitted reserves.

Sale of Defaulted Loans and REO Properties

If the special servicer determines in accordance with the Servicing Standard that it would be in the best economic interests of the Certificateholders and the RR Interest Owner or, in the case of a Serviced Pari Passu Whole Loan, Certificateholders, the RR Interest Owner and any holder of the related Serviced Pari Passu Companion Loan (as a collective whole as if such Certificateholders, the RR Interest Owner and Serviced Companion Loan holder constituted a single lender, taking into account the pari passu or subordinate nature of any related Companion Loan) to attempt to sell a Defaulted Loan (other than a Non-Serviced Mortgage Loan) and any related Serviced Pari Passu Companion Loan as described below, the special servicer will be required to use reasonable efforts to solicit offers for each Defaulted Loan on behalf of the Certificateholders, the RR Interest Owner and the holder of any related Serviced Pari Passu Companion Loan in such manner as will be reasonably likely to maximize the value of the Defaulted Loan on a net present value basis. In the case of certain Non-Serviced Mortgage Loans, under certain limited circumstances permitted under the related Co-Lender Agreement, to the extent that such Non-Serviced Mortgage Loan is not sold together with the related Non-Serviced Companion Loan by the special servicer for the related Non-Serviced Whole Loan, the special servicer will be entitled to sell (with respect to any Mortgage Loan other than any applicable Excluded Loan, (i) with the consent of the Directing Holder, if no Control Termination Event is continuing and (ii) after consultation with the Risk Retention Consultation Parties) such Non-Serviced Mortgage Loan if it determines in accordance with the Servicing Standard that such action would be in the best interests of the Certificateholders and the RR Interest Owner, and the special servicer will be entitled to a Liquidation Fee to the same extent that the special servicer would be entitled to such Liquidation Fee had such Non-Serviced Mortgage Loan been a Serviced Mortgage Loan. The special servicer is required to accept the first cash offer received from any person that constitutes a fair price for the Defaulted Loan. If multiple offers are received during the period designated by the special servicer for receipt of offers, the special servicer is required to select the highest offer. The special servicer is generally required to give the trustee, the certificate administrator, the master servicer, the operating advisor and (other than in respect of any applicable Excluded Loan) the Directing Holder (but only for so long as no Consultation Termination Event is continuing) and the Risk Retention Consultation Parties not less than 10 business days’ prior written notice of its intention to sell any such Defaulted Loan. Neither the trustee nor any of its affiliates may make an offer for or purchase any Defaulted Loan. “Defaulted Loan” means a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan that is a Specially Serviced Loan and (i) that is delinquent at least 60 days in respect of its Periodic Payments or delinquent in respect of its balloon payment, if any; provided that in respect of a balloon payment, such period will be 120 days after the related maturity date (or for such shorter period beyond the date on which the related balloon payment was due within which the refinancing or purchase referred to below is scheduled to occur pursuant to the commitment for refinancing or signed purchase agreement or on which such commitment or signed purchase agreement terminates) if the related borrower has provided the master servicer (and the master servicer will be required to promptly forward a copy of such document to the special servicer if it is not evident that a copy has been delivered to the special servicer, and the special servicer will be required to promptly forward a copy of such document to the Directing Holder for so long as no Consultation Termination Event is continuing), within 60 days after the related maturity date, with (a) a written and fully executed (subject only to customary final closing conditions) commitment, letter of intent, or otherwise binding application for refinancing or similar document that is, in each case, binding upon an acceptable lender or (b) a signed purchase agreement, in the case of clause (a) or (b), reasonably satisfactory in form and substance to the master servicer or the special servicer, as applicable and (for so long as no Control Termination Event is continuing) the Directing Holder, which provides that such refinancing or purchase will occur within 120 days of such related maturity date; and, in either case, such delinquency is to be determined without giving effect to any grace period permitted by the related Mortgage or Mortgage Note and without regard to any acceleration of payments under the related Mortgage and Mortgage Note or (ii)

 479 

as to which the master servicer or the special servicer has, by written notice to the related borrower, accelerated the maturity of the indebtedness evidenced by the related Mortgage Note.

The special servicer will be required to determine whether any cash offer constitutes a fair price for any Defaulted Loan if the highest offeror is a person other than an Interested Person. In determining whether any offer from a person other than an Interested Person constitutes a fair price for any Defaulted Loan, the special servicer will be required to take into account (in addition to the results of any appraisal, updated appraisal or narrative appraisal that it may have obtained pursuant to the PSA within the prior 9 months), among other factors, the period and amount of the occupancy level and physical condition of the related Mortgaged Property and the state of the local economy.

If the highest offeror is an Interested Person (provided that the trustee may not be a offeror), then the trustee, subject to any additional conditions in an applicable Co-Lender Agreement, will be required to determine whether the cash offer constitutes a fair price; provided, however, that no offer from an Interested Person will constitute a fair price unless (A) it is the highest offer received and (B) if the offer is less than the applicable Purchase Price, at least two (2) other offers are received from independent third parties. In determining whether any offer received from an Interested Person represents a fair price for any such Defaulted Loan, the trustee will be supplied with and will be required to rely on the most recent appraisal or updated appraisal conducted in accordance with the PSA within the preceding 9-month period or, in the absence of any such appraisal, on a new appraisal. Except as provided in the following paragraph, the cost of any appraisal will be covered by, and will be reimbursable as, a Property Protection Advance by the master servicer.

Notwithstanding anything contained in the preceding paragraph to the contrary, if the trustee is required to determine whether a cash offer by an Interested Person constitutes a fair price, the trustee may (at its option and at the expense of the Interested Person) designate an independent third party expert in real estate or commercial mortgage loan matters with at least 5 years’ experience in valuing or investing in loans similar to the subject Mortgage Loan or Serviced Whole Loan, as the case may be, that has been selected with reasonable care by the trustee to determine if such cash offer constitutes a fair price for such Mortgage Loan or Serviced Whole Loan. If the trustee designates such a third party to make such determination, the trustee will be entitled to rely conclusively upon such third party’s determination. The reasonable costs of all appraisals, inspection reports and broker opinions of value incurred by any such third party pursuant to this paragraph will be covered by, and will be paid in advance of any such determination by the Interested Person; provided that the trustee will not engage a third party expert whose fees exceed a commercially reasonable amount as determined by the trustee.

The special servicer is required to use reasonable efforts to solicit offers for each REO Property on behalf of the Certificateholders and the RR Interest Owner and any related holders(s) of any Serviced Pari Passu Companion Loan (if applicable) and to sell each REO Property in the same manner as with respect to a Defaulted Loan.

Notwithstanding any of the foregoing paragraphs, the special servicer will not be required to accept the highest cash offer for a Defaulted Loan or REO Property if the special servicer determines (with respect to any Mortgage Loan other than an applicable Excluded Loan, in consultation with the Directing Holder (unless a Consultation Termination Event exists), the Risk Retention Consultation Parties, and, in the case of a Serviced Pari Passu Whole Loan or an REO Property related to a Serviced Pari Passu Whole Loan, any related Companion Loan Holder(s)), in accordance with the Servicing Standard, that rejection of such offer would be in the best interests of the Certificateholders and the RR Interest Owner and, in the case of a sale of a Serviced Pari Passu Whole Loan or an REO Property related to a Serviced Pari Passu Whole Loan, any related Companion Loan Holder(s) (as a collective whole as if such Certificateholders, the RR Interest Owner and, if applicable, any related Companion Loan Holder(s) constituted a single lender, taking into account the pari passu or subordinate nature of any related Companion Loan), and the special servicer may accept a lower offer (from any person other than itself or an affiliate) if it determines, in accordance with the Servicing Standard, that acceptance of such offer would be in the best interests of the Certificateholders, the RR Interest Owner and, in the case of a Serviced Pari Passu Whole Loan or an REO Property related to a Serviced Pari Passu Whole Loan, any related Companion Loan Holder(s) (as a collective whole as if such Certificateholders, the RR Interest

 480 

Owner and, if applicable, any related Companion Loan Holder(s) constituted a single lender, taking into account the pari passu or subordinate nature of any related Companion Loan).

An “Interested Person” is the depositor, the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator, the trustee, the Risk Retention Consultation Parties, the Directing Holder, any borrower sponsor, any Borrower Party, any independent contractor engaged by the special servicer or any known affiliate of any of the preceding entities, and, with respect to a Whole Loan if it is a Defaulted Loan, the depositor, the master servicer, the special servicer (or any independent contractor engaged by the special servicer), or the trustee for the securitization of a Companion Loan, and each related Companion Loan Holder or its representative, any holder of a related mezzanine loan, or any known affiliate of any such party described above.

With respect to each Serviced Pari Passu Whole Loan, pursuant to the terms of the related Co-Lender Agreement(s), if such Serviced Pari Passu Whole Loan becomes a Defaulted Loan, and if the special servicer determines to sell the related Mortgage Loan in accordance with the discussion in this “—Sale of Defaulted Loans and REO Properties” section, then the special servicer will be required to sell any related Pari Passu Companion Loan together with such Mortgage Loan as one whole loan. The special servicer will not be permitted to sell the related Mortgage Loan together with the related Pari Passu Companion Loan if such Serviced Pari Passu Whole Loan becomes a Defaulted Loan without the consent of the holder of the related Pari Passu Companion Loan, unless the special servicer complies with certain notice and delivery requirements set forth in the PSA. See “Description of the Mortgage Pool—The Whole Loans.”

In addition, with respect to each Non-Serviced Mortgage Loan, if such Mortgage Loan has become a defaulted loan under the related Non-Serviced PSA, the related Non-Serviced Special Servicer will generally have the right to sell such Mortgage Loan together with any related Companion Loan as notes evidencing one whole loan. The issuing entity, as the holder of such Non-Serviced Mortgage Loan, will have the right to consent to such sale, provided that the Non-Serviced Special Servicer may sell the related Non-Serviced Whole Loan without such consent if the required notices and information regarding such sale are provided to the issuing entity in accordance with the related Co-Lender Agreement. The Controlling Class Representative will be entitled to exercise such consent right so long as no Control Termination Event is continuing, and if a Control Termination Event is continuing, the special servicer will exercise such consent rights. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans—Certain Rights of each Non-Controlling Holder”.

In addition, with respect to the Servicing Shift Mortgage Loans, if a Servicing Shift Mortgage Loan becomes a Defaulted Loan, the special servicer (or, on or after the applicable Servicing Shift Securitization Date, the special servicer under the related Servicing Shift PSA) will be required to sell such Mortgage Loan together with the related Companion Loans as notes evidencing one whole loan, in accordance with the provisions of the related Co-Lender Agreement and the PSA or the related Servicing Shift PSA, as the case may be.

To the extent that Liquidation Proceeds collected with respect to any Mortgage Loan are less than the sum of (1) the outstanding principal balance of the Mortgage Loan, (2) interest accrued thereon and (3) the aggregate amount of outstanding reimbursable expenses (including any (i) unpaid servicing compensation, (ii) unreimbursed Property Protection Advances, (iii) accrued and unpaid interest on all Advances and (iv) additional expenses of the issuing entity) incurred with respect to the Mortgage Loan, the issuing entity will realize a loss in the amount of the shortfall. The trustee, the master servicer and/or the special servicer will be entitled to reimbursement out of the Liquidation Proceeds recovered on any Mortgage Loan, prior to the distribution of those Liquidation Proceeds to Certificateholders and the RR Interest Owner, of any and all amounts that represent unpaid servicing compensation in respect of the related Mortgage Loan, certain unreimbursed expenses incurred with respect to the Mortgage Loan and any unreimbursed Advances (including interest on Advances) made with respect to the Mortgage Loan. In addition, amounts otherwise distributable on the certificates will be further reduced by interest payable to the master servicer, the special servicer or trustee on these Advances.

 481 

The Directing Holder

General

Subject to the rights of the holder of any related Companion Loan under the related Co-Lender Agreement as described under “—Rights of Holders of Companion Loans” below, for so long as no Control Termination Event is continuing, the Directing Holder (a) will be entitled to advise (1) the special servicer as to all Major Decisions with respect to Mortgage Loans (other than any Non-Serviced Mortgage Loan and other than any applicable Excluded Loan or any Servicing Shift Mortgage Loan) and (2) the master servicer to the extent the Directing Holder’s consent is required by the applicable clauses of the definition of “Master Servicer Decision”, and (b) will have the right to replace the special servicer with or without cause and have certain other rights under the PSA, each as described below. With respect to any Mortgage Loan or Serviced Whole Loan other than any applicable Excluded Loan or any Servicing Shift Mortgage Loan, during the continuance of a Control Termination Event, the Directing Holder will have certain consultation rights only, and upon the occurrence of a Consultation Termination Event, the Directing Holder will not have any consent or consultation rights, as further described below.

The “Controlling Class Representative” will be the Controlling Class Certificateholder (or its representative) selected by more than 50% of the Controlling Class Certificateholders, by Certificate Balance, as determined by the certificate registrar from time to time; provided, however, that

(1)       absent that selection, or

(2)       until a Controlling Class Representative is so selected, or

(3)       upon receipt of a notice from a majority of the Controlling Class Certificateholders, by Certificate Balance, that a Controlling Class Representative is no longer designated, then the Controlling Class Certificateholder that represents that it owns the largest aggregate Certificate Balance of the Controlling Class (with evidence of ownership), or its representative, will be the Controlling Class Representative;

provided, however, that (i) in the case of clause (3), in the event no one holder owns the largest aggregate Certificate Balance of the Controlling Class, then there will be no Controlling Class Representative until appointed in accordance with the terms of the PSA, and (ii) the certificate administrator and the other parties to the PSA will be entitled to assume that the identity of the Controlling Class Representative has not changed until such parties receive written notice of a replacement of the Controlling Class Representative from a party holding the requisite interest in the Controlling Class, or the resignation of the then-current Controlling Class Representative.

The initial Controlling Class Representative is expected to be CMBS 4 Sub 17, LLC or its affiliate.

The initial Controlling Class Representative, and any subsequent Controlling Class Representative, is hereby deemed to have agreed and acknowledged by virtue of its purchase of a Control Eligible Certificate (or beneficial ownership interest in such certificate) that its identity will be reported monthly by the certificate administrator in the Distribution Date Statement.

The “Directing Holder” means (1) with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan, any applicable Excluded Loan and any Servicing Shift Mortgage Loan) or Serviced Whole Loan (other than any Servicing Shift Whole Loan and any applicable Excluded Loan), the Controlling Class Representative, and (2) with respect to any Servicing Shift Mortgage Loan, prior to the occurrence of the related Servicing Shift Securitization Date, the related Loan-Specific Directing Holder.

The “Loan-Specific Directing Holder” means, with respect to any Servicing Shift Whole Loan, the “controlling holder”, the “directing certificateholder”, the “directing holder”, “directing lender” or any analogous concept under the related Co-Lender Agreement.

 482 

Prior to the applicable Servicing Shift Securitization Date, the “Loan-Specific Directing Holder” with respect to a Servicing Shift Whole Loan will initially be the holder of the related Controlling Companion Loan. For the avoidance of doubt, there is no Loan-Specific Directing Holder related to the issuing entity. On or after the applicable Servicing Shift Securitization Date, there will be no Loan-Specific Directing Holder under the PSA with respect to the related Servicing Shift Whole Loan.

A “Controlling Class Certificateholder” is each holder (or Certificate Owner, if applicable) of a certificate of the Controlling Class as determined by the certificate registrar from time to time, upon request by any party to the PSA.

The “Controlling Class” will be, as of any time of determination, the most subordinate class of Control Eligible Certificates then-outstanding that has an aggregate Certificate Balance (as notionally reduced by any Cumulative Appraisal Reduction Amounts allocable to such class) at least equal to 25% of the initial Certificate Balance of that class; provided that if, at any time, the Certificate Balances of all Control Eligible Certificates, as notionally reduced by any Appraisal Reduction Amounts (but without regard to any Collateral Deficiency Amount) allocable to such classes, have been reduced to zero, the Controlling Class will be the most senior class of Control Eligible Certificates that has a principal balance greater than zero; provided, further, that if at any time the Certificate Balance of each Class of Principal Balance Certificates other than the Control Eligible Certificates has been reduced to zero as a result of the allocation of principal payments on the Mortgage Loans, then the “Controlling Class” will be the most subordinate class of Control Eligible Certificates that has an aggregate Certificate Balance greater than zero without regard to the application of Appraisal Reduction Amounts (or any Collateral Deficiency Amount) to notionally reduce the Certificate Balance of such Class. The Controlling Class as of the Closing Date will be the Class J-RR certificates.

The “Control Eligible Certificates” will be the Class J-RR certificates.

The master servicer, the special servicer, the operating advisor, the certificate administrator, the trustee or any Certificateholder or the RR Interest Owner may request that the certificate registrar determine which class of Control Eligible Certificates is the then-current Controlling Class and the certificate registrar must thereafter provide such information to the requesting party. The depositor, the trustee, the master servicer, the special servicer, the operating advisor and, for so long as no Consultation Termination Event is continuing, the Controlling Class Representative, may request that the certificate administrator provide, and the certificate administrator must so provide, a list of the holders (or Certificate Owners, if applicable) of the Controlling Class. The trustee, the certificate administrator, the master servicer, the special servicer and the operating advisor may each rely on any such list so provided.

In the event that no Directing Holder has been appointed or identified to the master servicer or the special servicer, as applicable, and the master servicer or the special servicer, as applicable, has attempted to obtain such information from the certificate administrator and no such entity has been identified to the master servicer or the special servicer, as applicable, then until such time as the new Directing Holder is identified, the master servicer or the special servicer, as applicable, will have no duty to consult with, provide notice to, or seek the approval or consent of any such Directing Holder, as the case may be.

With respect to any matter for which the consent or consultation of the Directing Holder is required, to the extent no specific time period for deemed consent or deemed waiver of consultation rights is expressly stated in the PSA, in the event no response from the Directing Holder is received within ten (10) business days following the written request for input or any required consent or consultation, the Directing Holder will be deemed to have consented to or approved the specific matter; provided, however, that the failure of the Directing Holder to respond will not affect any future matters with respect to the applicable Mortgage Loan or any other Mortgage Loan.

 483 

Major Decisions

Except as otherwise described under “—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event” and “—Servicing Override” below and subject to the rights of the holder of any related Companion Loan under the related Co-Lender Agreement as described under “—Rights of Holders of Companion Loans” below, for so long as no Control Termination Event is continuing, neither the master servicer nor the special servicer will be permitted to take any of the following actions, as to which the Directing Holder has objected in writing within ten business days (or thirty (30) days with respect to an Acceptable Insurance Default) after receipt of the related Major Decision Reporting Package (provided that if such written objection has not been received by the master servicer or the special servicer, as applicable, within such ten-business-day (or 30-day) period, the Directing Holder will be deemed to have approved such action) (each of the following, a “Major Decision”):

(i)                        any proposed or actual foreclosure upon or comparable conversion (which may include acquisition of an REO Property) of the ownership of properties securing any Mortgage Loan (other than any Non-Serviced Mortgage Loan and any Servicing Shift Mortgage Loan) that comes into and continues in default;

(ii)                     any modification, consent to a modification or waiver of any monetary term (other than penalty charges (which the master servicer or special servicer, as applicable, is permitted to waive without Directing Holder approval pursuant to the PSA) and default interest) or material non-monetary term (including, without limitation, the timing of payments and acceptance of discounted payoffs) of a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan or any extension of the maturity date of such Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan other than in connection with a maturity default if a refinancing or sale is expected within 120 days as provided in clause (ix) of the definition of “Master Servicer Decision”;

(iii)                  any sale of a Defaulted Loan and any related defaulted Companion Loan, or any REO Property (other than in connection with the termination of the issuing entity as described under “—Termination; Retirement of Certificates”) or a defaulted Non-Serviced Mortgage Loan that the special servicer is permitted to sell in accordance with the PSA, in each case, for less than the applicable Purchase Price;

(iv)                   any determination to bring a Mortgaged Property or an REO Property into compliance with applicable environmental laws or to otherwise address hazardous material located at a Mortgaged Property or an REO Property;

(v)                      any waiver of a “due-on-sale” or “due-on-encumbrance” clause with respect to a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or a Serviced Whole Loan or any consent to such a waiver or consent to a transfer of the Mortgaged Property or interests in the borrower or consent to the incurrence of additional debt, other than (A) any such transfer or incurrence of debt as described under clauses (xiii), (xiv) or (xv) of the definition of “Master Servicer Decision” or as may be effected (I) without the consent of the lender under the related loan agreement, (II) pursuant to the specific terms of such Mortgage Loan and (III) for which there is no lender discretion, or (B) solely with respect to a Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A., subject to the satisfaction of various conditions and subject to certain parameters set forth in the PSA and discussed under “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”, (a) the waiver of a “due-on-encumbrance” clause with respect to a Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. to permit subordinate debt secured by the related Mortgaged Property and (b) the incurrence of additional indebtedness by a residential cooperative borrower;

(vi)                   other than in the case of a Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A., (a) any property management company changes with respect to a Specially Serviced Loan with a principal balance equal to or greater than $5,000,000, including, without limitation, approval of the termination of a manager and appointment of a new property

 484 

manager, (b) with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan that is a non-Specially Serviced Loan, a change in property management if the replacement property manager is a Borrower Party or (c) franchise changes with respect to a Mortgage Loan for which the lender is required to consent or approve such changes under the related Mortgage Loan documents;

(vii)                other than in the case of any non-Specially Serviced Loan or Mortgage Loan secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A., releases of any material amounts from any escrow accounts, reserve funds or letters of credit, in each case, held as performance escrows or reserves, other than those required pursuant to the specific terms of the related Mortgage Loan documents (provided, however, that any releases for which there is lender discretion of material amounts from any escrow accounts, reserve funds or letters of credit held as performance escrows or performance reserves specified (along with the related Mortgage Loan) on a schedule to the PSA will also constitute Major Decisions) (for the avoidance of doubt, any routine and/or customary escrow and reserve fundings or disbursements for which the satisfaction of performance related criteria is not required pursuant to the terms of the related Mortgage Loan documents, including any request for the funding or disbursement of ordinary course impounds, repair and replacement reserves, lender approved budget and operating expenses, and tenant improvements pursuant to an approved lease, each in accordance with the Mortgage Loan documents will not constitute a Major Decision);

(viii)             any acceptance of an assumption agreement or any other agreement permitting a transfer of interests in a borrower or guarantor or releasing a borrower or guarantor from liability under a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan other than pursuant to the specific terms of such Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan and for which there is no lender discretion;

(ix)                 other than in the case of a non-Specially Serviced Loan, any determination of an Acceptable Insurance Default;

(x)                    other than in the case of a non-Specially Serviced Loan, any modification, waiver or amendment of any lease, the execution of any new lease or the granting of a subordination, non-disturbance and attornment agreement in connection with any lease (other than for ground leases), at a Mortgaged Property if (a) the lease affects an area greater than or equal to the lesser of (1) 30% of the net rentable area of the improvements at the Mortgaged Property and (2) 30,000 square feet or (b) such transaction is not a routine leasing matter;

(xi)                 other than in the case of a non-Specially Serviced Loan or a Non-Serviced Mortgage Loan, any modification, amendment, consent to a modification or waiver of any material term of any intercreditor, co-lender or similar agreement with any mezzanine lender, subordinate debt holder or Serviced Pari Passu Companion Loan holder related to a Mortgage Loan or Whole Loan, or any action to enforce rights (or decision not to enforce rights) with respect thereto; provided, however, that any such modification or amendment that would adversely impact the master servicer will additionally require the consent of the master servicer as a condition to its effectiveness; provided, further, that any amendment to split notes or re-allocate note balance of Pari Passu Companion Loans effected in accordance with the terms of the related Co-Lender Agreement and as to which the consent of the holder of the related Mortgage Loan is not required will not constitute a "Major Decision";

(xii)              any consent to incurrence of additional debt by the borrower or mezzanine debt by a direct or indirect parent of a borrower, to the extent the lender’s approval is required under the related Mortgage Loan documents, other than with respect to a Mortgage Loan secured by a residential cooperative property, as to which certain parameters set forth in the PSA and discussed under “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing for Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.” have been satisfied;

 485 

(xiii)           requests for property or other collateral releases or substitutions, other than (a) grants of easements or rights of way, (b) releases of non-material, non-income producing parcels of a Mortgaged Property (including, without limitation, any such releases as to which the related Mortgage Loan documents expressly require the mortgagee thereunder to make such releases), (c) consents to releases related to condemnation of parcels of a Mortgaged Property, (d) the release of collateral securing any Mortgage Loan in connection with defeasance of the collateral for such Mortgage Loan or (e) the items listed in clause (vii) of this definition and clause (viii) of the definition of Master Servicer Decision;

(xiv)            other than in the case of a non-Specially Serviced Loan, approval of easements and rights of way that materially affect the use or value of a Mortgaged Property or the borrower’s ability to make any payments with respect to the related Mortgage Loan;

(xv)               agreeing to any modification, waiver, consent or amendment of the related Mortgage Loan or Serviced Whole Loan in connection with a defeasance if such proposed modification, waiver, consent or amendment is with respect to (a) a modification of the type of defeasance collateral required under the Mortgage Loan documents such that defeasance collateral other than direct, non-callable obligations of the United States of America would be permitted or (b) a modification that would permit a principal prepayment instead of defeasance if the applicable loan documents do not otherwise permit such principal prepayment;

(xvi)            determining whether to cure any default by a borrower under a ground lease or permit any ground lease modification, amendment or subordination, non-disturbance and attornment agreement or entry into a new ground lease;

(xvii)         other than with respect to residential cooperative mortgage loans secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. and other than in the case of a Non-Specially Serviced Loan, consent to actions and releases related to condemnation of parcels of a Mortgaged Property with respect to a material parcel or a material income producing parcel or any condemnation that materially affects the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the related Mortgage Loan or any related Companion Loan when due;

(xviii)      following a default or an event of default with respect to a Mortgage Loan or Serviced Whole Loan, any exercise of remedies, including acceleration of the Mortgage Loan or Serviced Whole Loan or initiation of any proceedings, judicial or otherwise, under the related Mortgage Loan documents;

(xix)          other than with respect to residential cooperative mortgage loans secured by a residential cooperative property sold to the depositor by National Cooperative Bank, N.A. and other than in the case of any non-Specially Serviced Loan, approval of any waiver regarding the receipt of financial statements (other than immaterial timing waivers including late financial statements which in no event relieve any borrower of the obligation to provide financial statements on at least a quarterly basis) following three consecutive late deliveries of financial statements; and

(xx)             the voting on any plan of reorganization, restructuring or similar plan in the bankruptcy of a borrower.

Subject to the terms and conditions of this section, the special servicer will process all requests for any matter that constitutes a “Major Decision” with respect to all Mortgage Loans (other than any Non-Serviced Mortgage Loan) and Serviced Whole Loan, unless the master servicer and the special servicer have mutually agreed to have the master servicer process such request in accordance with the terms and conditions reasonably agreed to by the master servicer and the special servicer, including the special servicer’s consent. Upon receiving a request for any matter that constitutes a Major Decision, the master servicer will be required to promptly forward such request to the special servicer and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request in accordance with the terms and conditions reasonably agreed to by the master servicer and special servicer, including the special servicer’s consent, the special servicer will be required to process such request and the master servicer will have no further obligation with respect to such request or the related

 486 

Major Decision. With respect to such request, such master servicer will continue to cooperate with reasonable requests of such special servicer by delivering any additional information in such master servicer’s possession to such special servicer that is reasonably requested by such special servicer relating to such Major Decision. Except as mutually agreed to by the applicable master servicer and the applicable special servicer, the applicable master servicer will not be required to interface with the borrower or provide a written recommendation and analysis with respect to any Major Decision.

If the master servicer and the special servicer have mutually agreed that the master servicer will process any Major Decision, the master servicer will not be permitted to take any of the actions that constitute Major Decisions unless it has obtained the consent of the special servicer, which consent will be deemed given (unless earlier objected to by the special servicer) 10 business days after the special servicer’s receipt from the master servicer of the master servicer’s written recommendation and analysis with respect to such Major Decision and all information reasonably requested by the special servicer and reasonably available to the master servicer in order to make an informed decision with respect to such Major Decision plus the time period provided to the Directing Holder or other relevant party under the PSA and, if applicable, any additional time period permitted in the related Co-Lender Agreement. The foregoing consent rights of the Directing Holder will not apply to any applicable Excluded Loan.

In connection with the mutual agreement between the special servicer and master servicer that the master servicer will process a Major Decision, the master servicer will deliver notice to the special servicer upon completion of the processing of such Major Decision, and the special servicer will forward such notice to the Directing Holder (but only for so long as no Consultation Termination Event is continuing).

As used in clause (vii) of the definition of “Major Decision”, “performance” and similar escrows and reserves refers to any escrow or reserve that is taken (in whole or in part) at the origination of the related Mortgage Loan or Whole Loan or in connection with any loan modification, the release of which is subject to the satisfaction of specifically identified conditions or the occurrence of a specifically identified event, in each case as set forth in the related Mortgage Loan documents and related to the related borrower or Mortgaged Property.

Prior to the occurrence and continuance of an Operating Advisor Consultation Event, the special servicer will be required to provide any Major Decision Reporting Package to the operating advisor promptly after the special servicer receives the Directing Holder’s approval or deemed approval of such Major Decision Reporting Package. During the continuance of an Operating Advisor Consultation Event (whether or not a Control Termination Event is continuing), the master servicer or the special servicer that is processing the related Major Decision will be required to provide each Major Decision Reporting Package to the operating advisor simultaneously with the master servicer’s or the special servicer’s written request, as applicable, for the operating advisor’s input regarding the related Major Decision (which written request and Major Decision Reporting Package may be delivered in one notice), as set forth under “—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event” below. With respect to any particular Major Decision and/or related Major Decision Reporting Package or any Asset Status Report required to be delivered by the master servicer or the special servicer, to the operating advisor, the master servicer or the special servicer, as applicable, will be required to make available to the operating advisor a servicing officer with the relevant knowledge regarding the applicable Mortgage Loan and such Major Decision and/or Asset Status Report in order to address reasonable questions that the operating advisor may have relating to, among other things, such Major Decision and/or Asset Status Report.

“Major Decision Reporting Package” means, with respect to any Major Decision which it is processing, a written report by the master servicer or the special servicer (which in the discretion of the special servicer may be in the form of an Asset Status Report), as applicable, describing in reasonable detail (i) the background and circumstances requiring action of the master servicer or the special servicer, as applicable, and (ii) the proposed course of action recommended.

 487 

In connection with any Major Decision processed by the special servicer, the special servicer will provide any final Major Decision Reporting Package prepared by it to the Master Servicer promptly after the Directing Holder's approval of such final Major Decision Reporting Package.

Asset Status Report

So long as no Control Termination Event is continuing, the Directing Holder will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan. If a Consultation Termination Event is continuing, the Controlling Class Representative will have no right to consult with the special servicer with respect to the Asset Status Reports.

Replacement of a Special Servicer

So long as no Control Termination Event is continuing, the Directing Holder will have the right to replace the special servicer with or without cause as described under “—Replacement of the Special Servicer Without Cause” and “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” below.

Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event

If a Control Termination Event is continuing, but for so long as no Consultation Termination Event is continuing, neither the master servicer nor the special servicer will be required to obtain the consent of the Directing Holder with respect to any of the Major Decisions or Asset Status Reports, but will be required to consult with the Directing Holder in connection with any Major Decision that it is processing or, in the case of the special servicer, any Asset Status Report (or any other matter for which the consent of the Directing Holder would have been required or for which the Directing Holder would have the right to direct the master servicer or the special servicer if no Control Termination Event was continuing) and to consider alternative actions recommended by the Directing Holder in respect of such Major Decision or Asset Status Report (or such other matter). Such consultation will not be binding on the master servicer or the special servicer. In the event the master servicer or the special servicer, as applicable, receives no response from the Directing Holder within 10 days following the master servicer’s or the special servicer’s written request for input (which initial request is required to include the related Major Decision Reporting Package) on any required consultation, the master servicer or the special servicer, as applicable, will not be obligated to consult with the Directing Holder on the specific matter; provided, however, that the failure of the Directing Holder to respond will not relieve the master servicer or the special servicer, as applicable, from consulting with the Directing Holder on any future matters with respect to the applicable Mortgage Loan or Serviced Whole Loan or any other Mortgage Loan. With respect to any Excluded Special Servicer Loan (that is not also an applicable Excluded Loan), if any, the Directing Holder (prior to the occurrence and continuance of a Control Termination Event) will be required to select an Excluded Special Servicer with respect to such Excluded Special Servicer Loan. During the continuance of a Control Termination Event or if at any time the applicable Excluded Special Servicer Loan is also an applicable Excluded Loan, the resigning special servicer will be required to use reasonable efforts to select the related Excluded Special Servicer.

In addition, if an Operating Advisor Consultation Event is continuing, the master servicer or the special servicer will also be required to consult with the operating advisor in connection with any Major Decision that it is processing (and such other matters that are subject to consultation rights of the operating advisor pursuant to the PSA) and to consider alternative actions recommended by the operating advisor in respect of such Major Decision; provided that such consultation is on a non-binding basis. In the event the master servicer or the special servicer, as applicable, receives no response from the operating advisor within 10 days following the later of (i) its written request for input (which request is required to include the related Major Decision Reporting Package) on any required consultation and (ii) delivery of all such additional information reasonably requested by the operating advisor that is in

 488 

possession of the master servicer or the special servicer, as applicable, related to the subject matter of such consultation, the master servicer or the special servicer, as applicable, will not be obligated to consult with the operating advisor on the specific matter; provided, however, that the failure of the operating advisor to respond will not relieve the master servicer or the special servicer, as applicable, from consulting with the operating advisor on any future matters with respect to the applicable Mortgage Loan or Serviced Whole Loan or any other Mortgage Loan. Notwithstanding anything to the contrary contained in this prospectus, with respect to any applicable Excluded Loan related to the Controlling Class Representative (regardless of whether an Operating Advisor Consultation Event has occurred and is continuing), the master servicer, the special servicer or the related Excluded Special Servicer, as applicable, will be required to consult with the operating advisor, on a non-binding basis, in connection with the related transactions involving proposed Major Decisions that it is processing and consider alternative actions recommended by the operating advisor, in respect thereof, in accordance with the procedures set forth in the PSA for consulting with the operating advisor.

In addition, (i) for so long as no Consultation Termination Event is continuing, with respect to any Specially Serviced Loan (other than any Servicing Shift Mortgage Loan, any Non-Serviced Mortgage Loan or any applicable Excluded Loan), and (ii) during the continuance of a Consultation Termination Event, with respect to any Mortgage Loan (other than any Servicing Shift Mortgage Loan, any Non-Serviced Mortgage Loan or any applicable Excluded Loan), the master servicer or the special servicer will also be required to consult with the Risk Retention Consultation Parties in connection with any Major Decision it is processing (and such other matters that are subject to consultation rights of such Risk Retention Consultation Party pursuant to the PSA) and to consider alternative actions recommended by the Risk Retention Consultation Parties in respect of such Major Decision; provided that such consultation is on a non-binding basis. In the event the master servicer or the special servicer, as applicable, receives no response from any such Risk Retention Consultation Party within 10 days following the later of (i) the master servicer’s or the special servicer’s written request for input (which request is required to include the related Major Decision Reporting Package) on any required consultation and (ii) delivery of all such additional information reasonably requested by such Risk Retention Consultation Party related to the subject matter of such consultation, the master servicer or the special servicer, as applicable, will not be obligated to consult with such Risk Retention Consultation Party on the specific matter; provided, however, that the failure of such Risk Retention Consultation Party to respond will not relieve the master servicer or the special servicer, as applicable using reasonable efforts to consult with such Risk Retention Consultation Party on any future matters with respect to the applicable Mortgage Loan or Serviced Whole Loan or any other Mortgage Loan.

If a Consultation Termination Event is continuing, no class of certificates will act as the Controlling Class, and the Controlling Class Representative will have no consultation or consent rights under the PSA and will have no right to receive any notices, reports or information (other than notices, reports or information required to be delivered to all Certificateholders) or any other rights as Controlling Class Representative under the PSA. The master servicer or the special servicer, as applicable, will nonetheless be required to consult with the operating advisor in connection with Major Decisions that it is processing, asset status reports and other material special servicing actions to the extent set forth in the PSA, and no Controlling Class Certificateholder will be recognized or have any right to approve or be consulted with respect to asset status reports or material special servicer actions.

A “Control Termination Event” will occur with respect to any Mortgage Loan or Serviced Whole Loan, in each case excluding any Servicing Shift Whole Loan (and the Mortgage Loan and Companion Loans, if applicable, composing each such Whole Loan), when one or more of the following is true: (i) there is no Class of Control Eligible Certificates that has a Certificate Balance (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of such class) at least equal to 25% of the initial Certificate Balance of that class, or (ii) when such Mortgage Loan or Whole Loan is an applicable Excluded Loan; provided, that no Control Termination Event may occur with respect to the applicable Loan-Specific Directing Holder related to a Servicing Shift Whole Loan and the term “Control Termination Event” will not be applicable to such Loan-Specific Directing Holder related to such Servicing Shift Whole Loan; provided, further, that, if at any time, the Certificate Balance of each Class of Principal Balance Certificates other than the Control Eligible Certificates has been reduced to

 489 

zero as a result of the allocation of principal payments on the Mortgage Loans, then no Control Termination Event will be deemed to occur.

A “Consultation Termination Event” will occur with respect to any Mortgage Loan or Serviced Whole Loan, in each case excluding any Servicing Shift Whole Loan (and the Mortgage Loan and Companion Loans, if applicable, composing each such Whole Loan), when one or more of the following is true: (i) there is no class of Control Eligible Certificates that has a then-outstanding Certificate Balance at least equal to 25% of the initial Certificate Balance of that class, in each case, without regard to the application of any Cumulative Appraisal Reduction Amounts, or (ii) such Mortgage Loan or Whole Loan is an applicable Excluded Loan; provided that, no Consultation Termination Event may occur with respect to the applicable Loan-Specific Directing Holder related to a Servicing Shift Whole Loan and the term “Consultation Termination Event” will not be applicable to such Loan-Specific Directing Holder related to such Servicing Shift Whole Loan; provided, further, that if at any time, the Certificate Balance of each Class of Principal Balance Certificates other than the Control Eligible Certificates has been reduced to zero as a result of the allocation of principal payments on the Mortgage Loans, then no Consultation Termination Event will be deemed to occur.

With respect to any applicable Excluded Loan, the Controlling Class Representative or any Controlling Class Certificateholder will not have any consent or consultation rights with respect to the servicing of such Excluded Loan and a Control Termination Event and Consultation Termination Event will be deemed to have occurred with respect to such Excluded Loan.

For a description of certain restrictions on any modification, waiver or amendment to the Mortgage Loan documents, see “—Modifications, Waivers and Amendments” above.

Servicing Override

In the event that the master servicer or the special servicer, as applicable, determines that immediate action with respect to any Major Decision or Master Servicer Decision (or any other matter requiring consent of the Directing Holder with respect to any Mortgage Loan or Serviced Whole Loan other than any applicable Excluded Loan, prior to the occurrence and continuance of a Control Termination Event in the PSA (or any matter requiring consultation with the Directing Holder, the Risk Retention Consultation Parties or the operating advisor)) is necessary to protect the interests of the Certificateholders and the RR Interest Owner (and, with respect to a Serviced Whole Loan, the interest of the Certificateholders, the RR Interest Owner and the holders of any related Serviced Companion Loan), as a collective whole (taking into account the pari passu or subordinate nature of any Companion Loans), the master servicer or the special servicer, as the case may be, may take any such action without waiting for the Directing Holder’s response (or without waiting to consult with the Directing Holder, the Risk Retention Consultation Parties or the operating advisor, as the case may be); provided that the special servicer or master servicer, as applicable, provides the Directing Holder (or the operating advisor, if applicable) with prompt written notice following such action including a reasonably detailed explanation of the basis for such action.

In addition, neither the master servicer nor the special servicer (i) will be required to take or refrain from taking any action pursuant to instructions or objections from the Directing Holder or Controlling Class Representative or (ii) may follow any advice or consultation provided by the Directing Holder or Controlling Class Representative or the holder of a Serviced Pari Passu Companion Loan (or its representative) that would (1) cause it to violate any applicable law, the related Mortgage Loan documents, any related Co-Lender Agreement, the PSA, including the Servicing Standard, or the REMIC provisions of the Code, (2) expose the master servicer, the special servicer, the certificate administrator, the operating advisor, the asset representations reviewer, the issuing entity or the trustee to liability, (3) materially expand the scope of responsibilities of the master servicer or the special servicer, as applicable, under the PSA or (4) cause the master servicer or the special servicer, as applicable, to act, or fail to act, in a manner which in the reasonable judgment of the master servicer or the special servicer, as applicable, is not in the best interests of the Certificateholders and the RR Interest Owner (and, with respect to a Serviced Whole Loan, subject to the rights of the holders of any related Companion Loan, as described under “Description of the Mortgage Pool—The Whole Loans”).

 490 

Rights of Holders of Companion Loans

With respect to any Non-Serviced Whole Loan or Servicing Shift Whole Loan, the Controlling Class Representative will not be entitled to exercise the rights described above, but such rights, or rights substantially similar to those rights, will be exercisable by the related directing holder under the related Non-Serviced PSA. The issuing entity, as the holder of each Non-Serviced Mortgage Loan and each Servicing Shift Mortgage Loan, has non-binding consultation rights with respect to certain major decisions relating to each Non-Serviced Whole Loan or each Servicing Shift Whole Loan, as applicable, and, other than in respect of any applicable Excluded Loan, so long as no Consultation Termination Event is continuing, the Controlling Class Representative will be entitled to exercise such consultation rights of the issuing entity pursuant to the terms of the related Co-Lender Agreement. In the event a Consultation Termination Event is continuing, the special servicer will be required to exercise such consultation rights of the issuing entity pursuant to the terms of the related Co-Lender Agreement. See also “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans—Certain Rights of each Non-Controlling Holder” and “—Servicing of the Non-Serviced Mortgage Loans”.

With respect to a Serviced Pari Passu Mortgage Loan that is subject to a Pari Passu Companion Loan, the holder of the Pari Passu Companion Loan has non-binding consultation rights with respect to certain major decisions and certain rights in connection with the sale of such Serviced Whole Loan if it has become a Defaulted Loan, as provided in the applicable Co-Lender Agreement. See “Description of the Mortgage Pool—The Whole Loans” and “—Sale of Defaulted Loans and REO Properties”.

Limitation on Liability of Directing Holder

The Directing Holder will not be liable to the issuing entity or the Certificateholders or the RR Interest Owner for any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Directing Holder will not be protected against any liability to the Controlling Class Certificateholders that would otherwise be imposed by reason of willful misconduct, bad faith or gross negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the Controlling Class Certificateholders.

Each Certificateholder and the RR Interest Owner will acknowledge and agree, by its acceptance of its certificates or the RR Interest, as applicable, that the Directing Holder:

(a)   may have special relationships and interests that conflict with those of holders of one or more classes of certificates or the RR Interest;

(b)   may act solely in the interests of the Controlling Class Certificateholders;

(c)   does not have any liability or duties to the holders of any class of certificates other than the Controlling Class or the RR Interest;

(d)   may take actions that favor the interests of the Controlling Class Certificateholders over the interests of the holders of one or more other classes of certificates or the RR Interest; and

(e)   will have no liability whatsoever (other than to a Controlling Class Certificateholder, to the extent the Controlling Class Representative is the Directing Holder) for having so acted as set forth in (a) through (d) above, and no Certificateholder or the RR Interest Owner may take any action whatsoever against the Directing Holder or any director, officer, employee, agent or principal of the Directing Holder for having so acted.

The taking of, or refraining from taking, any action by the master servicer or special servicer in accordance with the direction of or approval of the Directing Holder, which does not violate the terms of any Mortgage Loan, any law or the Servicing Standard or the provisions of the PSA or the related Co-Lender Agreement, will not result in any liability on the part of the master servicer or the special servicer.

 491 

Each Certificateholder will acknowledge and agree, by its acceptance of its certificates, that the Loan-Specific Directing Holder and the holders of the Non-Serviced Companion Loan(s) or a Companion Loan that is part of a Servicing Shift Whole Loan or their respective designees (e.g. the related directing holder under the related Non-Serviced PSA) will have limitations on liability with respect to actions taken in connection with the related Mortgage Loan similar to the limitations of the Directing Holder described above pursuant to the terms of the related Co-Lender Agreement and the related Non-Serviced PSA. See “Description of the Mortgage Pool—The Whole Loans”.

The Operating Advisor

General

The operating advisor will act solely as a contracting party to the extent set forth in the PSA, and in accordance with the Operating Advisor Standard, and will have no fiduciary duty to any party. The operating advisor’s duties will be limited to its specific duties under the PSA, and the operating advisor will have no duty or liability to any particular class of certificates, any Certificateholder, the RR Interest or the RR Interest Owner. The operating advisor is not the special servicer, the master servicer or a sub-servicer and will not be charged with changing the outcome on any particular decision with respect to a Mortgage Loan. By purchasing a certificate, potential investors acknowledge and agree that there could be a variety of activities or decisions made with respect to, or multiple strategies to resolve a Mortgage Loan and that the goal of the operating advisor’s participation is to provide additional oversight with respect to the special servicer’s compliance with the Servicing Standard in making its determinations as to which strategy to execute.

Potential investors should note that the operating advisor is not an “advisor” for any purpose other than as specifically set forth in the PSA and is not an advisor to any person, including without limitation any Certificateholder and the RR Interest Owner. For the avoidance of doubt, the operating advisor is not an “investment adviser” within the meaning of the Investment Advisers Act of 1940, as amended, or a “broker” or “dealer” within the meaning of the Securities Exchange Act of 1934, as amended. See “Risk Factors—Other Risks Relating to the Certificates—Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment”.

Notwithstanding the foregoing, the operating advisor will generally have no obligations or consultation rights as operating advisor under the PSA for this transaction with respect to any Non-Serviced Whole Loan (each of which will be serviced pursuant to the related Non-Serviced PSA) or any related REO Properties.

In addition and for the avoidance of doubt, although the operating advisor may have certain consultation duties with the master servicer with respect to certain Major Decisions processed by the master servicer (as later described), the operating advisor will have no obligations or responsibility at any time to review or assess the actions of the master servicer for compliance with the Servicing Standard, and the operating advisor will not be required to consider such master servicer actions in connection with any Operating Advisor Annual Report. Meanwhile, the operating advisors or equivalent parties (if any) under the applicable Non-Serviced PSA have certain obligations and consultation rights with respect to the related Non-Serviced Whole Loan. Furthermore, the operating advisor will have no obligation or responsibility at any time to review or assess the actions of the master servicer for compliance with the Servicing Standard, and the operating advisor will not be required to consider such master servicer actions in connection with any annual report.

 492 

Duties of the Operating Advisor In General

With respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan, the operating advisor’s obligations will generally consist of the following:

(a)   reviewing (i) the actions of the special servicer with respect to a Mortgage Loan when it is a Specially Serviced Loan and (ii) during the continuance of an Operating Advisor Consultation Event, the actions of the special servicer with respect to Major Decisions processed by the special servicer or for which the special servicer’s consent is required relating to any Mortgage Loan, as described in “—The Directing Holder—Major Decisions” above;

(b)   reviewing (i) all reports by the special servicer made available to Privileged Persons that are posted on the certificate administrator’s website and (ii) each Asset Status Report (during the continuance of an Operating Advisor Consultation Event) and Final Asset Status Report;

(c)   promptly recalculating and verifying the accuracy of the mathematical calculations and the corresponding application of the non-discretionary portion of the applicable formulas required to be utilized in connection with: (1) any Appraisal Reduction Amount or Collateral Deficiency Amount (to the extent that the special servicer has calculated any such Appraisal Reduction Amount or Collateral Deficiency Amount) or (2) net present value calculations used in the special servicer’s determination of what course of action to take in connection with the workout or liquidation of a Mortgage Loan when it is a Specially Serviced Loan; and

(d)   preparing an annual report (if, at any time during the prior calendar year (i) a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan was a Specially Serviced Loan or (ii) the operating advisor was entitled to consult with the special servicer with respect to a Major Decision) generally in the form attached to this prospectus as Annex C, to be provided to the trustee, the master servicer, the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website) and the certificate administrator (and made available through the certificate administrator’s website) in accordance with the Operating Advisor Standard, as described in “—Annual Report”.

In connection with the performance of the duties described in clause (c) above:

(i)              after the calculation has been finalized (and if an Operating Advisor Consultation Event has occurred and is continuing prior to the utilization by the special servicer), the special servicer will be required to deliver the foregoing calculations together with information and support materials (including such additional information reasonably requested by the operating advisor to confirm the mathematical accuracy of such calculations, but not including any Privileged Information) to the operating advisor;

(ii)           if the operating advisor does not agree with the mathematical calculations or the application of the applicable non-discretionary portions of the formula required to be utilized for such calculation in any material respect, the operating advisor and the special servicer will be required to consult with each other in order to resolve any material inaccuracy in the mathematical calculations or the application of the non-discretionary portions of the related formula in arriving at those mathematical calculations or any disagreement; and

(iii)        if the operating advisor and the special servicer are not able to resolve such matters, the operating advisor will be required to promptly notify the certificate administrator and the certificate administrator will be required to examine the calculations and supporting materials provided by the special servicer and the operating advisor and determine which calculation is to apply and will provide such parties prompt written notice of its determination.

Prior to the occurrence and continuance of an Operating Advisor Consultation Event, the operating advisor review will be limited to an after-the-action review of the reports and material described above (together with any additional information and material reviewed by the operating advisor), and, therefore,

 493 

it will have no involvement with respect to collateral substitutions, assignments, workouts, modifications, consents, waivers, lockbox management, insurance policies, borrower substitutions, lease changes, additional borrower debt, defeasances, property management changes, releases from escrow, assumptions and other similar actions that the special servicer may perform under the PSA and will have no obligations at any time with respect to any Non-Serviced Mortgage Loan. In addition, with respect to the operating advisor’s review of net present value, Collateral Deficiency Amount and Appraisal Reduction Amount calculations as described above, the operating advisor's recalculation will not take into account the reasonableness of the special servicer's property and borrower performance assumptions or other similar discretionary portions of the net present value calculation, Collateral Deficiency Amount and Appraisal Reduction Amount calculation.

With respect to the determination of whether an Operating Advisor Consultation Event has occurred and is continuing, or has terminated, the operating advisor is entitled to rely solely on its receipt from the certificate administrator of notice pursuant to the PSA (which includes notices posted to the certificate administrator’s website), and, with respect to any obligations of the operating advisor that are performed only after the occurrence and continuance of an Operating Advisor Consultation Event, the operating advisor will have no obligation to perform any such duties until the receipt of such notice or actual knowledge of the occurrence of an Operating Advisor Consultation Event.

The “Operating Advisor Standard” means the requirement that the operating advisor must act solely on behalf of the issuing entity and in the best interest of, and for the benefit of, the Certificateholders, the RR Interest Owner and, with respect to any Serviced Whole Loan for the benefit of the holders of any related Companion Loan (as a collective whole as if such Certificateholders, the RR Interest Owner and Companion Loan Holders constituted a single lender, taking into account the pari passu nature of any related Pari Passu Companion Loan and the subordinate nature of any related Subordinate Companion Loan), and not to holders of any particular class of certificates (as determined by the operating advisor in the exercise of its good faith and reasonable judgment), but without regard to any conflict of interest arising from any relationship that the operating advisor or any of its affiliates may have with any of the underlying borrowers, property managers, any sponsor, any mortgage loan seller, the depositor, the master servicer, the special servicer, the asset representations reviewer, the Directing Holder, any Risk Retention Consultation Party, any Certificateholder, the RR Interest Owner or any of their respective affiliates.

Annual Report

Based on the operating advisor’s review of any Assessment of Compliance, any Attestation Report, any Major Decision Reporting Package and/or Asset Status Report (in each case, during the continuance of an Operating Advisor Consultation Event), any Final Asset Status Report and other reports by the special servicer made available to Privileged Persons that are posted on the certificate administrator’s website during the prior calendar year, the operating advisor will (if, at any time during the prior calendar year (i) any Mortgage Loan (other than a Non-Serviced Mortgage Loan) was a Specially Serviced Loan or (ii) the operating advisor was entitled to consult with the special servicer with respect to any Major Decision) prepare an annual report substantially in the form attached to this prospectus as Annex C (the “Operating Advisor Annual Report”) to be provided to the depositor, the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website) and the certificate administrator for the benefit of the Certificateholders and the RR Interest Owner (and made available through the certificate administrator’s website) within 120 days of the end of the prior calendar year that (a) sets forth whether the operating advisor believes, in its sole discretion exercised in good faith, that the special servicer is operating in compliance with the Servicing Standard with respect to its performance of its duties under the PSA with respect to Specially Serviced Loans (and during the continuance of an Operating Advisor Consultation Event, with respect to Major Decisions on non-Specially Serviced Loans and Serviced Companion Loans in each case processed by the special servicer or for which its consent is required) during the prior calendar year on an “asset-level basis”, and (b) identifies (1) which, if any, standards the operating advisor believes, in its sole discretion exercised in good faith, the special servicer has failed to comply and (2) any deviations from the special servicer’s obligations under the PSA with respect to the resolution or liquidation of any Specially Serviced Loan or REO Property (other than with

 494 

respect to any REO Property related to any Non-Serviced Mortgage Loan); provided, however, that in the event the special servicer is replaced, the Operating Advisor Annual Report will only relate to the entity that was acting as special servicer as of December 31 in the prior calendar year and is continuing in such capacity through the date of such Operating Advisor Annual Report. In preparing any Operating Advisor Annual Report, the operating advisor (i) will not be required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the PSA that the operating advisor determines, in its sole discretion exercised in good faith, to be immaterial, and (ii) will not be required to provide or obtain a legal opinion, legal review or legal conclusion. Only as used in connection with the Operating Advisor Annual Report, the term “asset-level basis” refers to the special servicer’s performance of its duties as they relate to the resolution and/or liquidation of Specially Serviced Loans taking into account the special servicer’s specific duties under the PSA as well as the extent to which those duties were performed in accordance with the Servicing Standard, with reasonable consideration by the operating advisor of any Assessment of Compliance, Attestation Report, Major Decision Reporting Package, Asset Status Report (during an Operating Advisor Consultation Event), Final Asset Status Report and other information, in each case, delivered to the operating advisor by the special servicer or made available to Privileged Persons that are posted on the certificate administrator’s website during the prior calendar year (together with any additional information and material reviewed by the operating advisor) (other than any communications between the Directing Holder and the special servicer that would be Privileged Information) pursuant to the PSA. Notwithstanding the foregoing, no annual report will be required from the operating advisor with respect to the special servicer, if during the prior calendar year, no Final Asset Status Report was prepared by the special servicer in connection with a Specially Serviced Loan or REO Property.

The special servicer must be given an opportunity to review any Operating Advisor Annual Report at least 5 business days prior to such Operating Advisor Annual Report’s delivery to the certificate administrator and the 17g-5 Information Provider; provided that the operating advisor will have no obligation to adopt any comments to such Operating Advisor Annual Report that are provided by the special servicer.

Each Operating Advisor Annual Report will be required to comply with the confidentiality requirements, subject to certain exceptions, each as described in this prospectus and as provided in the PSA regarding Privileged Information.

The ability to perform the duties of the operating advisor and the quality and the depth of any Operating Advisor Annual Report will be dependent upon the timely receipt of information prepared or made available by others and the accuracy and the completeness of such information. In addition, in no event will the operating advisor have the power to compel any transaction party to take, or refrain from taking, any action. It is possible that the lack of access to Privileged Information may limit or prohibit the operating advisor from performing its duties under the PSA, in which case any Operating Advisor Annual Report will describe any resulting limitations, and the operating advisor will not be subject to any liability arising from such limitations or prohibitions. The operating advisor will be entitled to conclusively rely on the accuracy and completeness of any information it is provided without liability for any such reliance thereunder.

Additional Duties of the Operating Advisor While an Operating Advisor Consultation Event Has Occurred and is Continuing

While an Operating Advisor Consultation Event has occurred and is continuing, in addition to the duties described above, the operating advisor will be required to perform the following additional duties:

(a)   to consult (on a non-binding basis) with the special servicer (in person or remotely via electronic, telephonic or other mutually agreeable communication) in respect of any Asset Status Reports in accordance with the Operating Advisor Standard, as described under “—Asset Status Report”; and

 495 

(b)   to consult (on a non-binding basis) with the master servicer or the special servicer to the extent it has received a Major Decision Reporting Package, as applicable, (in person or remotely via electronic, telephonic or other mutually agreeable communication) in accordance with the Operating Advisor Standard with respect to any Major Decisions processed by the master servicer or the special servicer, as applicable, as described under “—The Directing Holder—Major Decisions”.

To facilitate the consultation described above, the master servicer or the special servicer, as applicable, will be required to send to the operating advisor an Asset Status Report or Major Decision Reporting Package, as applicable, before the action is implemented.

An “Operating Advisor Consultation Event” will occur when either (i) the aggregate Certificate Balance of the HRR Certificates (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of any class of HRR Certificates) is 25% or less of the initial aggregate Certificate Balance of the HRR Certificates or (ii) with respect to any Mortgage Loan or Serviced Whole Loan, a Control Termination Event has occurred and is continuing (or a Control Termination Event would occur and be continuing if not for the last proviso in the definition thereof).

Recommendation of the Replacement of the Special Servicer

If at any time the operating advisor determines in its sole discretion exercised in good faith, that (1) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard and (2) the replacement of the special servicer would be in the best interest of the Certificateholders and the RR Interest Owner as a collective whole, then the operating advisor may recommend the replacement of the special servicer and deliver a report supporting such recommendation in the manner described in “—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”.

Eligibility of Operating Advisor

The operating advisor will be required to be an Eligible Operating Advisor at all times during the term of the PSA. “Eligible Operating Advisor” means an entity:

(i)              that is a special servicer or operating advisor on a commercial mortgage-backed securities transaction rated by the Rating Agencies (including, in the case of the operating advisor, this transaction) but has not been special servicer or operating advisor on a transaction for which any Rating Agency has qualified, downgraded or withdrawn its rating or ratings of, one or more classes of certificates for such transaction citing servicing concerns with the special servicer or operating advisor as the sole or a material factor in such rating action;

(ii)           that can and will make the representations and warranties of the operating advisor set forth in the PSA, including to the effect that it possesses sufficient financial strength to fulfill its duties and responsibilities pursuant to the PSA over the life of the issuing entity;

(iii)        that is not (and is not Risk Retention Affiliated with) the depositor, the trustee, the certificate administrator, the master servicer, the special servicer, a sponsor, any Borrower Party, a Retaining Third-Party Purchaser, the Controlling Class Representative, the Directing Holder, a Risk Retention Consultation Party or a depositor, a trustee, a certificate administrator, a master servicer or a special servicer with respect to the securitization of a Companion Loan, or any of their respective Risk Retention Affiliates;

(iv)         that has not been paid by the special servicer or successor special servicer any fees, compensation or other remuneration (x) in respect of its obligations under the PSA or (y) for the appointment or recommendation for replacement of a successor special servicer to become the special servicer;

 496 

(v)            that (x) has been regularly engaged in the business of analyzing and advising clients in commercial mortgage-backed securities matters and has at least five (5) years of experience in collateral analysis and loss projections, and (y) has at least five (5) years of experience in commercial real estate asset management and experience in the workout and management of distressed commercial real estate assets; and

(vi)         that does not directly or indirectly, through one or more affiliates or otherwise, own or have derivative exposure in any interest in any certificates, any Mortgage Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as operating advisor and asset representations reviewer (to the extent it also acts as the asset representations reviewer).

“Risk Retention Affiliate” or “Risk Retention Affiliated” means “affiliate of” or “affiliated with”, as such terms are defined in 12 C.F.R. 244.2 of the Credit Risk Retention Rules.

Other Obligations of Operating Advisor

At all times, subject to the Privileged Information Exception, the operating advisor and its affiliates will be obligated to keep confidential any information appropriately labeled as “Privileged Information” received from the special servicer or Directing Holder in connection with the Directing Holder’s exercise of any rights under the PSA (including, without limitation, in connection with any Asset Status Report) or otherwise in connection with the transaction, except under the circumstances described below. As used in this prospectus, “Privileged Information” means (i) any correspondence between the Directing Holder or a Risk Retention Consultation Party and the special servicer related to any Specially Serviced Loan (other than with respect to any applicable Excluded Loan) or the exercise of the Directing Holder’s consent or consultation rights, or a Risk Retention Consultation Party’s consultation rights under the PSA, (ii) any strategically sensitive information (including information contained within any Asset Status Report) that the special servicer has reasonably determined could compromise the issuing entity’s position in any ongoing or future negotiations with the related borrower or other interested party, (iii) any Asset Status Report or Final Asset Status Report and (iv) information subject to attorney-client privilege (and which has been labeled, identified or otherwise communicated as privileged information) .

The operating advisor is required to keep all such labeled Privileged Information confidential and may not, without the prior written consent of the special servicer and (for so long as no Consultation Termination Event is continuing) the Directing Holder (with respect to any Mortgage Loan other than a Non-Serviced Whole Loan and any applicable Excluded Loan), disclose such Privileged Information to any person (including the RR Interest Owner and the Certificateholders other than the Controlling Class Representative), other than (1) to the extent expressly required by the PSA, to the other parties to the PSA with a notice indicating that such information is Privileged Information, (2) pursuant to a Privileged Information Exception, or (3) where necessary to support specific findings or conclusions concerning allegations of deviations from the Servicing Standard or the Special Servicer’s obligations under the PSA (i) in the Operating Advisor Annual Report or (ii) in connection with a recommendation by the operating advisor to replace the special servicer. Each party to the PSA that receives Privileged Information from the operating advisor with a notice stating that such information is Privileged Information may not without the prior written consent of the special servicer and, unless a Consultation Termination Event is continuing, the Directing Holder (with respect to any Mortgage Loan other than a Non-Serviced Whole Loan and any applicable Excluded Loan) and the Controlling Class Representative, disclose such Privileged Information to any person other than pursuant to a Privileged Information Exception. In addition and for the avoidance of doubt, while the operating advisor may serve in a similar capacity with respect to other securitizations that involve the same parties or borrowers involved in this securitization, any experience or knowledge gained by the operating advisor from such other engagements may not be imputed to the operating advisor or its employees for this transaction; provided, however, the operating advisor may consider such experience or knowledge as pertinent information for discussion with the special servicer during its periodic meetings.

 497 

“Privileged Information Exception” means, with respect to any Privileged Information, at any time (a) such Privileged Information becomes generally available and known to the public other than as a result of a disclosure directly or indirectly by the party restricted from disclosing such Privileged Information (the “Restricted Party”), (b) it is reasonable and necessary for the Restricted Party to disclose such Privileged Information in working with legal counsel, auditors, arbitration parties, taxing authorities or other governmental agencies, (c) such Privileged Information was already known to such Restricted Party and not otherwise subject to a confidentiality obligation and/or (d) the Restricted Party is (in the case of the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator and the trustee, as evidenced by written advice of counsel (which will be an additional expense of the issuing entity) delivered to each of the master servicer, the special servicer, the Directing Holder (other than with respect to any applicable Excluded Loan), the operating advisor, the asset representations reviewer, the certificate administrator and the trustee), required by law, rule, regulation, order, judgment or decree to disclose such information.

Delegation of Operating Advisor’s Duties

The operating advisor may delegate its duties to agents or subcontractors in accordance with the PSA to the extent such agents or subcontractors satisfy clauses (iii), (iv) and (vi) of the definition of “Eligible Operating Advisor”; provided, however, the operating advisor will remain obligated and primarily liable for any actions required to be performed by it under the PSA without diminution of such obligation or liability or related obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the operating advisor alone were performing its obligations under the PSA.

Termination of the Operating Advisor With Cause

The following constitute operating advisor termination events under the PSA (each, an “Operating Advisor Termination Event”), whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

(a)any failure by the operating advisor to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA or to the operating advisor, the certificate administrator and the trustee by the holders of certificates evidencing greater than 25% of the aggregate Voting Rights; provided that with respect to any such failure that is not curable within such 30 day period, the operating advisor will have an additional cure period of 30 days to effect such cure so long as it has commenced to cure such failure within the initial 30 day period and has provided the trustee and the certificate administrator with an officer’s certificate certifying that it has diligently pursued, and is continuing to pursue, such cure;
(b)any failure by the operating advisor to perform in accordance with the Operating Advisor Standard which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given in writing to the operating advisor by any party to the PSA;
(c)any failure by the operating advisor to be an Eligible Operating Advisor, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given in writing to the operating advisor by any party to the PSA;
 498 
(d)a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding up or liquidation of its affairs, is entered against the operating advisor, and such decree or order remains in force undischarged or unstayed for a period of 60 days;
(e)the operating advisor consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the operating advisor or of or relating to all or substantially all of its property; or
(f)the operating advisor admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

Upon receipt by the certificate administrator of notice of the occurrence of any Operating Advisor Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and the RR Interest Owner electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Operating Advisor Termination Event has been remedied.

Rights Upon Operating Advisor Termination Event

After the occurrence of an Operating Advisor Termination Event, the trustee may, and upon the written direction of holders of certificates evidencing at least 25% of the Voting Rights (taking into account the application of any Appraisal Reduction Amounts to notionally reduce the Certificate Balance of the classes of certificates), the trustee will, promptly terminate the operating advisor for cause and appoint a replacement operating advisor that is an Eligible Operating Advisor; provided that no such termination will be effective until a successor operating advisor has been appointed and has assumed all of the obligations of the operating advisor under the PSA. The trustee may rely on a certification by the replacement operating advisor that it is an Eligible Operating Advisor. If the trustee is unable to find a replacement operating advisor that is an Eligible Operating Advisor within 30 days of the termination of the operating advisor, the depositor will be permitted to find a replacement.

Upon any termination of the operating advisor and appointment of a successor operating advisor, the trustee will, as soon as possible, be required to give written notice of the termination and appointment to the special servicer, the master servicer, the certificate administrator, the depositor, the Controlling Class Representative (for any Mortgage Loan other than any applicable Excluded Loan and only for so long as no Consultation Termination Event is continuing), any Companion Loan noteholder, the Certificateholders, the Risk Retention Consultation Parties, the RR Interest Owner and the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website).

Waiver of Operating Advisor Termination Event

The holders of certificates evidencing at least 25% of the Voting Rights affected by any Operating Advisor Termination Event may waive such Operating Advisor Termination Event within twenty (20) days of the receipt of notice from the certificate administrator of the occurrence of such Operating Advisor Termination Event. Upon any such waiver of an Operating Advisor Termination Event, such Operating Advisor Termination Event will cease to exist and will be deemed to have been remedied. Upon any such waiver of an Operating Advisor Termination Event, the trustee and the certificate administrator will be entitled to recover all costs and expenses incurred by it in connection with enforcement action taken with respect to such Operating Advisor Termination Event prior to such waiver from the issuing entity.

 499 

Termination of the Operating Advisor Without Cause

Upon (i) the written direction of holders of Non-Reduced Interests evidencing not less than 15% of the Voting Rights of the Non-Reduced Interests requesting a vote to terminate and replace the operating advisor with a proposed successor operating advisor that is an Eligible Operating Advisor, and (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote, the certificate administrator will promptly provide written notice to all Certificateholders, the RR Interest Owner and the operating advisor of such request by posting such notice on its internet website, and by mailing such notice to all Certificateholders, the RR Interest Owner and the operating advisor.

Upon the written direction of holders of Non-Reduced Interests evidencing more than 50% of the Voting Rights of the Non-Reduced Interests that exercise their right to vote (provided that holders of Non-Reduced Interests evidencing at least 50% of the Voting Rights of the Non-Reduced Interests exercise their right to vote), the trustee will terminate all of the rights and obligations of the operating advisor under the PSA (other than any rights or obligations that accrued prior to the date of such termination (including accrued and unpaid compensation) and other than indemnification rights (arising out of events occurring prior to such termination)) by written notice to the operating advisor, and the proposed successor operating advisor will be appointed.

The certificate administrator will include on each Distribution Date Statement a statement that each Certificateholder, the RR Interest Owner and beneficial owner may access such notices on the certificate administrator’s website and each Certificateholder, the RR Interest Owner and beneficial owner may register to receive email notifications when such notices are posted on the website. The certificate administrator will be entitled to reimbursement from the requesting Certificateholders or the RR Interest Owner for the reasonable expenses of posting notices of such requests.

Resignation of the Operating Advisor

The operating advisor may resign upon 30 days’ prior written notice to the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the asset representations reviewer, the Controlling Class Representative and the Risk Retention Consultation Parties, if the operating advisor has secured a replacement operating advisor that is an Eligible Operating Advisor and such replacement operating advisor has accepted its appointment as the replacement operating advisor and receipt by the trustee of a Rating Agency Confirmation from each Rating Agency. If no successor operating advisor has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning operating advisor may petition any court of competent jurisdiction for the appointment of a successor operating advisor that is an Eligible Operating Advisor. The resigning operating advisor must pay all costs and expenses associated with the transfer of its duties.

Operating Advisor Compensation

Certain fees will be payable to the operating advisor, and the operating advisor will be entitled to be reimbursed for certain expenses, as described under “—Servicing and Other Compensation and Payment of Expenses—Operating Advisor Compensation”.

In the event the operating advisor resigns or is terminated for any reason it will remain entitled to any accrued and unpaid fees and reimbursement of Operating Advisor Expenses and any rights to indemnification provided under the PSA with respect to the period for which it acted as operating advisor.

The operating advisor will be entitled to reimbursement of certain expenses incurred by the operating advisor in the event that the operating advisor is terminated without cause. See “—Termination of the Operating Advisor Without Cause” above.

 500 

The Asset Representations Reviewer

Asset Review

Asset Review Trigger

On or prior to each Distribution Date, based on the CREFC® delinquent loan status report and/or the CREFC® loan periodic update file delivered by the master servicer for such Distribution Date, the certificate administrator will be required to determine if an Asset Review Trigger has occurred. If an Asset Review Trigger is determined to have occurred, the certificate administrator will be required to promptly provide notice to the asset representations reviewer, the master servicer, the special servicer, the Controlling Class Representative, all Certificateholders and the RR Interest Owner in accordance with the terms of the PSA. On each Distribution Date after providing such notice to Certificateholders and the RR Interest Owner, the certificate administrator, based on information provided to it by the master servicer, will be required to determine whether (1) any additional Mortgage Loan has become a Delinquent Loan, (2) any Mortgage Loan has ceased to be a Delinquent Loan and (3) an Asset Review Trigger has ceased to exist, and, if there is an occurrence of any of the events or circumstances identified in clauses (1), (2) and/or (3), deliver written notice of such information (which may be via email) within 2 business days of such determination to the master servicer, the special servicer, the operating advisor and the asset representations reviewer. An “Asset Review Trigger” will occur when either (1) Mortgage Loans with an aggregate outstanding principal balance of 25% or more of the aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan) held by the issuing entity) as of the end of the applicable Collection Period are Delinquent Loans as of the end of the related Collection Period or (2) at least 15 Mortgage Loans are Delinquent Loans as of the end of the related Collection Period and the outstanding principal balance of such Delinquent Loans in the aggregate constitutes at least 20% of the aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan)) held by the issuing entity as of the end of the applicable Collection Period. The PSA will require that the certificate administrator include in the Distribution Date Statement on Form 10-D relating to the distribution period in which the Asset Review Trigger occurred a description of the events that caused the Asset Review Trigger to occur.

We believe this Asset Review Trigger is appropriate considering the unique characteristics of pools of Mortgage Loans underlying CMBS. See “Risk Factors—Risks Relating to the Mortgage Loans—Static Pool Data Would Not Be Indicative of the Performance of this Pool”. While we do not believe static pool information is relevant to CMBS transactions as a general matter, as a point of relative context, with respect to the 229 prior pools of commercial mortgage loans for which GSMC (or its predecessors) was sponsor in a public offering of CMBS with a securitization closing date on or after January 1, 2006 (excluding 141 of such 229 pools with an outstanding aggregate pool balance that is equal to or less than 20% of the initial pool balance), the highest percentage of loans, based on the aggregate outstanding principal balance of delinquent mortgage loans in an individual CMBS transaction, that were delinquent at least 60 days at the end of any reporting period between January 1, 2021 and September 30, 2026 was approximately 8.7%; however, the average of the delinquency percentages based on the aggregate outstanding principal balance of 60-day delinquent mortgage loans in the reviewed transactions was approximately 4.4%.

This pool of Mortgage Loans is not homogeneous or granular, and there are individual Mortgage Loans that each represent a significant percentage, by outstanding principal balance, of the Mortgage Pool. For example, the three (3) largest Mortgage Loans in the pool represent approximately 24.7% of the Initial Pool Balance. Given this mortgage pool composition and the fact that CMBS pools as a general matter include a small relative number of larger mortgage loans, we believe it would not be appropriate for the delinquency of the three (3) largest Mortgage Loans, in the case of this mortgage pool, to cause the Asset Review Trigger to be met, as that would not necessarily be indicative of the overall quality of the Mortgage Pool. On the other hand, a significant number of Delinquent Loans by loan count, but representing a smaller percentage of the aggregate outstanding principal balance of the Mortgage Loans than the percentage set forth in clause (1) of the definition of “Asset Review Trigger”, could indicate an

 501 

issue with the quality of the Mortgage Pool. As a result, we believe it would be appropriate to have the alternative test as set forth in clause (2) of the definition of “Asset Review Trigger”, namely to have the Asset Review Trigger be met if 15 Mortgage Loans are Delinquent Loans, assuming those Delinquent Loans represent at least 20% of aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan)) held by the issuing entity as of the end of the applicable Collection Period.

CMBS as an asset class has historically not had a large number of claims for, or repurchases based on, breaches of representations and warranties. While the Asset Review Trigger we have selected is less than this historical peak, we feel it remains at a level that avoids a trigger based on market variability while providing an appropriate threshold to capture delinquencies that may have resulted from an underlying deficiency in a mortgage loan seller’s Mortgage Loans that could be the basis for claims against the related mortgage loan seller based on breaches of the representations and warranties.

“Delinquent Loan” means a Mortgage Loan that is delinquent at least 60 days in respect of its Periodic Payments or balloon payment, if any, in either case such delinquency to be determined without giving effect to any grace period.

Asset Review Vote

If holders of certificates evidencing not less than 5.0% of the Voting Rights deliver to the certificate administrator, within 90 days after the filing of the Form 10-D reporting the occurrence of an Asset Review Trigger (or, if the issuing entity’s obligation to file reports on Form 10-D has been suspended, within 90 days after the date of the posting of the notice of an Asset Review Trigger on the certificate administrator’s website), a written direction requesting a vote to commence an Asset Review (an “Asset Review Vote Election”), the certificate administrator will be required to promptly provide written notice of such direction to the asset representations reviewer and all Certificateholders and the RR Interest Owner, and to conduct a solicitation of votes to authorize an Asset Review. Upon the affirmative vote to authorize an Asset Review evidencing at least a majority of the votes cast but in any event at least a majority of an Asset Review Quorum within 150 days of the receipt of the Asset Review Vote Election (an “Affirmative Asset Review Vote”), the certificate administrator will be required to promptly provide written notice of such Affirmative Asset Review Vote to all parties to the PSA, the underwriters, the mortgage loan sellers, the Controlling Class Representative, the Risk Retention Consultation Parties, the RR Interest Owner and the Certificateholders. In the event an Affirmative Asset Review Vote has not occurred within such 150-day period following the receipt of the Asset Review Vote Election, no Certificateholder may request a vote or cast a vote for an Asset Review and the asset representations reviewer will not be required to review any Delinquent Loan unless and until (A) an additional Mortgage Loan has become a Delinquent Loan after the expiration of such 150-day period, (B) an additional Asset Review Trigger has occurred as a result or an Asset Review Trigger is otherwise in effect, (C) the certificate administrator has timely received an Asset Review Vote Election after the occurrence of the events described in clauses (A) and (B) above and (D) an Affirmative Asset Review Vote has occurred within 150 days after the Asset Review Vote Election described in clause (C) above. After the occurrence of any Asset Review Vote Election or an Affirmative Asset Review Vote, no Certificateholder may make any additional Asset Review Vote Election except as described in the immediately preceding sentence. Any reasonable out-of-pocket expenses incurred by the certificate administrator in connection with administering such vote will be paid as an expense of the issuing entity from the Collection Account.

An “Asset Review Quorum” means, in connection with any solicitation of votes to authorize an Asset Review as described above, the holders of certificates evidencing at least 5.0% of the aggregate Voting Rights.

 502 

Review Materials

Upon receipt of notice from the certificate administrator of an Affirmative Asset Review Vote (the “Asset Review Notice”), the custodian (with respect to clauses (i) through (v) below for non-Specially Serviced Loans), the master servicer (with respect to clauses (vi) and (vii) below for non-Specially Serviced Loans) and the special servicer (with respect to Specially Serviced Loans), in each case to the extent in such party’s possession, will be required to promptly, but in no event later than 10 business days (except with respect to clause (vii)) after receipt of such notice from the certificate administrator, provide, or make available, the following materials for each Delinquent Loan (in electronic format) to the asset representations reviewer (collectively, with the Diligence Files, any notice of a breach of a representation or warranty relating to any Delinquent Loan received by the asset representations reviewer from any other party to the PSA, a copy of the prospectus, a copy of the applicable MLPA and a copy of the PSA, the “Review Materials”):

(i)              a copy of an assignment of the Mortgage in favor of the trustee, with evidence of recording thereon, for each Delinquent Loan that is subject to an Asset Review;

(ii)           a copy of an assignment of any related assignment of leases (if such item is a document separate from the Mortgage) in favor of the trustee, with evidence of recording thereon, related to each Delinquent Loan that is subject to an Asset Review;

(iii)        a copy of the assignment of all unrecorded documents relating to each Delinquent Loan that is subject to an Asset Review, if not already covered pursuant to items (i) or (ii) above;

(iv)         a copy of all filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements related to each Delinquent Loan that is subject to an Asset Review;

(v)            a copy of an assignment in favor of the trustee of any financing statement executed and filed in the relevant jurisdiction related to each Delinquent Loan that is subject to an Asset Review;

(vi)         a copy of any notice previously delivered by the master servicer or the special servicer, as applicable, of any alleged defect or breach with respect to any Delinquent Loan; and

(vii)      any other related documents that were entered into or delivered in connection with the origination of such Mortgage Loan that are necessary in connection with the asset representations reviewer’s completion of any Asset Review and that are requested (in writing in accordance with the PSA) by the asset representations reviewer, in the time frames and as otherwise described below.

In addition, in the event that, as part of an Asset Review of any Delinquent Loan, the asset representations reviewer determines that the Review Materials provided to it with respect to such Delinquent Loan are missing any documents that are required to be part of the Review Materials for such Mortgage Loan or which were entered into or delivered in connection with the origination of such Mortgage Loan that, in either case, are necessary in connection with its completion of any Test in connection with such Asset Review, the asset representations reviewer will promptly, but in no event later than 10 business days after receipt of the Review Materials, notify the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans), as applicable, of such missing documents, and request the master servicer or the special servicer, as applicable, promptly, but in no event later than 10 business days after receipt of such notification from the asset representations reviewer, to deliver to the asset representations reviewer such missing documents to the extent in its possession. In the event any missing documents are not provided by the master servicer or special servicer, as applicable, within such 10-business day period, the asset representations reviewer will request such documents from the related mortgage loan seller. Each mortgage loan seller will be required under each MLPA to deliver such additional documents only to the extent such documents are in the possession of such mortgage loan seller.

 503 

In addition, with respect to any Delinquent Loan that is a Non-Serviced Mortgage Loan, to the extent any documents required by the asset representations reviewer to complete a Test are missing or have not been received from the related mortgage loan seller, the asset representations reviewer will request such document(s) from the related Non-Serviced Master Servicer (if such Non-Serviced Mortgage Loan is being serviced by a Non-Serviced Master Servicer) or the related Non-Serviced Special Servicer (if such Non-Serviced Mortgage Loan is being serviced by a Non-Serviced Special Servicer).

The asset representations reviewer may, but is under no obligation to, consider and rely upon information furnished to it by a person that is not a party to the PSA or the related mortgage loan seller, and will do so only if such information can be independently verified (without unreasonable effort or expense to the asset representations reviewer) and is determined by the asset representations reviewer in its good faith and sole discretion to be relevant to the Asset Review (any such information, “Unsolicited Information”), as described below.

Asset Review

Upon its receipt of the Asset Review Notice and access to the Diligence Files posted to the secure data room with respect to a Delinquent Loan, the asset representations reviewer, as an independent contractor, will be required to commence a review of the compliance of each Delinquent Loan with the representations and warranties related to that Delinquent Loan (such review, the “Asset Review”). An Asset Review of each Delinquent Loan will consist of the application of a set of pre-determined review procedures (the “Tests”) for each representation and warranty made by the related mortgage loan seller with respect to such Delinquent Loan, provided, however, the asset representations reviewer may, but is under no obligation to, modify any Test and/or associated Review Materials if, and only to the extent, the asset representations reviewer determines pursuant to the Asset Review Standard that it is necessary to modify such Test and/or such associated Review Materials in order to facilitate its Asset Review in accordance with the Asset Review Standard. Once an Asset Review of a Mortgage Loan is completed, no further Asset Review will be required of or performed on that Mortgage Loan notwithstanding that such Mortgage Loan may continue to be a Delinquent Loan or become a Delinquent Loan again at the time when a new Asset Review Trigger occurs and a new Affirmative Asset Review Vote is obtained subsequent to the occurrence of such Asset Review Trigger.

“Asset Review Standard” means the performance by the asset representations reviewer of its duties under the PSA in good faith subject to the express terms of the PSA. All determinations or assumptions made by the asset representations reviewer in connection with an Asset Review are required to be made in the asset representations reviewer’s good faith discretion and judgment based on the facts and circumstances known to it at the time of such determination or assumption.

No Certificateholder or the RR Interest Owner will have the right to change the scope of the asset representations reviewer’s review, and the asset representations reviewer will not be required to review any information other than (i) the Review Materials and (ii) if applicable, Unsolicited Information.

The asset representations reviewer may, absent manifest error and subject to the Asset Review Standard, (i) assume, without independent investigation or verification, that the Review Materials are accurate and complete in all material respects and (ii) conclusively rely on such Review Materials.

In the event that the asset representations reviewer determines that the Review Materials are insufficient to complete a Test and such missing documentation is not delivered to the asset representations reviewer by the applicable mortgage loan seller, the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) to the extent in the master servicer’s or the special servicer’s possession within 10 business days upon request as described above, the asset representations reviewer will list such missing documents in a preliminary report setting forth the preliminary results of the application of the Tests and the reasons why such missing documents are necessary to complete a Test and (if the asset representations reviewer has so concluded) that the absence of such documents will be deemed to be a failure of such Test (the “Preliminary Asset Review Report”). The asset representations reviewer will be required to provide such Preliminary Asset Review Report to the master servicer (with respect to non-Specially Serviced Loans) or

 504 

the special servicer (with respect to Specially Serviced Loans) and the applicable mortgage loan seller no later than 60 days after the date on which access to the Diligence Files in the secure data room is made available to the asset representations reviewer by the certificate administrator. If the Preliminary Asset Review Report indicates that any of the representations and warranties fails or is deemed to fail any Test, the applicable mortgage loan seller will have 90 days from receipt of the Preliminary Asset Review Report (the “Cure/Contest Period”) to remedy or otherwise refute the failure. Any information and documents provided or explanations given to support the applicable mortgage loan seller’s claim that the representation and warranty has not failed a Test or that any missing documents in the Review Materials are not required to complete a Test will be required to be promptly delivered by such mortgage loan seller to the asset representations reviewer. For avoidance of doubt, the asset representations reviewer will not be required to prepare a Preliminary Asset Review Report in the event the asset representations reviewer determines that there is no Test failure with respect to the related Delinquent Loan.

The asset representations reviewer will be required, within the later of (x) 60 days after the date on which access to the Diligence Files posted to the secure data room is provided to the asset representations reviewer by the certificate administrator or (y) 10 days after the expiration of the Cure/Contest Period to complete an Asset Review with respect to each Delinquent Loan and deliver (i) a report setting forth the asset representations reviewer’s findings and conclusions as to whether or not it has determined there is any evidence of a failure of any Test based on the Asset Review and a statement that the asset representations reviewer’s findings and conclusions set forth in such report were not influenced by any third party (an “Asset Review Report”) to each party to the PSA and the related mortgage loan seller, and (ii) a summary of the asset representations reviewer’s conclusions included in such Asset Review Report (an “Asset Review Report Summary”) to the trustee and certificate administrator. The period of time by which the Asset Review Report must be completed and delivered may be extended by up to an additional 30 days, upon written notice to the parties to the PSA and the related mortgage loan seller, if the asset representations reviewer determines pursuant to the Asset Review Standard that such additional time is required due to the characteristics of the Delinquent Loans and/or the Mortgaged Property or Mortgaged Properties. In no event may the asset representations reviewer determine whether any Test failure constitutes a Material Defect, or whether the issuing entity should enforce any rights it may have against the related mortgage loan seller, which, in each such case, will be the responsibility of the master servicer or the special servicer, as applicable. See “—Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA” below. In addition, in the event that the asset representations reviewer does not receive any documentation that it requested from the master servicer (with respect to non-Specially Serviced Loans), the special servicer (with respect to Specially Serviced Loans) or the related mortgage loan seller in sufficient time to allow the asset representations reviewer to complete its Asset Review and deliver an Asset Review Report, the asset representations reviewer will be required to prepare the Asset Review Report solely based on the documentation received by the asset representations reviewer with respect to the related Delinquent Loan, and the asset representations reviewer will have no responsibility to independently obtain any such documentation from any party to the PSA or otherwise. The PSA will require that the certificate administrator (i) include the Asset Review Report Summary in the Distribution Date Statement on Form 10–D relating to the distribution period in which such Asset Review Report Summary was received by the certificate administrator, and (ii) post such Asset Review Report Summary to the certificate administrator’s website not later than 2 business days after receipt of such Asset Review Report Summary from the asset representations reviewer.

Eligibility of Asset Representations Reviewer

The asset representations reviewer will be required to represent and warrant in the PSA that it is an Eligible Asset Representations Reviewer. The asset representations reviewer is required to be at all times an Eligible Asset Representations Reviewer. If the asset representations reviewer ceases to be an Eligible Asset Representations Reviewer, the asset representations reviewer is required to immediately notify the master servicer, the special servicer, the trustee, the operating advisor, the certificate administrator, the Controlling Class Representative and the Directing Holder of such disqualification and immediately resign under the PSA as described under the “—Resignation of Asset Representations Reviewer” below.

 505 

An “Eligible Asset Representations Reviewer” is an entity that (i) is a special servicer, operating advisor or asset representations reviewer on a transaction rated by any of DBRS, Inc. (“Morningstar DBRS”), Fitch Ratings, Inc. (“Fitch”), Kroll Bond Rating Agency, LLC (“KBRA”), Moody’s Investors Service, Inc. (“Moody’s”) or S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC (“S&P”) and that has not been the special servicer, operating advisor or asset representations reviewer on a transaction for which Morningstar DBRS, Fitch, KBRA, Moody’s or S&P has qualified, downgraded or withdrawn its rating or ratings of, one or more classes of certificates for such transaction citing servicing or other relevant concerns with the special servicer, the operating advisor or the asset representations reviewer, as applicable, as the sole or material factor in such rating action, (ii) can and will make the representations and warranties of the asset representations reviewer set forth in the PSA, (iii) is not (and is not Risk Retention Affiliated with) a sponsor, a mortgage loan seller, the master servicer, the special servicer, the depositor, the certificate administrator, the trustee, a Retaining Third-Party Purchaser, the Controlling Class Representative, the Directing Holder, a Risk Retention Consultation Party, or any of their respective Risk Retention Affiliates, (iv) has not performed (and is not affiliated with any party hired to perform) any due diligence, loan underwriting, brokerage, borrower advisory or similar services with respect to any Mortgage Loan or any related Companion Loan prior to the Closing Date for or on behalf of a sponsor, a mortgage loan seller, any underwriter, any party to the PSA, a Risk Retention Consultation Party, the Controlling Class Representative or the Directing Holder or any of their respective affiliates, or have been paid any fees, compensation or other remuneration by any of them in connection with any such services and (v) that does not directly or indirectly, through one or more affiliates or otherwise, own any interest in any certificates the RR Interest, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as asset representations reviewer (or as operating advisor, if applicable) and except as otherwise set forth in the PSA.

Other Obligations of Asset Representations Reviewer

The asset representations reviewer and its affiliates are required to keep confidential any information appropriately labeled as “Privileged Information” received from any party to the PSA or any sponsor under the PSA (including, without limitation, in connection with the review of the Mortgage Loans) and not disclose such Privileged Information to any person (including Certificateholders or the RR Interest Owner), other than (1) to the extent expressly required by the PSA in an Asset Review Report or otherwise, to the other parties to the PSA with a notice indicating that such information is Privileged Information or (2) pursuant to a Privileged Information Exception. Each party to the PSA that receives such Privileged Information from the asset representations reviewer with a notice stating that such information is Privileged Information may not disclose such Privileged Information to any person without the prior written consent of the special servicer other than pursuant to a Privileged Information Exception. In addition, the asset representations reviewer will be required to keep all documents received by the asset representations reviewer in connection with an Asset Review that are provided by the applicable mortgage loan seller, the master servicer and the special servicer confidential and will not be permitted to disclose such documents except (i) for purposes of complying with its duties and obligations under the PSA, (ii) if such documents become generally available and known to the public other than as a result of a disclosure directly or indirectly by the asset representations reviewer, (iii) if it is reasonable and necessary for the asset representations reviewer to disclose such documents in working with legal counsel, auditors, taxing authorities or other governmental agencies, (iv) if such documents or information was already known to the asset representations reviewer and not otherwise subject to a confidentiality obligation and/or (v) if the asset representations reviewer is required by law, rule, regulation, order, judgment or decree to disclose such document.

Neither the asset representations reviewer nor any of its affiliates may make any investment in any class of certificates or the RR Interest; provided, however, that such prohibition will not apply to (i) riskless principal transactions effected by a broker dealer affiliate of the asset representations reviewer or (ii) investments by an affiliate of the asset representations reviewer if the asset representations reviewer and such affiliate maintain policies and procedures that (A) segregate personnel involved in the activities of the asset representations reviewer under the PSA from personnel involved in such affiliate’s investment

 506 

activities and (B) prevent such affiliate and its personnel from gaining access to information regarding the issuing entity and the asset representations reviewer and its personnel from gaining access to such affiliate’s information regarding its investment activities.

Delegation of Asset Representations Reviewer’s Duties

The asset representations reviewer may delegate its duties to agents or subcontractors in accordance with the PSA, however, the asset representations reviewer will remain obligated and primarily liable for any Asset Review required in accordance with the provisions of the PSA without diminution of such obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the asset representations reviewer alone were performing its obligations under the PSA.

Assignment of Asset Representations Reviewer’s Rights and Obligations

The asset representations reviewer may assign its rights and obligations under the PSA in connection with the sale or transfer of all or substantially all of its asset representations reviewer portfolio, provided that: (i) the purchaser or transferee accepting such assignment and delegation (A) is an Eligible Asset Representations Reviewer resulting from a merger, consolidation or succession that is permitted under the PSA, (B) assumes in writing each covenant and condition to be performed or observed by the asset representations reviewer under the PSA and (C) is not a prohibited party under the PSA; (ii) the asset representations reviewer will not be released from its obligations under the PSA that arose prior to the effective date of such assignment and delegation; (iii) the rate at which each of the Asset Representations Reviewer Fee and the Asset Representations Reviewer Asset Review Fee (or any component thereof) is calculated may not exceed the rate then in effect and (iv) the resigning asset representations reviewer will be required to be responsible for the reasonable costs and expenses of each other party to the PSA and the Rating Agencies in connection with such transfer. Upon acceptance of such assignment and delegation, the purchaser or transferee will be required to provide notice to each party to the PSA and then will be the successor asset representations reviewer under the PSA.

Asset Representations Reviewer Termination Events

The following constitute asset representations reviewer termination events under the PSA (each, an “Asset Representations Reviewer Termination Event”) whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

(i)              any failure by the asset representations reviewer to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by the trustee or to the asset representations reviewer and the trustee by the holders of certificates evidencing at least 25% of the Voting Rights;

(ii)           any failure by the asset representations reviewer to perform its obligations set forth in the PSA in accordance with the Asset Review Standard in any material respect, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

(iii)        any failure by the asset representations reviewer to be an Eligible Asset Representations Reviewer, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

 507 

(iv)         a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, has been entered against the asset representations reviewer, and such decree or order has remained in force undischarged or unstayed for a period of 60 days;

(v)            the asset representations reviewer consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the asset representations reviewer or of or relating to all or substantially all of its property; or

(vi)         the asset representations reviewer admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

Upon receipt by the certificate administrator of written notice of the occurrence of any Asset Representations Reviewer Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and the RR Interest Owner electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Asset Representations Reviewer Termination Event has been remedied.

Rights Upon Asset Representations Reviewer Termination Event

If an Asset Representations Reviewer Termination Event occurs, and in each and every such case, so long as such Asset Representations Reviewer Termination Event has not been remedied, then either the trustee (i) may or (ii) upon the written direction of holders of certificates evidencing at least 25% of the Voting Rights (without regard to the application of any Appraisal Reduction Amounts) will be required to, terminate all of the rights and obligations of the asset representations reviewer under the PSA, other than rights and obligations accrued prior to such termination and other than indemnification rights (arising out of events occurring prior to such termination), by written notice to the asset representations reviewer. The asset representations reviewer is required to bear all reasonable costs and expenses of each other party to the PSA in connection with its termination for cause.

Termination of the Asset Representations Reviewer Without Cause

Upon (i) the written direction of holders of certificates evidencing not less than 25% of the Voting Rights (without regard to the application of any Appraisal Reduction Amounts) requesting a vote to terminate and replace the asset representations reviewer with a proposed successor asset representations reviewer that is an Eligible Asset Representations Reviewer, and (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote, the certificate administrator will promptly provide notice to all Certificateholders, the RR Interest Owner and the asset representations reviewer of such request by posting such notice on its internet website, and by mailing to all Certificateholders, the RR Interest Owner and the asset representations reviewer. Upon the written direction of holders of Principal Balance Certificates and the Class RR certificates evidencing at least 75% of a Quorum (without regard to the application of any Appraisal Reduction Amounts), the trustee will be required to terminate all of the rights and obligations of the asset representations reviewer under the PSA (other than any rights or obligations that accrued prior to the date of such termination and other than indemnification rights (arising out of events occurring prior to such termination)) by written notice to the asset representations reviewer, and the proposed successor asset representations reviewer will be appointed.

 508 

In the event that holders of the Principal Balance Certificates and the Class RR certificates evidencing at least 75% of a Quorum (without regard to the application of any Appraisal Reduction Amounts) elect to remove the asset representations reviewer without cause and appoint a successor, the successor asset representations reviewer will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

Resignation of Asset Representations Reviewer

The asset representations reviewer may at any time resign by giving written notice to the other parties to the PSA. In addition, the asset representations reviewer will at all times be required to be an Eligible Asset Representations Reviewer, and will be required to resign if it fails to be an Eligible Asset Representations Reviewer by giving written notice to the other parties. Upon such notice of resignation, the depositor will be required to promptly appoint a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. No resignation of the asset representations reviewer will be effective until a successor asset representations reviewer that is an Eligible Asset Representations Reviewer has been appointed and accepted the appointment. If no successor asset representations reviewer has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning asset representations reviewer may petition any court of competent jurisdiction for the appointment of a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. The resigning asset representations reviewer must pay all costs and expenses of each other party to the PSA and each Rating Agency in connection with its resignation and the transfer of its duties.

Asset Representations Reviewer Compensation

Certain fees will be payable to the asset representations reviewer, and the asset representations reviewer will be entitled to be reimbursed for certain expenses, as described under “—Servicing and Other Compensation and Payment of Expenses”.

Limitation on Liability of the Risk Retention Consultation Parties

No Risk Retention Consultation Party will be liable to the issuing entity or the Certificateholders for any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Risk Retention Consultation Parties will not be protected against any liability to the VRR Interest Owners that would otherwise be imposed by reason of willful misconduct, bad faith or gross negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the VRR Interest Owners.

Each Certificateholder will acknowledge and agree, by its acceptance of its certificates and each VRR Interest Owner with respect to each other VRR Interest, that a Risk Retention Consultation Party:

(a)   may have special relationships and interests that conflict with those of holders of one or more classes of certificates or VRR Interest Owners other than the applicable VRR Interest Owner;

(b)   may act solely in the interests of the applicable VRR Interest Owner;

(c)   does not have any liability or duties to the holders of any class of certificates or VRR Interest Owner other than the applicable VRR Interest Owner;

(d)   may take actions that favor the interests of the holders of one or more classes of certificates or, the applicable VRR Interest Owner, over the interests of the holders of one or more other classes of certificates or other VRR Interest; and

 509 

(e)   will have no liability whatsoever (other than to the applicable VRR Interest Owner) for having so acted as set forth in (a) – (d) above, and no Certificateholder or other VRR Interest Owner may take any action whatsoever against the applicable Risk Retention Consultation Party or any director, officer, employee, agent or principal of the applicable Risk Retention Consultation Party for having so acted.

The taking of, or refraining from taking, any action by any master servicer or any special servicer in accordance with the recommendation of a Risk Retention Consultation Party, which does not violate the terms of any Mortgage Loan, any law, the Servicing Standard or the provisions of the PSA or the related Co-Lender Agreement, will not result in any liability on the part of such master servicer or special servicer.

Replacement of the Special Servicer Without Cause

Except as limited by certain conditions described in this prospectus and subject to the rights of the holder of any related Companion Loan under the related Co-Lender Agreement, the special servicer may generally be replaced, prior to the occurrence and continuance of a Control Termination Event, at any time and without cause, by the Directing Holder so long as, among other things, the Directing Holder appoints a replacement special servicer that meets the requirements of the PSA, including that the trustee and the certificate administrator receive a Rating Agency Confirmation from each Rating Agency and that such replacement special servicer may not be the asset representations reviewer or any of its affiliates. The reasonable fees and out-of-pocket expenses of any such termination incurred by the Directing Holder without cause (including the costs of obtaining a Rating Agency Confirmation) will be paid by the holders of the Controlling Class.

If at any time a Control Termination Event is continuing, the holders of the Principal Balance Certificates and the Class RR certificates may generally replace the special servicer without cause, as described in this paragraph. Upon (i) the written direction of holders of Principal Balance Certificates and/or Class RR certificates evidencing not less than 25% of the Voting Rights (taking into account the application of any Appraisal Reduction Amounts to notionally reduce the Certificate Balances of such certificates) of the Principal Balance Certificates and Class RR certificates on an aggregate basis requesting a vote to replace the special servicer with a new special servicer, (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses (including any legal fees and any Rating Agency fees and expenses) to be incurred by the certificate administrator in connection with administering such vote (which fees and expenses will not be additional trust fund expenses), and (iii) delivery by such holders to the certificate administrator and the trustee of Rating Agency Confirmation from each Rating Agency (such Rating Agency Confirmation will be obtained at the expense of those holders requesting such vote), the certificate administrator will be required to notify the Special Servicer by e-mail, post notice of the same on the certificate administrator’s website and concurrently by mail and conduct the solicitation of votes of all Voting Rights in such regard, which requisite affirmative votes must be received within 180 days of the posting of such notice. Upon the written direction of holders of certificates evidencing at least 75% of a Quorum or holders of certificates evidencing more than 50% of the aggregate Voting Rights of each class of Non-Reduced Interests on an aggregate basis, the trustee will be required to terminate all of the rights and obligations of the special servicer under the PSA and appoint the successor special servicer (which must be a Qualified Replacement Special Servicer) designated by such holders, subject to indemnification, right to outstanding fees, reimbursement of Advances and other rights set forth in the PSA, which survive such termination.

The certificate administrator will include on each Distribution Date Statement a statement that each Certificateholder or the RR Interest Owner may access such notices via the certificate administrator’s website and that each Certificateholder or the RR Interest Owner may register to receive electronic mail notifications when such notices are posted thereon.

A “Quorum” means, in connection with any solicitation of votes in connection with the replacement of the special servicer or the asset representations reviewer described above, the holders of Voting Rights evidencing at least 75% of the aggregate Voting Rights (taking into account the application of Realized Losses and, other than with respect to the termination of the asset representations reviewer, the

 510 

application of any Appraisal Reduction Amounts to notionally reduce the Certificate Balance of the certificates) of all Principal Balance Certificates and Class RR certificates on an aggregate basis.

Notwithstanding the foregoing, if the special servicer obtains knowledge that it is a Borrower Party with respect to any Mortgage Loan or Serviced Whole Loan (any such Mortgage Loan or Serviced Whole Loan, an “Excluded Special Servicer Loan”), the special servicer will be required to resign as special servicer of that Excluded Special Servicer Loan. Prior to the occurrence and continuance of a Control Termination Event, the Directing Holder will be entitled to select a successor special servicer that is not a Borrower Party in accordance with the terms of the PSA (the “Excluded Special Servicer”) for the related Excluded Special Servicer Loan, unless such Excluded Special Servicer Loan is also an applicable Excluded Loan. After the occurrence and during the continuance of a Control Termination Event or if at any time the Excluded Special Servicer Loan is also an applicable Excluded Loan, the resigning special servicer will be required to use reasonable efforts to select the related Excluded Special Servicer. The special servicer will not have any liability with respect to the actions or inactions of the applicable Excluded Special Servicer or with respect to the identity of the applicable Excluded Special Servicer (as so long as, on the date of the appointment, such appointment of such Excluded Special Servicer meets the criteria of the PSA). It will be a condition to any such appointment that (i) the Rating Agencies confirm that the appointment would not result in a qualification, downgrade or withdrawal of any of their then current ratings of the certificates and the equivalent from each NRSRO hired to provide ratings with respect to any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan, (ii) the applicable Excluded Special Servicer is a Qualified Replacement Special Servicer and (iii) the applicable Excluded Special Servicer delivers to the depositor and the certificate administrator and any applicable depositor and applicable certificate administrator of any other securitization, if applicable, that contains a Serviced Pari Passu Companion Loan, the information, if any, required pursuant to Item 6.02 of the Form 8-K regarding itself in its role as Excluded Special Servicer.

If at any time the special servicer is no longer a Borrower Party (including, without limitation, as a result of the related Mortgaged Property becoming an REO Property) with respect to an Excluded Special Servicer Loan, (1) the related Excluded Special Servicer will be required to resign, (2) the related Mortgage Loan or Serviced Whole Loan will no longer be an Excluded Special Servicer Loan, (3) the special servicer will become the special servicer again for such related Mortgage Loan or Serviced Whole Loan and (4) the special servicer will be entitled to all special servicing compensation with respect to such Mortgage Loan or Serviced Whole Loan earned during such time on and after such Mortgage Loan or Serviced Whole Loan is no longer an Excluded Special Servicer Loan.

The applicable Excluded Special Servicer will be required to perform all of the obligations of the special servicer for the related Excluded Special Servicer Loan and will be entitled to all special servicing compensation with respect to such Excluded Special Servicer Loan earned during such time as the related Mortgage Loan or Serviced Whole Loan is an Excluded Special Servicer Loan (provided that the special servicer will remain entitled to all other special servicing compensation with respect to all Mortgage Loans and Serviced Whole Loans that are not Excluded Special Servicer Loans during such time).

“Non-Reduced Interests” means any class of Principal Balance Certificates or the Class RR certificates then-outstanding for which (a)(1) the initial Certificate Balance of such class of certificates, minus (2) the sum (without duplication) of (x) any payments of principal (whether as principal prepayments or otherwise) distributed to the Certificateholders of such class of certificates, (y) any Appraisal Reduction Amounts allocated to such class of certificates, and (z) any Realized Losses previously allocated to such class of certificates, is equal to or greater than (b) 25% of the remainder of (1) the initial Certificate Balance of such class of certificates, less (2) any payments of principal (whether as principal prepayments or otherwise) previously distributed to the Certificateholders of such class of certificates.

A “Qualified Replacement Special Servicer” is a replacement special servicer that (i) satisfies all of the eligibility requirements applicable to special servicers in the PSA, (ii) is not the operating advisor, the asset representations reviewer or an affiliate of the operating advisor or the asset representations reviewer, (iii) is not obligated to pay the operating advisor (x) any fees or otherwise compensate the

 511 

operating advisor in respect of its obligations under the PSA, or (y) for the appointment of the successor special servicer or the recommendation by the operating advisor for the replacement special servicer to become a special servicer, (iv) is not entitled to receive any compensation from the operating advisor other than compensation that is not material and is unrelated to the operating advisor’s recommendation that such party be appointed as the replacement special servicer, (v) is not entitled to receive any fee from the operating advisor for its appointment as successor special servicer, in each case, unless expressly approved by 100% of the Certificateholders and the RR Interest Owner, (vi) currently has a special servicer rating of at least “CSS3” from Fitch, (vii) is included on S&P’s Select Servicer List as a U.S. Commercial Mortgage Special Servicer and (viii) is not a special servicer that has been cited by KBRA as having servicing concerns as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a ratings downgrade or withdrawal) of securities in a transaction serviced by the applicable servicer prior to the time of determination.

Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote

If at any time the operating advisor determines, in its sole discretion exercised in good faith, that (1) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard and (2) the replacement of the special servicer would be in the best interest of the Certificateholders and the RR Interest Owner as a collective whole, then the operating advisor will have the right to recommend the replacement of the special servicer. In such event, the operating advisor will be required to deliver to the trustee and the certificate administrator, with a copy to the special servicer, a written recommendation detailing the reasons supporting its position (provided that the operating advisor will not be permitted to recommend the replacement of the special servicer for any Whole Loan so long as the holder of the related Companion Loan is the Directing Holder under the related Co-Lender Agreement) (along with relevant information justifying its recommendation) and recommending a suggested replacement special servicer (which must be a Qualified Replacement Special Servicer). The certificate administrator will be required to promptly notify each Certificateholder and the RR Interest Owner of the recommendation and post such notice and report on the certificate administrator’s website, and to conduct the solicitation of votes with respect to such recommendation.

The operating advisor’s recommendation to replace the special servicer must be confirmed within 180 days of after the notice is posted to the certificate administrator’s website by an affirmative vote of holders of certificates representing at least a majority of the Voting Rights (taking into account the application of Appraisal Reduction Amounts to notionally reduce the respective Certificate Balances) of all Principal Balance Certificates and Class RR certificates whose holders voted on the matter; provided that holders of Principal Balance Certificates and Class RR certificates that so voted on the matter (i) hold Principal Balance Certificates and Class RR certificates representing 20% of the aggregate Voting Rights (taking into account the application of any Appraisal Reduction Amounts to notionally reduce the respective Certificate Balances) of all Principal Balance Certificates and Class RR certificates on an aggregate basis, and (ii) consist of at least three (3) Certificateholders or Certificate Owners that are not Risk Retention Affiliated with each other.

In the event the holders of such Principal Balance Certificates and Class RR certificates evidencing the requisite Voting Rights elect to remove and replace the special servicer (which requisite affirmative votes must be received within 180 days of the posting of the notice of the operating advisor’s recommendation to replace the special servicer to the certificate administrator’s website), the certificate administrator will be required to receive a Rating Agency Confirmation from each of the Rating Agencies at that time. In the event the certificate administrator receives such a Rating Agency Confirmation from each of the Rating Agencies (and the successor special servicer agrees to be bound by the terms of the PSA), the trustee (upon receipt of written confirmation from the certificate administrator, if the certificate administrator and the trustee are different entities) will then be required to terminate all of the rights and obligations of the special servicer under the PSA and to appoint the successor special servicer approved by the Certificateholders, provided that such successor special servicer is a Qualified Replacement Special Servicer, subject to the terminated special servicer’s rights to indemnification, payment of outstanding fees, reimbursement of Advances and other rights set forth in the PSA that survive

 512 

termination. The reasonable out-of-pocket costs and expenses associated with obtaining such Rating Agency Confirmations and administering the vote of the applicable holders of the Principal Balance Certificates and Class RR certificates and the operating advisor’s identification of a Qualified Replacement Special Servicer will be an additional trust fund expense.

In any case, the trustee will notify the outgoing special servicer promptly of the effective date of its termination. Any replacement special servicer recommended by the operating advisor must be a Qualified Replacement Special Servicer.

In the event the special servicer is terminated as a result of the recommendation of the operating advisor described in this “—Replacement of the Special Servicer After Operating Advisor Recommendation and Investor Vote”, the Directing Holder may not subsequently reappoint as special servicer such terminated special servicer or any Risk Retention Affiliate of such terminated special servicer.

No appointment of the special servicer will be effective until the depositor or the depositor for the securitization of a Companion Loan has filed any required Exchange Act filings related to the removal and replacement of the special servicer.

With respect to any Non-Serviced Whole Loan, the related Non-Serviced Special Servicer may be removed, and a successor special servicer appointed at any time by the related directing holder appointed under the related Non-Serviced PSA (and not by the Controlling Class Representative for this transaction) to the extent set forth in the related Non-Serviced PSA and the related Co-Lender Agreement for such Non-Serviced Whole Loan. See “Description of the Mortgage Pool—The Whole Loans” and “—Servicing of the Non-Serviced Mortgage Loans” below.

Termination of Master Servicer and Special Servicer for Cause

Servicer Termination Events

A “Servicer Termination Event” under the PSA with respect to the master servicer or the special servicer, as the case may be, will include, without limitation:

(a)   (i) any failure by the master servicer to make a required deposit to the Collection Account, to the companion paying agent for deposit into the related Serviced Whole Loan Custodial Account or to a holder of a Companion Loan, on the day and by the time such deposit or remittance was first required to be made, which failure is not remedied within one business day, or (ii) any failure by the master servicer to deposit into, or remit to the certificate administrator for deposit into, the Distribution Account any amount required to be so deposited or remitted, which failure is not remedied by 11:00 a.m. New York City time on the relevant Distribution Date;

(b)   any failure by the special servicer to deposit into the applicable REO Account within two (2) business days after the day such deposit is required to be made, or to remit to the master servicer for deposit in the Collection Account, or any other account required under the PSA, any such deposit or remittance required to be made by the special servicer pursuant to, and at the time specified by, the PSA;

(c)   any failure by the master servicer or the special servicer duly to observe or perform in any material respect any of its other covenants or obligations under the PSA, which failure continues unremedied for 30 days (or (i) 5 business days in the case of certain of the master servicer’s or special servicer’s, as applicable, obligations regarding the Exchange Act reporting required under the PSA (except as otherwise provided under clause (i) of this definition of “Servicer Termination Event”), (ii) 10 days in the case of the master servicer’s failure to make a Property Protection Advance or (iii) 15 days in the case of a failure to pay the premium for any property insurance policy required to be maintained under the PSA) after written notice of the failure has been given to the master servicer or

 513 

the special servicer, as the case may be, by any other party to the PSA, or to the master servicer or the special servicer, as the case may be, with a copy to each other party to the related PSA, by the holders of certificates evidencing not less than 25% of the Voting Rights or, with respect to a Serviced Whole Loan if affected by such failure, by the holder of the related Serviced Pari Passu Companion Loan; provided, however, that if that failure is capable of being cured and the master servicer or the special servicer, as the case may be, is diligently pursuing that cure, that such period will be extended an additional 30 days; provided, further, however, that such extended period will not apply to the obligations regarding Exchange Act reporting;

(d)   any breach on the part of the master servicer or the special servicer, as the case may be, of any representation or warranty in the PSA that materially and adversely affects the interests of any class of Certificateholders, the RR Interest Owner or holders of any Serviced Companion Loan and which continues unremedied for a period of 30 days after the date on which notice of that breach, requiring the same to be remedied, will have been given to the master servicer or the special servicer, as the case may be, by the depositor, the certificate administrator or the trustee, or to the master servicer, the special servicer, the depositor, the certificate administrator and the trustee by the holders of certificates evidencing not less than 25% of the Voting Rights or, with respect to a Serviced Whole Loan if affected by such breach, by the holder of the related Serviced Pari Passu Companion Loan; provided, however, that if that breach is capable of being cured and the master servicer or the special servicer, as the case may be, is diligently pursuing that cure, that 30-day period will be extended an additional 30 days;

(e)   certain events of insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings in respect of or relating to the master servicer or the special servicer, and certain actions by or on behalf of the master servicer or the special servicer indicating its insolvency or inability to pay its obligations;

(f)    the master servicer or the special servicer is no longer rated at least “CMS3” or “CSS3”, respectively, by Fitch and such master servicer or special servicer is not reinstated to at least that rating within 60 days of the delisting;

(g)   the master servicer or the special servicer, as applicable, is removed from S&P’s Select Servicer List as a U.S. Commercial Mortgage Master Servicer or a U.S. Commercial Mortgage Special Servicer, as applicable, and is not restored to such status on such list within sixty (60) days;

(h)   KBRA (or, in the case of serviced companion loan securities, any companion loan rating agency) (i) has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates or one or more classes of serviced companion loan securities, or (ii) has placed one or more classes of certificates or one or more classes of serviced companion loan securities on “watch status” in contemplation of a ratings downgrade or withdrawal (and in the case of clause (i) and (ii), such action has not been withdrawn by KBRA (or, in the case of serviced companion loan securities, any companion loan rating agency) within 60 days of such event) and, in the case of either of clauses (i) or (ii), publicly citing servicing concerns with the master servicer or the special servicer, as the case may be, as the sole or a material factor in such rating action; or

(i)    any failure by the master servicer or the special servicer to deliver (a) any Exchange Act reporting items required to be delivered by the master servicer or the special servicer to the trustee or the certificate administrator under the PSA (other than items to be delivered by a sub-servicer retained by a mortgage loan seller) by the time required under the PSA after any applicable grace periods or (b) any Exchange Act reporting items that a primary servicer, sub-servicer or servicing function participant retained by the master servicer is required to deliver (any such primary servicer, sub-servicer or servicing function participant will be terminated if it defaults in accordance with the provision of this clause (i)), which failure (other than in the case of Form 8-K reporting requirements) is not remedied within 3 business days.

 514 

Rights Upon Servicer Termination Event

If a Servicer Termination Event occurs with respect to the master servicer or the special servicer under the PSA, then, so long as the Servicer Termination Event remains unremedied, the depositor or the trustee will be authorized, and at the written direction of (i) the holders of certificates evidencing at least 25% of the Voting Rights, or (ii) for so long as no Control Termination Event is continuing, the Directing Holder (solely with respect to the special servicer and other than with respect to any applicable Excluded Loan), the trustee will be required to terminate all of the rights and obligations of the defaulting party as master servicer or the special servicer, as the case may be; provided, however, that rights in respect of indemnification, entitlement to be paid any outstanding servicing or special servicing compensation and entitlement to reimbursement of amounts due, including Advances and interest thereon, will survive such termination under the PSA. The trustee will then succeed to all of the responsibilities, duties and liabilities of the defaulting party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If the trustee is unwilling or unable to so act, it may (or, at the written direction of the holders of certificates evidencing at least 25% of the Voting Rights, or for so long as no Control Termination Event is continuing and other than in respect of any applicable Excluded Loan, the Directing Holder will be required to) appoint, or petition a court of competent jurisdiction to appoint, a loan servicing institution or other entity, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies and, for so long as no Control Termination Event is continuing, that has been approved by the Controlling Class Representative which approval may not be unreasonably withheld. In addition, none of the asset representations reviewer, the operating advisor and their respective affiliates may be appointed as a successor master servicer or special servicer.

Notwithstanding anything to the contrary contained in the section described above, if a Servicer Termination Event on the part of the special servicer remains unremedied and affects the holder of a Serviced Pari Passu Companion Loan, and the special servicer has not otherwise been terminated, the holder of such Serviced Pari Passu Companion Loan (or, if applicable, the related trustee, acting at the direction of the related directing holder (or similar entity)) will be entitled to direct the trustee to terminate the special servicer solely with respect to the related Serviced Pari Passu Mortgage Loan. The appointment (or replacement) of the special servicer with respect to a Serviced Whole Loan will in any event be subject to Rating Agency Confirmation from each Rating Agency. A replacement special servicer will be selected by the trustee or, prior to a Control Termination Event, by the Controlling Class Representative; provided, however, that any successor special servicer appointed to replace the special servicer with respect to a Serviced Pari Passu Mortgage Loan cannot at any time be the person (or an affiliate of such person) that was terminated at the direction of the holder of the related Serviced Pari Passu Companion Loan, without the prior written consent of such holder of the related Serviced Pari Passu Companion Loan.

Notwithstanding anything to the contrary contained in the section described above, if a servicer termination event on the part of a Non-Serviced Special Servicer remains unremedied and affects the holder of the related Non-Serviced Mortgage Loan, and such Non-Serviced Special Servicer has not otherwise been terminated, the trustee (or, prior to a Control Termination Event, the trustee acting at the direction of the Controlling Class Representative) will generally be entitled to direct the related Non-Serviced Trustee to terminate such Non-Serviced Special Servicer solely with respect to the related Non-Serviced Whole Loan(s), and a successor will be appointed in accordance with the related Non-Serviced PSA.

In addition, notwithstanding anything to the contrary contained in the section described above, if the master servicer receives notice of termination solely due to a Servicer Termination Event described in clauses (f), (g) or (h) under “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” above, and prior to being replaced as described in the third preceding paragraph, the master servicer will have 45 days after receipt of the notice of termination to find, and sell its rights and obligations to, a successor master servicer that meets the requirements of a master servicer under the PSA; provided that the Rating Agencies have each provided a Rating Agency Confirmation. The termination of the master servicer will be effective when such successor master servicer has succeeded the terminated master servicer, as successor master servicer and such successor master servicer has

 515 

assumed the terminated master servicer’s servicing obligations and responsibilities under the PSA. If a successor has not entered into the PSA as successor master servicer within 45 days after notice of the termination of the master servicer, the master servicer will be replaced by the trustee as described above.

Notwithstanding the foregoing, (1) if any Servicer Termination Event on the part of the master servicer affects a Serviced Companion Loan, the related holder of a Serviced Companion Loan or the rating on any class of certificates backed, wholly or partially, by any Serviced Companion Loan, and if the master servicer is not otherwise terminated, or (2) if a Servicer Termination Event on the part of the master servicer affects only a Serviced Companion Loan, the related holder of a Serviced Companion Loan or the rating on any class of certificates backed, wholly or partially, by any Serviced Companion Loan, then the master servicer may not be terminated by or at the direction of the related holder of such Serviced Companion Loan or the holders of any certificates backed, wholly or partially, by such Serviced Companion Loan, but upon the written direction of the related holder of such Serviced Companion Loan, the master servicer will be required to appoint a sub-servicer that will be responsible for servicing the related Serviced Whole Loan.

Further, if replaced as a result of a Servicer Termination Event, the master servicer or special servicer, as the case may be, will be responsible for the costs and expenses associated with the transfer of its duties.

In addition, the depositor may terminate each of the master servicer and the special servicer upon five (5) business days’ notice if the master servicer or the special servicer, as the case may be, fails to comply with certain of its reporting obligations under the PSA.

Waiver of Servicer Termination Event

A Servicer Termination Event may be waived by the holders of certificates evidencing not less than (a) 66 2/3% of the aggregate Voting Rights of the certificates (and, if such Servicer Termination Event is on the part of the special servicer with respect to a Serviced Whole Loan only, by the related Serviced Companion Loan holder). Notwithstanding the foregoing, (1) a Servicer Termination Event under clause (a) or (b) under “—Servicer Termination Events” above may be waived only with the consent of all of the Certificateholders of the affected classes and any Serviced Companion Loan holder affected by such Servicer Termination Event, and (2) a Servicer Termination Event under clause (c) or clause (i) under “—Servicer Termination Events” above may be waived only with the consent of the depositor and any Serviced Companion Loan holder affected by such Servicer Termination Event. Upon any such waiver of a Servicer Termination Event by Certificateholders, the trustee and the certificate administrator will be entitled to recover all costs and expenses incurred by it in connection with an enforcement action taken with respect to such Servicer Termination Event prior to such waiver from the issuing entity.

Resignation of the Master Servicer or Special Servicer

The PSA permits the master servicer and the special servicer to resign from their respective obligations only upon (a) the appointment of, and the acceptance of the appointment by, a successor and receipt by the certificate administrator and the trustee of a Rating Agency Confirmation from each of the Rating Agencies and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Serviced Companion Loan (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation required under the PSA may be considered satisfied with respect to the certificates as described in this prospectus); and, as to the special servicer only, for so long as no Control Termination Event is continuing, the approval of such successor by the Directing Holder, which approval will not be unreasonably withheld or (b) a determination that their respective obligations are no longer permissible with respect to the master servicer or the special servicer, as the case may be, under applicable law or are in material conflict by reason of applicable law with any other activities carried on by it. In the event that the master servicer or the special servicer resigns as a result of the determination that their respective obligations are no longer permissible under applicable law or are in material conflict by reason of applicable law with any other activities carried on by it, the trustee will then

 516 

succeed to all of the responsibilities, duties and liabilities of the resigning party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If the trustee is unwilling or unable to so act, it may appoint, or petition a court of competent jurisdiction to appoint, a loan servicing institution or other entity, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies.

No resignation will become effective until the trustee or other successor has assumed the obligations and duties of the resigning master servicer or special servicer, as the case may be, under the PSA. Further, the resigning master servicer or special servicer, as the case may be, must pay all costs and expenses associated with the transfer of its duties; provided, however, that rights in respect of indemnification, entitlement to be paid any outstanding servicing or special servicing compensation and entitlement to reimbursement of amounts due, including Advances and interest thereon, will survive such resignation under the PSA. Other than as described under “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” above, in no event will the master servicer or the special servicer have the right to appoint any successor master servicer or special servicer if such master servicer or special servicer, as applicable, is terminated or removed pursuant to the PSA. In addition, the PSA will prohibit the appointment of the asset representations reviewer, the operating advisor or one of their respective affiliates as successor to the master servicer or the special servicer.

Resignation of the Master Servicer, Trustee, Certificate Administrator, Operating Advisor or Asset Representations Reviewer Upon Prohibited Risk Retention Affiliation

Under the Credit Risk Retention Rule, each Retaining Third-Party Purchaser is prohibited from being Risk Retention Affiliated with, among other persons, the master servicer, the trustee, the certificate administrator, the operating advisor or the asset representations reviewer. As long as the prohibition exists, upon the occurrence of (i) a servicing officer of the master servicer or a responsible officer of the certificate administrator or the trustee, as applicable, obtaining actual knowledge that the master servicer, the certificate administrator or the trustee, as applicable, is or has become Risk Retention Affiliated with or a Risk Retention Affiliate of any Retaining Third-Party Purchaser (in such case, an “Impermissible TPP Affiliate”), (ii) the master servicer, certificate administrator or the trustee receiving written notice by any other party to the PSA, any Retaining Third-Party Purchaser, any sponsor or any underwriter or initial purchaser that the master servicer, certificate administrator or the trustee, as applicable, is or has become an Impermissible TPP Affiliate, or (iii) the operating advisor or the asset representations reviewer obtaining actual knowledge that it is or has become a Risk Retention Affiliate of any Retaining Third-Party Purchaser or any other party to the PSA (in such case, an “Impermissible Operating Advisor Affiliate” and “Impermissible Asset Representations Reviewer Affiliate”, respectively; and either of an Impermissible TPP Affiliate, an Impermissible Operating Advisor Affiliate and an Impermissible Asset Representations Reviewer Affiliate being an “Impermissible Risk Retention Affiliate”), such Impermissible Risk Retention Affiliate is required to promptly notify the sponsors and the other parties to the PSA and resign in accordance with the terms of the PSA. The resigning Impermissible Risk Retention Affiliate will be required to bear all reasonable out-of-pocket costs and expenses of each other party to the PSA, the issuing entity and each Rating Agency in connection with such resignation as and to the extent required under the PSA; provided, however, if the affiliation causing an Impermissible Risk Retention Affiliate is the result of any Retaining Third-Party Purchaser acquiring an interest in such Impermissible Risk Retention Affiliate or an affiliate of such Impermissible Risk Retention Affiliate, then such costs and expenses will be an expense of the issuing entity.

Limitation on Liability; Indemnification

The PSA will provide that none of the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer or any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be under any liability to the issuing entity, Certificateholders or holders of any related Companion Loan or the RR Interest Owner, as applicable, for any action taken, or not taken, in good faith pursuant to the PSA or for errors in judgment; provided, however, that none of the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the

 517 

depositor, the operating advisor, the asset representations reviewer or similar person will be protected against any breach of a representation or warranty made by such party, as applicable, in the PSA or any liability that would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of such party’s obligations or duties under the PSA or by reason of negligent disregard of such obligations and duties. The PSA will also provide that the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer and their respective affiliates and any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be entitled to indemnification by the issuing entity against any claims, losses, penalties, fines, forfeitures, reasonable legal fees and related costs, judgments, and other costs, liabilities, fees and expenses incurred in connection with any legal action or claim that relates to the PSA, the Mortgage Loans, any related Companion Loan or the certificates; provided, however, that the indemnification will not extend to any loss, liability or expense incurred in connection with any breach of a representation or warranty made by such party, as applicable, in the PSA or incurred by reason of willful misconduct, bad faith or negligence in the performance of such party’s obligations or duties under the PSA, by reason of negligent disregard of such party’s obligations or duties, or in the case of the depositor and any of its partners, shareholders, directors, officers, members, managers, employees and agents, any violation by any of them of any state or federal securities law. In addition, absent actual fraud (as determined by a final non-appealable court order), neither the trustee nor the certificate administrator (including in its capacity as custodian) will be liable for special, punitive, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if the trustee or the certificate administrator has been advised of the likelihood of such loss or damage and regardless of the form of action. The PSA will also provide that any related master servicer, depositor, special servicer, operating advisor (or the equivalent), asset representations reviewer, certificate administrator or trustee under the related Non-Serviced PSA with respect to a Non-Serviced Companion Loan and any partner, director, officer, shareholder, member, manager, employee or agent of any of them and the applicable Non-Serviced Securitization Trust will be entitled to indemnification by the issuing entity and held harmless against the issuing entity’s pro rata share of any and all claims, losses, penalties, fines, forfeitures, legal fees and related costs, judgments and any other costs, liabilities, fees and expenses incurred in connection with servicing and administration of such Non-Serviced Mortgage Loan and the related non-serviced Mortgaged Property under the related Non-Serviced PSA or the PSA (as and to the same extent the securitization trust formed under the related Non-Serviced PSA is required to indemnify such parties in respect of other mortgage loans in the securitization trust formed under the related Non-Serviced PSA pursuant to the terms of the related Non-Serviced PSA).

In addition, the PSA will provide that none of the master servicer (including in its capacity as the paying agent for any Companion Loans), the special servicer, the depositor, the operating advisor or the asset representations reviewer will be under any obligation to appear in, prosecute or defend any legal action that is not incidental to its respective responsibilities under the PSA or that in its opinion may involve it in any expense or liability not reimbursed by the issuing entity. However, each of the master servicer, the special servicer, the depositor, the operating advisor and the asset representations reviewer will be permitted, in the exercise of its discretion, to undertake any action that it may deem necessary or desirable with respect to the enforcement and/or protection of the rights and duties of the parties to the PSA and the interests of the Certificateholders and the RR Interest Owner (and, in the case of a Serviced Whole Loan, the rights of the Certificateholders, the RR Interest Owner and the holders of the related Serviced Companion Loan (as a collective whole), taking into account the pari passu or subordinate nature of such Serviced Companion Loan) under the PSA; provided, however, that if a Serviced Whole Loan and/or the holder of any related Companion Loan are involved, such expenses, costs and liabilities will be payable out of funds related to such Serviced Whole Loan in accordance with the related Co-Lender Agreement and will also be payable out of the other funds in the Collection Account if amounts on deposit with respect to such Serviced Whole Loan are insufficient therefor. If any such expenses, costs or liabilities relate to a Mortgage Loan, Companion Loan, then any subsequent recovery on that Mortgage Loan or Companion Loan, as applicable, will be used to reimburse the issuing entity for any amounts advanced for the payment of such expenses, costs or liabilities. In that event, the legal expenses and costs of the action, and any liability resulting from the action, will be expenses, costs and liabilities of the issuing entity, and the master servicer (including in its capacity as the paying agent for any Companion

 518 

Loans), the special servicer, the depositor, the asset representations reviewer or the operating advisor, as the case may be, will be entitled to be reimbursed out of the Collection Account for the expenses.

Pursuant to the PSA, the master servicer and the special servicer will each be required to maintain a fidelity bond and errors and omissions policy or their equivalent that provides coverage against losses that may be sustained as a result of an officer’s or employee’s misappropriation of funds or errors and omissions, subject to certain limitations as to amount of coverage, deductible amounts, conditions, exclusions and exceptions permitted by the PSA. Notwithstanding the foregoing, the master servicer and the special servicer will be allowed to self-insure with respect to an errors and omissions policy and a fidelity bond so long as certain conditions set forth in the PSA are met.

Any person into which the master servicer, the special servicer, the depositor, operating advisor, asset representations reviewer may be merged or consolidated, or any person resulting from any merger or consolidation to which the master servicer, the special servicer, the depositor, operating advisor or asset representations reviewer is a party, or any person succeeding to the business of the master servicer, the special servicer, the depositor, operating advisor or asset representations reviewer, will be the successor of the master servicer, the special servicer, the depositor, operating advisor or asset representations reviewer, as the case may be, under the PSA. The master servicer, the special servicer, the operating advisor and the asset representations reviewer may have other normal business relationships with the depositor or the depositor’s affiliates.

The trustee and the certificate administrator make no representations as to the validity or sufficiency of the PSA (other than as to it being a valid obligation of the trustee and the certificate administrator), the certificates, the Mortgage Loans, this prospectus (other than as to the accuracy of the information provided by the trustee and the certificate administrator as set forth above) or any related documents and will not be accountable for the use or application by or on behalf of the master servicer or the special servicer of any funds paid to the master servicer or the special servicer in respect of the certificates or the Mortgage Loans, or any funds deposited into or withdrawn from the Collection Account or any other account by or on behalf of the master servicer or the special servicer. The PSA provides that no provision of such agreement will be construed to relieve the trustee and the certificate administrator from liability for their own negligent action, their own negligent failure to act or their own willful misconduct or bad faith.

The PSA provides that neither the trustee nor the certificate administrator, as applicable, will be liable for an error of judgment made in good faith by a responsible officer of the trustee or the certificate administrator, unless it is proven that the trustee or the certificate administrator, as applicable, was negligent in ascertaining the pertinent facts. In addition, neither the trustee nor the certificate administrator, as applicable, will be liable with respect to any action taken, suffered or omitted to be taken by it in good faith in accordance with the direction of holders of certificates entitled to greater than 25% of the percentage interest of each affected class, or of the aggregate Voting Rights of the certificates, relating to the time, method and place of conducting any proceeding for any remedy available to the trustee and the certificate administrator, or exercising any trust or power conferred upon the trustee and the certificate administrator, under the PSA (unless a higher percentage of Voting Rights is required for such action).

The trustee and the certificate administrator and any director, officer, employee, representative or agent of the trustee and the certificate administrator, will be entitled to indemnification by the issuing entity, to the extent of amounts held in the Collection Account or the Lower-Tier REMIC Distribution Account from time to time, for any loss, liability, damages, claims or unanticipated expenses (including reasonable attorneys’ fees and expenses) arising out of or incurred by the trustee or the certificate administrator in connection with their participation in the transaction and any act or omission of the trustee or the certificate administrator relating to the exercise and performance of any of the powers and duties of the trustee and the certificate administrator (including in any capacities in which they serve, e.g., paying agent, REMIC administrator, authenticating agent, custodian, certificate registrar and the 17g-5 Information Provider) under the PSA. However, the indemnification will not extend to any loss, liability or expense that constitutes a specific liability imposed on the trustee or the certificate administrator pursuant to the PSA, or to any loss, liability or expense incurred by reason of willful misconduct, bad faith or negligence on the part of the trustee or the certificate administrator in the performance of their obligations

 519 

and duties under the PSA, or by reason of their negligent disregard of those obligations or duties, or as may arise from a breach of any representation or warranty of the trustee or the certificate administrator made in the PSA.

For the avoidance of doubt, with respect to any indemnification provisions in the PSA providing that the issuing entity or a party to the PSA is required to indemnify another party to the PSA for costs, fees and expenses, such costs, fees and expenses are intended to include costs (including, but not limited to, reasonable attorney’s fees and expenses) of the enforcement of such indemnity.

Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA

In the event the depositor, the master servicer, the special servicer, the trustee, the certificate administrator or the operating advisor (solely in its capacity as operating advisor) receives a request or demand from a Requesting Investor to the effect that a Mortgage Loan should be repurchased or replaced due to a Material Defect, or if such party to the PSA determines that a Mortgage Loan should be repurchased or replaced due to a Material Defect, that party to the PSA will be required to promptly forward such request or demand to the master servicer or the special servicer, as applicable, which will in turn be required to promptly forward it to the applicable mortgage loan seller. The Enforcing Servicer will be required to enforce the obligations of the mortgage loan sellers under the MLPAs pursuant to the terms of the PSA and the MLPA. These obligations include obligations resulting from a Material Defect. Subject to the provisions of the applicable MLPA relating to the dispute resolutions as described under “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”, such enforcement, including, without limitation, the legal prosecution of claims, if any, will be required to be carried out in such form, to such extent and at such time as the master servicer or the special servicer, as applicable, would require were it, in its individual capacity, the owner of the affected Mortgage Loan.

Within 45 days after receipt of an Asset Review Report with respect to any Mortgage Loan, the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) will be required to determine whether at that time, based on the Servicing Standard, there exists a Material Defect with respect to such Mortgage Loan. If the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) determines that a Material Defect exists, the master servicer or the special servicer, as applicable, will be required to enforce the obligations of the applicable mortgage loan seller under the MLPA with respect to such Material Defect as discussed in the preceding paragraph. See “—The Asset Representations Reviewer—Asset Review” above.

Any costs incurred by the master servicer or the special servicer with respect to the enforcement of the obligations of a mortgage loan seller under the applicable MLPA will be deemed to be Property Protection Advances, to the extent not recovered from the related mortgage loan seller or the Requesting Investor. See “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”.

Dispute Resolution Provisions

Certificateholder’s Rights When a Repurchase Request is Initially Delivered by a Certificateholder

In the event an Initial Requesting Certificateholder delivers a written request to the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the certificate registrar, the operating advisor (solely in its capacity as the operating advisor) or the custodian that a Mortgage Loan be repurchased by the applicable mortgage loan seller alleging the existence of a Material Defect with respect to such Mortgage Loan and setting forth the basis for such allegation (a “Owner Repurchase Request”), the receiving party will be required to promptly forward that Owner Repurchase Request to the master servicer and the special servicer. The Enforcing Servicer will then be required to promptly forward that Owner Repurchase Request to the applicable mortgage loan seller and each other party to the PSA. An “Initial Requesting Certificateholder” is the first Certificateholder or Certificate Owner (in either case, other than a holder of the Class RR certificates) to deliver an Owner Repurchase Request as described

 520 

above with respect to a Mortgage Loan, and there may not be more than one Initial Requesting Certificateholder with respect to any Mortgage Loan. Subject to the provisions described below under this heading “—Dispute Resolution Provisions”, the Enforcing Servicer will be the Enforcing Party with respect to the Owner Repurchase Request.

The “Enforcing Servicer” will be (a) with respect to a Specially Serviced Loan, the special servicer, and (b) with respect to a non-Specially Serviced Loan, (i) in the case of a Repurchase Request made by the special servicer, the Controlling Class Representative or a Controlling Class Certificateholder, the master servicer, and (ii) in the case of a Repurchase Request made by any person other than the special servicer, the Controlling Class Representative or a Controlling Class Certificateholder, (A) prior to the Resolution Failure relating to such non-Specially Serviced Loan, the master servicer, and (B) from and after a Resolution Failure relating to such non-Specially Serviced Loan, the special servicer.

An “Enforcing Party” is the person obligated to or that elects pursuant to the terms of the PSA to enforce the rights of the issuing entity against the related mortgage loan seller with respect to a Repurchase Request.

Repurchase Request Delivered by a Party to the PSA

In the event that the depositor, the master servicer, the special servicer, the trustee, the certificate administrator or the operating advisor (solely in its capacity as operating advisor) has knowledge of a Material Defect with respect to a Mortgage Loan, that party will be required to deliver prompt written notice of such Material Defect to each other party to the PSA, identifying the applicable Mortgage Loan and setting forth the basis for such allegation (a “PSA Party Repurchase Request” and, each of an Owner Repurchase Request or a PSA Party Repurchase Request, a “Repurchase Request”), and the Enforcing Servicer will be required to promptly send the PSA Party Repurchase Request to the related mortgage loan seller. The Enforcing Servicer will be required to act as the Enforcing Party and enforce the rights of the issuing entity against the related mortgage loan seller with respect to the PSA Party Repurchase Request. However, if a Resolution Failure occurs with respect to the PSA Party Repurchase Request, the provisions described below under “—Resolution of a Repurchase Request” will apply.

In the event the Repurchase Request is not Resolved within 180 days after the applicable mortgage loan seller receives the Repurchase Request as described in “—Certificateholder’s Rights When a Repurchase Request is Initially Delivered by a Certificateholder” or “—Repurchase Request Delivered by a Party to the PSA” above, a “Resolution Failure” will be deemed to have occurred. Receipt of the Repurchase Request will be deemed to occur 2 business days after the Repurchase Request is sent to the applicable mortgage loan seller. “Resolved” means, with respect to a Repurchase Request, that (i) the related Material Defect has been cured, (ii) the related Mortgage Loan has been repurchased in accordance with the related MLPA, (iii) a mortgage loan has been substituted for the related Mortgage Loan in accordance with the related MLPA, (iv) the applicable mortgage loan seller has made the Loss of Value Payment, (v) a contractually binding agreement is entered into between the Enforcing Servicer, on behalf of the issuing entity, and the related mortgage loan seller that settles the related mortgage loan seller’s obligations under the related MLPA or (vi) the related Mortgage Loan is no longer property of the issuing entity as a result of a sale or other disposition in accordance with the PSA.

Resolution of a Repurchase Request

Within two (2) business days after a Resolution Failure occurs with respect to a Repurchase Request made by any person other than the special servicer, the Controlling Class Representative or a Controlling Class Certificateholder relating to a non-Specially Serviced Loan, the master servicer will be required to send a written notice (a “Master Servicer Proposed Course of Action Notice”) to the special servicer, indicating the master servicer’s analysis and recommended course of action with respect to such Repurchase Request. The master servicer will also be required to deliver to the special servicer the servicing file and all information, documents and records (including records stored electronically on computer tapes, magnetic discs and the like) relating to such non-Specially Serviced Loan and, if applicable, the related Serviced Companion Loan, either in the master servicer’s possession or otherwise

 521 

reasonably available to the master servicer without undue burden or expense, and reasonably requested by the special servicer to the extent set forth in the PSA for such non-Specially Serviced Loan. Upon receipt of such Master Servicer Proposed Course of Action Notice and such servicing file, information, documents and records, the special servicer will become the Enforcing Servicer with respect to such Repurchase Request.

After a Resolution Failure occurs with respect to a Repurchase Request regarding a Mortgage Loan (whether the Repurchase Request was initiated by an Initial Requesting Certificateholder or by a party to the PSA), the Enforcing Servicer will be required to send a notice (a “Proposed Course of Action Notice”) to the Initial Requesting Certificateholder, if any, at the address specified in the Initial Requesting Certificateholder’s Repurchase Request, and to the certificate administrator. The certificate administrator will be required to make the Proposed Course of Action Notice available to all other Certificateholders, the RR Interest Owner and Certificate Owners by posting such notice on the certificate administrator’s website, indicating the Enforcing Servicer’s intended course of action with respect to the Repurchase Request (the “Proposed Course of Action”).

The Proposed Course of Action Notice will be required to include (a) a request to Certificateholders to indicate their agreement with or dissent from such Proposed Course of Action by clearly marking “agree” or “disagree” to the Proposed Course of Action on such notice within 30 days of the date of such notice and a disclaimer that responses received after such 30-day period will not be taken into consideration, (b) a statement that if any Certificateholder disagrees with the Proposed Course of Action, the Enforcing Servicer will be compelled to follow (either as the Enforcing Party or as the Enforcing Servicer in circumstances where a Certificateholder is acting as the Enforcing Party) the course of action agreed to and/or proposed by the majority, by Certificate Balance of the responding Certificateholders that involves referring the matter to mediation or arbitration, as the case may be, in accordance with the procedures described below relating to the delivery of Preliminary Dispute Resolution Election Notices and Final Dispute Resolution Election Notices, (c) a statement that responding Certificateholders will be required to certify their holdings in connection with such response, (d) a statement that only responses clearly marked “agree” or “disagree” with such Proposed Course of Action will be taken into consideration and (e) instructions for responding Certificateholders to send their responses to the Enforcing Servicer and the certificate administrator. Within three (3) business days after the expiration of the 30-day response period, the certificate administrator will be required to tabulate the responses received from the Certificateholders and share the results with the Enforcing Servicer. The certificate administrator will only count responses timely received that clearly indicate agreement or dissent with the related Proposed Course of Action and additional verbiage or qualifying language will not be taken into consideration for purposes of determining whether the applicable Certificateholder agrees or disagrees with the Proposed Course of Action. The certificate administrator will be under no obligation to answer questions from Certificateholders regarding such Proposed Course of Action. For the avoidance of doubt, the certificate administrator’s obligations in connection with this heading “—Resolution of a Repurchase Request” will be limited solely to tabulating Certificateholder responses of “agree” or “disagree” to the Proposed Course of Action, and such obligation will not be construed to impose any enforcement obligation on the certificate administrator. The Enforcing Servicer may conclusively rely (without investigation) on the certificate administrator’s tabulation of the majority, by Certificate Balance of the responding Certificateholders.

If (a) the Enforcing Servicer’s intended course of action with respect to the Repurchase Request does not involve pursuing further action to exercise rights against the applicable mortgage loan seller with respect to the Repurchase Request and the Initial Requesting Certificateholder, if any, or any other Certificateholder or Certificate Owner wishes to exercise its right to refer the matter to mediation (including nonbinding arbitration) or arbitration, as discussed below under “—Mediation and Arbitration Provisions”, or (b) the Enforcing Servicer’s intended course of action is to pursue further action to exercise rights against the applicable mortgage loan seller with respect to the Repurchase Request but the Initial Requesting Certificateholder, if any, or any other Certificateholder or Certificate Owner does not agree with the dispute resolution method selected by the Enforcing Servicer, then the Initial Requesting Certificateholder, if any, or such other Certificateholder or Certificate Owner may deliver to the Enforcing Servicer a written notice (a “Preliminary Dispute Resolution Election Notice”) within 30 days after the date

 522 

the Proposed Course of Action Notice is posted on the certificate administrator’s website (the “Dispute Resolution Cut-off Date”) indicating its intent to exercise its right to refer the matter to either mediation (including nonbinding arbitration) or arbitration. In the event that (a) the Enforcing Servicer’s initial Proposed Course of Action indicated a recommendation to undertake mediation (including nonbinding arbitration) or arbitration, (b) any Certificateholder or Certificate Owner delivers a Preliminary Dispute Resolution Election Notice and (c) the Enforcing Servicer also received responses from other Certificateholders or Certificate Owners supporting the Enforcing Servicer’s initial Proposed Course of Action, such additional responses from other Certificateholders and Certificate Owners will also be considered Preliminary Dispute Resolution Election Notices supporting such Proposed Course of Action for purposes of determining the course of action approved by the majority, by Certificate Balance, of Certificateholders.

If neither the Initial Requesting Certificateholder, if any, nor any other Certificateholder or Certificate Owner delivers a Preliminary Dispute Resolution Election Notice prior to the Dispute Resolution Cut-off Date, no Certificateholder or Certificate Owner will have the right to refer the Repurchase Request to mediation or arbitration, and the Enforcing Servicer, as the Enforcing Party, will be the sole party obligated and entitled to determine a course of action, including but not limited to, enforcing the issuing entity’s rights against the related mortgage loan seller, subject to any consent or consultation rights of the Directing Holder.

Promptly and in any event within 10 business days following receipt of a Preliminary Dispute Resolution Election Notice from (i) the Initial Requesting Certificateholder, if any, or (ii) any other Certificateholder or Certificate Owner (other than the Class RR certificates) (each of clauses (i) or (ii), a “Requesting Certificateholder”), the Enforcing Servicer will be required to consult with each Requesting Certificateholder regarding such Requesting Certificateholder’s intention to elect either mediation (including nonbinding arbitration) or arbitration as the dispute resolution method with respect to the Repurchase Request (the “Dispute Resolution Consultation”) so that such Requesting Certificateholder may consider the views of the Enforcing Servicer as to the claims underlying the Repurchase Request and possible dispute resolution methods, such discussions to occur and be completed no later than 10 business days following the Dispute Resolution Cut-off Date. The Enforcing Servicer will be entitled to establish procedures the Enforcing Servicer deems in good faith to be in accordance with the Servicing Standard relating to the timing and extent of such consultations. No later than 5 business days after completion of the Dispute Resolution Consultation, a Requesting Certificateholder may provide a final notice to the Enforcing Servicer indicating its decision to exercise its right to refer the matter to either mediation or arbitration (“Final Dispute Resolution Election Notice”).

If, following the Dispute Resolution Consultation, no Requesting Certificateholder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then the Enforcing Servicer will continue to act as the Enforcing Party and remain obligated under the PSA to determine a course of action, including but not limited to, enforcing the rights of the issuing entity with respect to the Repurchase Request and no Certificateholder or Certificate Owner or the RR Interest Owner will have any further right to elect to refer the matter to mediation or arbitration.

If a Requesting Certificateholder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then such Requesting Certificateholder will become the Enforcing Party and must promptly submit the matter to mediation (including nonbinding arbitration) or arbitration. If there is more than one Requesting Certificateholder that timely delivers a Final Dispute Resolution Election Notice, then such Requesting Certificateholders will collectively become the Enforcing Party, and the holder or holders of a majority of the Voting Rights among such Requesting Certificateholders will be entitled to make all decisions relating to such mediation or arbitration. If, however, no Requesting Certificateholder commences arbitration or mediation pursuant to the terms of the PSA within 30 days after delivery of its Final Dispute Resolution Election Notice to the Enforcing Servicer, then (i) the rights of a Requesting Certificateholder to act as the Enforcing Party will terminate and no Certificateholder or Certificate Owner will have any further right to elect to refer the matter to mediation or arbitration; (ii) if the Proposed Course of Action Notice indicated that the Enforcing Servicer will take no further action with respect to the Repurchase Request, then the related Material Defect will be deemed waived for all purposes under the

 523 

PSA and the related MLPA; provided, however, that such Material Defect will not be deemed waived with respect to a Requesting Certificateholder, any other Certificateholder or Certificate Owner or the Enforcing Servicer to the extent there is a material change in the facts and circumstances known to such party; and (iii) if the Proposed Course of Action Notice had indicated a course of action other than the course of action under clause (ii), then the Enforcing Servicer will again become the Enforcing Party and, as such, will be the sole party obligated and entitled to determine a course of action, including but not limited to, enforcing the issuing entity’s rights against the related mortgage loan seller.

Notwithstanding the foregoing, the dispute resolution provisions described under this heading “—Resolution of a Repurchase Request” will not apply, and the Enforcing Servicer will remain the Enforcing Party, if the Enforcing Servicer has commenced litigation with respect to the Repurchase Request, or determines in accordance with the Servicing Standard that it is in the best interest of Certificateholders and the RR Interest Owner to commence litigation with respect to the Repurchase Request to avoid the running of any applicable statute of limitations.

In the event a Requesting Certificateholder becomes the Enforcing Party, the Enforcing Servicer, on behalf of the issuing entity, will remain a party to any proceedings against the related mortgage loan seller as further described below. For the avoidance of doubt, none of the depositor, the mortgage loan seller with respect to the subject mortgage loan or any of their respective affiliates (except for any holders of the Controlling Class) will be entitled to be an Initial Requesting Certificateholder or a Requesting Certificateholder to act as a Certificateholder for purposes of delivering any Preliminary Dispute Resolution Election Notice or Final Dispute Resolution Election Notice or otherwise to vote certificates owned by it or such affiliate(s) with respect to a course of action proposed or undertaken pursuant to the procedures described under this “—Dispute Resolution Provisions” heading.

Mediation and Arbitration Provisions

If the Enforcing Party elects mediation (including nonbinding arbitration) or arbitration, the mediation or arbitration will be administered by a nationally recognized arbitration or mediation organization selected by the related mortgage loan seller. A single mediator or arbitrator will be selected by the mediation or arbitration organization from a list of neutrals maintained by it according to its mediation or arbitration rules then in effect. The mediator or arbitrator must be impartial, an attorney admitted to practice in the State of New York and have at least 15 years of experience in commercial litigation and either commercial real estate finance or commercial mortgage-backed securitization matters or other complex commercial transactions.

The expenses of any mediation will be allocated among the parties to the mediation including, if applicable, between the Enforcing Party and Enforcing Servicer, as mutually agreed by the parties as part of the mediation.

In any arbitration, the arbitrator will be required to resolve the dispute in accordance with the MLPA and PSA, and may not modify or change those agreements in any way or award remedies not consistent with those agreements. The arbitrator will not have the power to award punitive or consequential damages. In its final determination, the arbitrator will determine and award the costs of the arbitration to the parties to the arbitration in its reasonable discretion. In the event a Requesting Certificateholder is the Enforcing Party, the Requesting Certificateholder will be required to pay any expenses allocated to the Enforcing Party in the arbitration proceedings or any expenses that the Enforcing Party agrees to bear in the mediation proceedings.

The final determination of the arbitrator will be final and non-appealable, except for actions to confirm or vacate the determination permitted under federal or state law, and may be entered and enforced in any court with jurisdiction over the parties and the matter. By selecting arbitration, the Enforcing Party would be waiving its right to sue in court, including the right to a trial by jury.

In the event a Requesting Certificateholder is the Enforcing Party, the agreement with the arbitrator or mediator, as the case may be, will be required under the PSA to contain an acknowledgment that the issuing entity, or the Enforcing Servicer on its behalf, will be a party to any arbitration or mediation

 524 

proceedings solely for the purpose of being the beneficiary of any award in favor of the Enforcing Party; provided that the degree and extent to which the Enforcing Servicer actively prepares for and participates in such proceeding will be determined by such Enforcing Servicer in consultation with the Directing Holder, provided that no Consultation Termination Event is continuing and any applicable Excluded Loan is not involved, and in accordance with the Servicing Standard. All amounts recovered by the Enforcing Party will be required to be paid to the issuing entity, or the Enforcing Servicer on its behalf, and deposited in the Collection Account. The agreement with the arbitrator or mediator, as the case may be, will provide that in the event a Requesting Certificateholder is allocated any related costs and expenses pursuant to the terms of the arbitrator’s decision or the agreement reached in mediation, neither the issuing entity nor the Enforcing Servicer acting on its behalf will be responsible for any such costs and expenses allocated to the Requesting Certificateholder.

The issuing entity (or the Enforcing Servicer or the trustee, acting on its behalf), the depositor or any mortgage loan seller will be permitted to redact any personally identifiable customer information included in any information provided for purposes of any mediation or arbitration. Each party to the proceedings will be required to agree to keep confidential the details related to the Repurchase Request and the dispute resolution identified in connection with such proceedings; provided, however, the Certificateholders and Certificate Owners will be permitted to communicate prior to the commencement of any such proceedings to the extent described under “Description of the Certificates—Certificateholder Communication”.

For avoidance of doubt, in no event will the exercise of any right of a Requesting Certificateholder to refer a Repurchase Request to mediation or arbitration or participation in such mediation or arbitration affect in any manner the ability of the master servicer or the special servicer to perform its obligations with respect to a Mortgage Loan or the exercise of any rights of a Directing Holder.

Any out-of-pocket expenses required to be borne by or allocated to the Enforcing Servicer in a mediation or arbitration will be reimbursable as trust fund expenses.

Servicing of the Non-Serviced Mortgage Loans

General

Each Non-Serviced Mortgage Loan is expected to be serviced pursuant to the related Non-Serviced PSA and the related Co-Lender Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”.

The servicing terms of each such Non-Serviced PSA are expected to be similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements will differ in certain respects. For example:

●Each Non-Serviced Master Servicer and Non-Serviced Special Servicer will be required to service the related Non-Serviced Mortgage Loan pursuant to a servicing standard set forth in the related Non-Serviced PSA that is substantially similar to, but may not be identical to, the Servicing Standard.
●Any party to the related Non-Serviced PSA that makes a property protection advance with respect to the related Non-Serviced Mortgage Loan will be entitled to reimbursement for that advance, with interest at the prime rate, in a manner substantially similar to the reimbursement of Property Protection Advances under the PSA. The issuing entity, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such advance reimbursement amounts (including out of general collections on the Benchmark 2026-B44 mortgage pool, if necessary).
 525 
●Pursuant to the related Non-Serviced PSA, the liquidation fee, the special servicing fee and the workout fee with respect to the related Non-Serviced Mortgage Loan are similar to the corresponding fees payable under the PSA, except that caps, floors and offsets may differ or not apply.
●The extent to which modification fees or other fee items with respect to the related Whole Loan may be applied to offset interest on advances, servicer expenses and servicing compensation may, in certain circumstances, be less than is the case under the PSA.
●Items with respect to the related Non-Serviced Whole Loan that are the equivalent of assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest and/or modification fees and that constitute additional servicing compensation under the related Non-Serviced PSA will not be payable to the master servicer or the special servicer under the PSA and one or more of such items will be allocated between the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in proportions that may be different than the allocation of similar fees under the PSA between the master servicer and the special servicer for this transaction.
●The Non-Serviced Directing Holder under the related Non-Serviced PSA will have or is expected to have rights substantially similar to the Directing Holder under the PSA with respect to the servicing and administration of the related Non-Serviced Whole Loan, including consenting to the substantial equivalent of Major Decisions under such Non-Serviced PSA proposed by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer, as applicable, and reviewing and consenting to asset status reports prepared by such Non-Serviced Special Servicer in respect of the related Non-Serviced Whole Loan. “Major Decisions” under the related Non-Serviced PSA may differ in certain respects from those actions that constitute Major Decisions under the PSA, and therefore the specific types of servicer actions with respect to which the applicable Non-Serviced Directing Holder will be permitted to consent may correspondingly differ. The related Non-Serviced PSA also provides or is expected to provide for the removal of the applicable Non-Serviced Special Servicer by the related Non-Serviced Directing Holder under such Non-Serviced PSA under certain conditions that are similar to the conditions under which the Directing Holder is permitted to replace the special servicer under the PSA.
●The termination events that will result in the termination of the related Non-Serviced Master Servicer or Non-Serviced Special Servicer are or are expected to be substantially similar to, but not necessarily identical to, the Servicer Termination Events under the PSA applicable to the master servicer and special servicer, as applicable.
●Servicing transfer events under the related Non-Serviced PSA that would cause the related Non-Serviced Whole Loan to become specially serviced will be or are expected to be substantially similar to, but not necessarily identical to, the corresponding provisions under the PSA.
●The related Non-Serviced Special Servicer will be required to take actions with respect to the related Non-Serviced Whole Loan if it becomes the equivalent of a defaulted mortgage loan, which actions are or are expected to be substantially similar, but not necessarily identical, to the actions described under “—Sale of Defaulted Loans and REO Properties”.
●Appraisal reduction amounts in respect of the related Non-Serviced Mortgage Loan will be calculated by the related Non-Serviced Master Servicer or the Non-Serviced Special Servicer under the related Non-Serviced PSA in a manner substantially similar to, but not necessarily identical to, calculations of such amounts by the special servicer under the PSA in respect of Serviced Mortgage Loans.
 526 
●The requirement of the related Non-Serviced Master Servicer to make compensating interest payments in respect of the related Non-Serviced Mortgage Loan is similar, but not necessarily identical, to the requirement of the master servicer to make Compensating Interest Payments in respect of the Serviced Mortgage Loans under the PSA (although the portion of the servicing fee to be applied to make such payments may be less).
●The servicing provisions under the related Non-Serviced PSA relating to performing inspections and collecting operating information are or are expected to be substantially similar but not necessarily identical to those of the PSA.
●While the special servicer under the PSA and the Non-Serviced Special Servicer under the related Non-Serviced PSA must each resign as special servicer with respect to a mortgage loan if it obtains knowledge that it has (or, in certain cases, if it has) become affiliated with the related borrower under such mortgage loan, the particular types of affiliations that trigger such resignation obligation, as well as the parties that are entitled to appoint a successor special servicer, may differ as between the PSA and the related Non-Serviced PSA.
●The parties to the related Non-Serviced PSA (and their related directors, officers and other agents) will be entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with the servicing of the related Non-Serviced Whole Loan under such Non-Serviced PSA to the same extent that parties to the PSA performing similar functions (and their related directors, officers and other agents) are entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with their obligations under the PSA. The issuing entity, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such indemnification amounts (including out of general collections on the Benchmark 2026-B44 mortgage pool, if necessary).
●The matters as to which notice or rating agency confirmation with respect to the rating agencies under the related Non-Serviced PSA are required are or are expected to be similar, but not necessarily identical to, similar matters with respect to the Rating Agencies under the PSA (and such agreements may differ as to whether it is notice or rating agency confirmation that is required and whether a notice to, or a confirmation from, the rating agencies under the related Non-Serviced PSA in connection with an action involving the subject Non-Serviced Whole Loan would also be required to be made to or obtained from the Rating Agencies under the PSA).
●With respect to non-specially serviced mortgage loans, the related Non-Serviced PSA may differ with respect to whether the related Non-Serviced Master Servicer or related Non-Serviced Special Servicer will be responsible for conducting or managing certain litigation related to such mortgage loans.
●Each of the related Non-Serviced Master Servicer and related Non-Serviced Special Servicer will be liable in accordance with the related Non-Serviced PSA only to the extent of its obligations specifically imposed by that agreement. Accordingly, in general, each of the related Non-Serviced Master Servicer and related Non-Serviced Special Servicer will not be liable for any action taken, or for refraining from the taking of any action, in good faith pursuant to the related Non-Serviced PSA or for errors in judgment; provided that neither such party will be protected against any breach of representations or warranties made by it in the related Non-Serviced PSA or against any liability which would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of duties or by reason of negligent disregard of obligations and duties under the related Non-Serviced PSA.
●With respect to each Non-Serviced Mortgage Loan as to which the related lead securitization that includes the controlling Pari Passu Companion Loan does not involve the issuance of “eligible vertical interests” (as defined in the Credit Risk Retention Rules), the related Non-Serviced PSA may not provide for “risk retention consultation parties” with certain consultation rights.
 527 
●The provisions of the related Non-Serviced PSA may also vary from the PSA with respect to one or more of the following: timing, control or consultation triggers or thresholds, terminology, allocation of ministerial duties between multiple servicers or other service providers or certificateholder or investor voting or consent thresholds, master servicer and special servicer termination events, rating requirements for accounts and permitted investments, eligibility requirements applicable to servicers and other service providers, and the circumstances under which approvals, consents, consultation, notices or rating agency confirmations may be required.

The master servicer, the special servicer, the certificate administrator and the trustee under the PSA have no obligation or authority to (a) supervise any related Non-Serviced Master Servicer, Non-Serviced Special Servicer, Non-Serviced Certificate Administrator or Non-Serviced Trustee or (b) make servicing advances with respect to any Non-Serviced Whole Loan. The obligation of the master servicer to provide information and collections and make P&I Advances to the certificate administrator for the benefit of the Certificateholders with respect to each Non-Serviced Mortgage Loan is dependent on its receipt of the corresponding information and/or collections from the applicable Non-Serviced Master Servicer or Non-Serviced Special Servicer.

Notwithstanding the foregoing, the servicing of each Servicing Shift Whole Loan is expected to be governed by the PSA only temporarily, until the securitization of the related Controlling Companion Loan. Thereafter, such Servicing Shift Whole Loan will be serviced by the related master servicer and, if and to the extent necessary, the related special servicer under and pursuant to the terms of the related Servicing Shift PSA governing such future securitization. Although, in the case of each Servicing Shift Whole Loan, the related Co-Lender Agreement imposes some requirements regarding the terms of the related Servicing Shift PSA governing such future securitization, the securitization to which the related Controlling Companion Loan is to be contributed has not been determined, and accordingly, the servicing terms of such future Servicing Shift PSA are unknown and may not be consistent with the description of Non-Serviced PSAs above.

Rating Agency Confirmations

The PSA will provide that, notwithstanding the terms of the related Mortgage Loan documents or other provisions of the PSA, if any action under such Mortgage Loan documents or the PSA requires a Rating Agency Confirmation from each of the Rating Agencies as a condition precedent to such action, if the party (the “Requesting Party”) required to obtain such Rating Agency Confirmations has made a request to any Rating Agency for such Rating Agency Confirmation and, within 10 business days of such request being posted to the 17g-5 Information Provider’s website, such Rating Agency has not replied to such request or has responded in a manner that indicates that such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then such Requesting Party will be required to confirm (through direct communication and not by posting any confirmation on the 17g-5 Information Provider’s website) that the applicable Rating Agency has received the Rating Agency Confirmation request, and, if it has not, promptly request the related Rating Agency Confirmation again. The circumstances described in the preceding sentence are referred to in this prospectus as a “RAC No-Response Scenario”.

If there is no response to either such Rating Agency Confirmation request within 5 business days of such second request in a RAC No-Response Scenario or if such Rating Agency has responded in a manner that indicates such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then (x) with respect to any condition in any Mortgage Loan document requiring such Rating Agency Confirmation, or with respect to any other matter under the PSA relating to the servicing of the Mortgage Loans (other than as set forth in clause (y) below), the requirement to obtain a Rating Agency Confirmation will be deemed not to apply (as if such requirement did not exist) with respect to such Rating Agency, and the master servicer or the special servicer, as the case may be, may then take such action if the master servicer or the special servicer, as applicable, confirms its original determination (made prior to making such request) that taking the action with respect to which it

 528 

requested the Rating Agency Confirmation would still be consistent with the Servicing Standard, and (y) with respect to a replacement of the master servicer or the special servicer, such condition will be deemed not to apply (as if such requirement did not exist) if (i) the replacement master servicer or special servicer is on S&P’s Select Servicer List as a U.S. Commercial Mortgage Master Servicer or U.S. Commercial Mortgage Special Servicer, as applicable, if S&P is the non-responding Rating Agency, (ii) the applicable replacement master servicer or special servicer is rated at least “CMS3” (in the case of the master servicer) or “CSS3” (in the case of the special servicer), if Fitch is the non-responding Rating Agency, or (iii) KBRA has not publicly cited servicing concerns of the applicable replacement master servicer or special servicer as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a ratings downgrade or withdrawal) of securities in any other commercial mortgage-backed securitization transaction serviced by the master servicer or special servicer prior to the time of determination, if KBRA is the non-responding Rating Agency. Promptly following the master servicer’s or special servicer’s determination to take any action discussed above following any requirement to obtain Rating Agency Confirmation being deemed not to apply (as if such requirement did not exist) as described in clause (x) above, the master servicer or the special servicer will be required to provide electronic written notice to the 17g-5 Information Provider, who will promptly post such notice to the 17g-5 Information Provider’s website pursuant to the PSA, of the action taken.

For all other matters or actions not specifically discussed above, the applicable Requesting Party will be required to obtain a Rating Agency Confirmation from each of the Rating Agencies. In the event an action otherwise requires a Rating Agency Confirmation from each of the Rating Agencies, in absence of such Rating Agency Confirmation, we cannot assure you that any Rating Agency will not downgrade, qualify or withdraw its ratings as a result of any such action taken by the master servicer or the special servicer in accordance with the procedures discussed above.

As used above, “Rating Agency Confirmation” means, with respect to any matter, confirmation in writing (which may be in electronic form) by each applicable Rating Agency that a proposed action, failure to act or other event specified in this prospectus will not, in and of itself, result in the downgrade, withdrawal or qualification of the then-current rating assigned to any class of certificates (if then rated by the Rating Agency); provided that a written waiver or acknowledgment from the Rating Agency indicating its decision not to review the matter for which the Rating Agency Confirmation is sought will be deemed to satisfy the requirement for the Rating Agency Confirmation from the Rating Agency with respect to such matter. The “Rating Agencies” mean each of S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC (“S&P”), Fitch Ratings, Inc. (“Fitch”) and Kroll Bond Rating Agency, LLC (“KBRA”).

Any Rating Agency Confirmation requests made by the master servicer, the special servicer, certificate administrator, or trustee, as applicable, pursuant to the PSA, will be required to be made in writing, which writing must contain a cover page indicating the nature of the Rating Agency Confirmation request, and must contain all back-up material necessary for the Rating Agency to process such request. Such written Rating Agency Confirmation requests must be provided in electronic format to the 17g-5 Information Provider (who will be required to post such request on the 17g-5 Information Provider’s website in accordance with the PSA).

The master servicer, the special servicer, the certificate administrator and the trustee will be permitted (but not obligated) to orally communicate with the Rating Agencies regarding any of the Mortgage Loan documents or any matter related to the Mortgage Loans, the related Mortgaged Properties, the related borrowers or any other matters relating to the PSA or any related Co-Lender Agreement; provided that such party summarizes the information provided to the Rating Agencies in such communication in writing and provides the 17g-5 Information Provider with such written summary the same day such communication takes place; provided, further, that the summary of such oral communications will not identify with which Rating Agency the communication was. The 17g-5 Information Provider will be required to post such written summary on the 17g-5 Information Provider’s website in accordance with the provisions of the PSA. All other information required to be delivered to the Rating Agencies pursuant to the PSA or requested by the Rating Agencies, will first be provided in electronic format to the 17g-5 Information Provider, who will be required to post such information to the 17g-5 Information Provider’s

 529 

website in accordance with the PSA. The operating advisor will have no obligation or authority to communicate directly with the Rating Agencies, but may deliver required information to the Rating Agencies to the extent set forth in this prospectus.

The PSA will provide that the PSA may be amended to change the procedures regarding compliance with Rule 17g-5 without any Certificateholder or RR Interest Owner consent; provided that notice of any such amendment must be provided to the 17g-5 Information Provider (who will post such notice to the 17g-5 Information Provider’s website) and to the certificate administrator (which will post such report to the certificate administrator’s website).

To the extent required under the PSA, in the event a rating agency confirmation is required by the applicable rating agencies that any action under any Mortgage Loan documents or the PSA will not result in the downgrade, withdrawal or qualification of any such rating agency’s then-current ratings of any securities related to a Companion Loan, then such rating agency confirmation may be considered satisfied in the same manner as described above with respect to any Rating Agency Confirmation from a Rating Agency.

Evidence as to Compliance

Each of the master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of a Mortgage Loan), the custodian, the trustee (provided, however, that the trustee will not be required to deliver an assessment of compliance with respect to any period during which there was no relevant servicing criteria applicable to it) and the certificate administrator will be required to furnish (and each such party will be required, with respect to each sub-servicer (required to provide such officer’s certificate under Regulation AB) with which it has entered into a servicing relationship with respect to the Mortgage Loans, to cause (or, in the case of a sub-servicer (required to provide such officer’s certificate under Regulation AB) that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such sub-servicer to furnish) to the depositor, the certificate administrator, the trustee and the 17g-5 Information Provider, an officer’s certificate of the officer responsible for the servicing activities of such party stating, as to the signer thereof, among other things, that (i) a review of that party’s activities during the preceding calendar year or portion of that year and of performance under the PSA or any sub-servicing agreement in the case of an additional master servicer or special servicer, as applicable, has been made under such officer’s supervision and (ii) to the best of such officer’s knowledge, based on the review, such party has fulfilled all of its obligations under the PSA or the sub-servicing agreement in the case of an additional master servicer or special servicer, as applicable, in all material respects throughout the preceding calendar year or portion of such year, or, if there has been a failure to fulfill any such obligation in any material respect, specifying each such failure known to such officer and the nature and status of the failure.

In addition, each of the master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of any Mortgage Loan), the trustee (provided, however, that the trustee will not be required to deliver an assessment of compliance with respect to any period during which there was no relevant servicing criteria applicable to it), the custodian, the certificate administrator and the operating advisor, each at its own expense, will be required to furnish (and each such party will be required, with respect to each servicing function participant with which it has entered into a servicing relationship with respect to the Mortgage Loans to cause (or, in the case of a sub-servicer that is also a servicing function participant that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such servicing function participant to furnish) to the trustee, the certificate administrator, the 17g-5 Information Provider and the depositor (and, with respect to the special servicer, also to the operating advisor) a report (an “Assessment of Compliance”) assessing compliance

 530 

by that party with the servicing criteria set forth in Item 1122(d) of Regulation AB (as described below) under the Securities Act of 1933, as amended (the “Securities Act”) that contains the following:

●a statement of the party’s responsibility for assessing compliance with the servicing criteria set forth in Item 1122 of Regulation AB applicable to it;
●a statement that the party used the criteria in Item 1122(d) of Regulation AB to assess compliance with the applicable servicing criteria;
●the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the fiscal year, covered by the Form 10-K required to be filed pursuant to the PSA setting forth any material instance of noncompliance identified by the party, a discussion of each such failure and the nature and status of such failure; and
●a statement that a registered public accounting firm has issued an attestation report (an “Attestation Report”) on the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the prior fiscal year.

Each party that is required to deliver an Assessment of Compliance will also be required to simultaneously deliver an Attestation Report of a registered public accounting firm, prepared in accordance with the standards for attestation engagements issued or adopted by the public company accounting oversight board, that expresses an opinion, or states that an opinion cannot be expressed (and the reasons for this), concerning the party’s assessment of compliance with the applicable servicing criteria set forth in Item 1122(d) of Regulation AB.

With respect to any Non-Serviced Whole Loan, each of the related Non-Serviced Master Servicer, the related Non-Serviced Special Servicer, the related Non-Serviced Trustee and the related Non-Serviced Certificate Administrator will have obligations under the related Non-Serviced PSA similar to those described above.

“Regulation AB” means subpart 229.1100 – Asset Backed Securities (Regulation AB), 17 C.F.R. §§229.1100–229.1125, as such may be amended from time to time, and subject to such clarification and interpretation as have been provided by the SEC or by the staff of the SEC, or as may be provided by the SEC or its staff from time to time.

Limitation on Rights of Certificateholders and the RR Interest Owner to Institute a Proceeding

Other than with respect to any rights to deliver an Owner Repurchase Request and exercise the rights described under “—Dispute Resolution Provisions”, no Certificateholder or the RR Interest Owner will have any right under the PSA to institute any proceeding with respect to the PSA or with respect to the certificates or the RR Interest, unless the holder or RR Interest Owner previously has given to the trustee and the certificate administrator written notice of default and the continuance of the default and unless the holders of certificates evidencing not less than 25% of the aggregate Percentage Interests constituting the class have made written request upon the trustee to institute a proceeding in its own name (as trustee) and have offered to the trustee indemnity reasonably satisfactory to it, and the trustee for 60 days after receipt of the request and indemnity has neglected or refused to institute the proceeding. However, the trustee will be under no obligation to exercise any of the trusts or powers vested in it by the PSA or the certificates or the RR Interest or to institute, conduct or defend any related litigation at the request, order or direction of any of the Certificateholders or the RR Interest Owner, unless the Certificateholders or the RR Interest Owner have offered to the trustee reasonable security or indemnity against the costs, expenses and liabilities that may be incurred as a result.

Termination; Retirement of Certificates

The obligations created by the PSA will terminate upon payment (or provision for payment) to all Certificateholders and the RR Interest Owner of all amounts held by the certificate administrator on behalf of the trustee and required to be paid on the Distribution Date following the earlier of (1) the final payment

 531 

(or related Advance) or other liquidation of the last Mortgage Loan and REO Property (as applicable) subject to the PSA, (2) the voluntary exchange of all the then-outstanding certificates (other than the Class R certificates) and the RR Interest for the Mortgage Loans and each REO Property remaining in the issuing entity (provided, however, that (a) the aggregate certificate balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class A-S, Class B, Class C, Class D and Class E certificates and the Notional Amounts of the Class X-A, Class X-B and Class X-D certificates have been reduced to zero, (b) there is only one holder (or multiple holders acting unanimously) of the then-outstanding certificates (other than the Class R certificates) and the RR Interest and (c) the master servicer is paid a fee equal to (i) the product of (x) the Prime Rate, (y) the aggregate Certificate Balance and the RR Interest Balance (as applicable) of the then-outstanding certificates (other than the Class X Certificates and Class R certificates) and the RR Interest as of the date of the exchange and (z) three (3), divided by (ii) 360) or (3) the purchase or other liquidation of all of the assets of the issuing entity as described below by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, in that order of priority. Written notice of termination of the PSA will be given by the certificate administrator to each Certificateholder and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). The final distribution will be made only upon surrender and cancellation of the certificates at the office of the certificate registrar or other location specified in the notice of termination.

The holders of the Controlling Class representing greater than 50% of the Certificate Balance of the Controlling Class, the special servicer servicing the greater principal balance of the Mortgage Loans as of that time, the other special servicer, the master servicer servicing the greater principal balance of the Mortgage Loans as of that time, the other master servicer and the holders of the Class R certificates representing greater than 50% of the Percentage Interest of such class (in that order) will have the right to purchase all of the assets of the issuing entity. This purchase of all the Mortgage Loans and other assets in the issuing entity is required to be made at a price equal to (a) the sum of (1) the aggregate Purchase Price of all the Mortgage Loans (exclusive of REO Loans) then included in the issuing entity, (2) the appraised value of the issuing entity’s portion of all REO Properties then included in the issuing entity (which fair market value for any REO Property may be less than the Purchase Price for the corresponding REO Loan), as determined by an appraiser selected by the master servicer and approved by certain classes of certificates, (3) the reasonable out of pocket expenses of the master servicer and special servicer related to such purchase, unless such master servicer or special servicer, as applicable, is the purchaser and (4) if the Mortgaged Property secures a Non-Serviced Mortgage Loan and is an REO Property under the terms of the related Non-Serviced PSA, the pro rata portion of the fair market value of the related property, as determined by the Non-Serviced Master Servicer in accordance with clause (2) above, less (b) solely in the case where a master servicer is exercising such purchase right, the aggregate amount of unreimbursed Advances, and interest thereon, and unpaid Servicing Fees remaining outstanding and payable solely to such master servicer (which items will be deemed to have been paid or reimbursed to such master servicer in connection with such purchase). This purchase will effect early retirement of the then-outstanding certificates, but the rights of the holders of the Controlling Class, the special servicers, the master servicers or the holders of the Class R certificates to effect the termination is subject to the requirements that the then aggregate Stated Principal Balance of the Mortgage Loans remaining in the issuing entity is less than 1.0% of the aggregate Cut-off Date Balance of all of the Mortgage Loans. The voluntary exchange of certificates (other than the Class R certificates), for the remaining Mortgage Loans is not subject to the above described percentage limits but is limited to each such class of outstanding certificates being held by one Certificateholder (or group of Certificateholders acting unanimously) who must voluntarily participate.

If any party above, other than National Cooperative Bank, N.A. as the master servicer of the Mortgage Loans sold to the depositor by National Cooperative Bank, N.A., exercises such purchase option, National Cooperative Bank, N.A., so long as National Cooperative Bank, N.A. is a master servicer or a special servicer under the PSA, will be entitled to purchase the remaining Mortgage Loans sold to the depositor by National Cooperative Bank, N.A. and any related REO Property, and if National Cooperative Bank, N.A. elects to purchase such Mortgage Loans and REO Properties that other party will then purchase only the remaining Mortgage Loans and REO Property that are not being purchased by National Cooperative Bank, N.A.

 532 

With respect to the foregoing options to purchase the Mortgage Loans and REO Properties, if both of the special servicers or, if neither special servicer exercises its option, both of the master servicers, wish to elect to exercise such rights, then the special servicer or master servicer, as applicable, servicing the greater principal balance of Mortgage Loans will be entitled to exercise such a right, subject to National Cooperative Bank, N.A.’s prior right to acquire the National Cooperative Bank, N.A. Mortgage Loans.

On the applicable Distribution Date, the aggregate amount paid by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, as the case may be, for the Mortgage Loans and other applicable assets in the issuing entity, together with all other amounts on deposit in the Collection Account and not otherwise payable to a person other than the Certificateholders and the RR Interest Owner, will be applied generally as described above under “Description of the Certificates—Distributions—Priority of Distributions”.

Amendment

The PSA may be amended by the parties to the PSA, without the consent of any of the Certificateholders, the RR Interest Owner or holders of any Companion Loan:

(a)   to correct any defect or ambiguity in the PSA in order to address any manifest error in any provision of the PSA;

(b)   to cause the provisions in the PSA to conform or be consistent with or in furtherance of the statements made in the prospectus (or in an offering document for any related non-offered certificates) with respect to the certificates, the RR Interest, the issuing entity or the PSA or to correct or supplement any of its provisions which may be defective or inconsistent with any other provisions in the PSA or to correct any error;

(c)   to change the timing and/or nature of deposits in the Collection Account, the Distribution Accounts or any REO Account, provided that (A) the Master Servicer Remittance Date will in no event be later than the business day prior to the related Distribution Date and (B) the change would not adversely affect in any material respect the interests of any Certificateholder or the RR Interest Owner, as evidenced in writing by an opinion of counsel at the expense of the party requesting such amendment or as evidenced by a Rating Agency Confirmation from each of the Rating Agencies with respect to such amendment;

(d)   to modify, eliminate or add to any of its provisions to the extent as will be necessary to maintain the qualification of any Trust REMIC as a REMIC under the relevant provisions of the Code at all times that any certificate is outstanding, or to avoid or minimize the risk of imposition of any tax on the issuing entity or any Trust REMIC; provided that the trustee and the certificate administrator have received an opinion of counsel (at the expense of the party requesting the amendment) to the effect that (1) the action is necessary or desirable to maintain such qualification or to avoid or minimize the risk of imposition of any such tax and (2) the action will not adversely affect in any material respect the interests of any Certificateholder, the RR Interest Owner or holder of a Companion Loan;

(e)   to modify, eliminate or add to any of its provisions to restrict (or to remove any existing restrictions with respect to) the transfer of the Residual Certificates; provided that the depositor has determined that the amendment will not, as evidenced by an opinion of counsel, give rise to any federal tax with respect to the transfer of the Residual Certificates to a non-permitted transferee;

(f)    to revise or add any other provisions with respect to matters or questions arising under the PSA or any other change, provided that the required action will not adversely affect in any material respect the interests of any Certificateholder, the RR Interest Owner or any holder of a Serviced Companion Loan not consenting to such revision or addition, as evidenced in writing by an opinion of counsel at the expense of the party requesting such amendment or as evidenced by a Rating Agency Confirmation from each of the Rating Agencies with respect to such amendment or supplement and confirmation of the applicable rating agencies that such action will not result in the downgrade,

 533 

withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus);

(g)   to amend or supplement any provision of the PSA to the extent necessary to maintain the then-current ratings assigned to each class of Offered Certificates by each Rating Agency, as evidenced by a Rating Agency Confirmation from each of the Rating Agencies and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus); provided that such amendment or supplement would not adversely affect in any material respect the interests of any Certificateholder or the RR Interest Owner not consenting to such amendment or supplement, as evidenced by an opinion of counsel;

(h)   to modify the provisions of the PSA with respect to reimbursement of Nonrecoverable Advances and Workout-Delayed Reimbursement Amounts if (a) the depositor, the master servicer, the trustee and, with respect to any Mortgage Loan other than any applicable Excluded Loan and for so long as no Control Termination Event is continuing, the Directing Holder, determine that the commercial mortgage-backed securities industry standard for such provisions has changed, in order to conform to such industry standard, (b) such modification does not cause either Trust REMIC to fail to qualify as a REMIC under the relevant provisions of the Code, as evidenced by an opinion of counsel and (c) a Rating Agency Confirmation and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Serviced Pari Passu Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus);

(i)    to modify the procedures set forth in the PSA relating to compliance with Rule 17g-5, provided that the change would not adversely affect in any material respect the interests of any Certificateholder, as evidenced by (A) an opinion of counsel or (B) if any certificate is then rated, receipt of Rating Agency Confirmation from each Rating Agency rating such certificates; and provided, further, that the certificate administrator must give notice of any such amendment to the 17g-5 Information Provider for posting on the 17g-5 Information Provider’s website and the certificate administration must post such notice to its website;

(j)    to modify, eliminate or add to any of its provisions to such extent as will be necessary to comply with the requirements for use of Form SF-3 in registered offerings to the extent provided in CFR 239.45(b)(1)(ii), (iii) or (iv); or

(k)   to modify, eliminate or add to any of its provisions (i) to such extent as will be necessary to comply with the requirements of the Credit Risk Retention Rules, as evidenced by an opinion of counsel, or (ii) in the event the Credit Risk Retention Rules or any other regulations applicable to the risk retention requirements for this securitization transaction are amended or repealed, to the extent required to comply with any such amendment or to modify or eliminate the risk retention requirements in the event of such repeal, as evidenced by an opinion of counsel; provided that no such modification, elimination or addition may change in any manner the rights or obligations of the Retaining Third-Party Purchasers under the PSA or the related risk retention agreement without the consent of the Retaining Third-Party Purchasers.

The PSA may also be amended by the parties to the PSA with the consent of the RR Interest Owner (if affected by such amendment) and the holders of certificates of each class affected by such amendment evidencing, in the case of Certificateholders, a majority of the aggregate Percentage Interests constituting the class for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the PSA or of modifying in any manner the rights of the holders of the

 534 

certificates or the RR Interest Owner, except that the amendment may not directly (1) reduce in any manner the amount of, or delay the timing of, payments received on the Mortgage Loans that are required to be distributed on a certificate of any class or the RR Interest without the consent of the holder of such certificate or the RR Interest Owner, as applicable, or which are required to be distributed to a holder of a Companion Loan without the consent of such holder, (2) reduce the aforesaid percentage of certificates of any class the holders of which are required to consent to the amendment or remove the requirement to obtain consent of any holder of a Companion Loan, without the consent of the holders of all certificates of that class then-outstanding or such holder of any related Companion Loan, (3) adversely affect the Voting Rights of any class of certificates, without the consent of the holders of all certificates of that class then-outstanding, (4) change in any manner any defined term used in any MLPA or the obligations or rights of a mortgage loan seller under the related MLPA without the consent of such mortgage loan seller, or (5) amend the Servicing Standard without, in each case, the consent of 100% of the holders of certificates and the RR Interest Owner or a Rating Agency Confirmation by each Rating Agency and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus). Further, no amendment to the PSA may be made that materially and adversely affect the RR Interest Owner without the consent of the RR Interest Owner.

Notwithstanding the foregoing, no amendment to the PSA may be made that changes in any manner the obligations of a mortgage loan seller under the related MLPA or the rights of such mortgage loan seller, including as a third party beneficiary, under the PSA, without the consent of such mortgage loan seller. In addition, no amendment to the PSA may be made that changes any provisions specifically required to be included in the PSA by any Non-Serviced Co-Lender Agreement without the consent of the holder of the related Non-Serviced Companion Loan. Further, no amendment to the PSA may be made that materially and adversely affects the RR Interest Owner without the consent of the RR Interest Owner.

Also, notwithstanding the foregoing, no party will be required to consent to any amendment to the PSA without the trustee, the certificate administrator, the master servicer, the special servicer, the asset representations reviewer and the operating advisor having first received an opinion of counsel (at the issuing entity’s expense) to the effect that the amendment does not conflict with the terms of the PSA, and that the amendment or the exercise of any power granted to the master servicer, the special servicer, the depositor, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer or any other specified person in accordance with the amendment will not result in the imposition of a tax on any portion of the issuing entity or cause any Trust REMIC to fail to qualify as a REMIC under the relevant provisions of the Code.

Resignation and Removal of the Trustee and the Certificate Administrator

Each of the trustee and the certificate administrator will at all times be, and will be required to resign if it fails to be, (i) a corporation, national bank, national banking association or a trust company, organized and doing business under the laws of any state or the United States of America, authorized under such laws to exercise corporate trust powers and to accept the trust conferred under the PSA, having a combined capital and surplus of at least $100,000,000, subject to supervision or examination by federal or state authority, an entity that is not on the depositor’s “prohibited party” list, and (ii)(A) in the case of the trustee (1) will not be an affiliate of the master servicer or the special servicer (except during any period when the trustee is acting as, or has become successor to, the master servicer or the special servicer, as the case may be) and (2) an institution whose long-term senior unsecured debt rating or issuer credit rating is at least (x) “BBB” by S&P, (y) “A” by Fitch (or short-term debt rating of “F1” by Fitch) (provided, however, that the trustee may maintain an issuer credit rating of “BBB-” by Fitch if either (1) the master servicer has a long-term senior unsecured debt rating of at least “A” by Fitch or a short-term rating of at least “F1” by Fitch, or (2) the trustee maintains an agreement that is either (I) the agreement dated February 20, 2025, which was previously delivered to Fitch, or (II) another agreement as to which Fitch has provided a Rating Agency Confirmation, in either case, with a national banking association with a rating of at least “A” on its long-term senior unsecured debt or issuer credit rating by Fitch or a short-term

 535 

debt rating of “F1” by Fitch, which agreement provides for such national banking association to make Advances if the trustee, in its capacity as backup advancing party, does not do so; provided, further, that the trustee will notify Fitch within thirty (30) days in the event there is a downgrade of such banking association’s Fitch rating, the agreement is terminated, or any other changes that may limit the agreement) and (z) if rated by KBRA, a long term senior unsecured debt rating or issuer credit rating of at least “BBB-” by KBRA (or if not rated by KBRA, then at least an equivalent rating by two (2) other NRSROs, which may include S&P and Fitch), (B) in the case of the certificate administrator, an institution whose long-term senior unsecured debt or issuer credit rating is rated at least “BBB-” by KBRA (or an investment grade rating by any other NRSRO, which may include S&P or Fitch) or (C) in the case of each of the certificate administrator and the trustee, as otherwise acceptable to each Rating Agency as evidenced by the receipt of a Rating Agency Confirmation.

In the event that (1) neither the trustee nor the master servicer has a rating on its long-term senior unsecured debt or an issuer credit rating of at least “A” by Fitch or a short-term debt rating of at least “F1” by Fitch and (2) the trustee submitted a request for a Rating Agency Confirmation but Fitch did not approve the trustee via Rating Agency Confirmation to allow the trustee to remain as trustee on this transaction, then the trustee is required to either (i) resign immediately in the manner specified in the PSA or (ii) within 30 days after the trustee has actual knowledge or received notice of such event, appoint an advancing agent that has a rating on its long-term senior unsecured debt or an issuer credit rating of at least “A” by Fitch or a short-term debt rating of at least “F1” by Fitch (or, in the case of any Rating Agency’s rating requirement set forth in clause (A) above, such other rating with respect to which the applicable Rating Agency has provided a Rating Agency Confirmation) to perform the trustee’s obligation to make Advances as described under the heading“—Advances” above.

The trustee and the certificate administrator will be also permitted at any time to resign from their obligations and duties under the PSA by giving 30 days’ prior written notice (which notice will be posted to the certificate administrator’s website pursuant to the PSA) to the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, all Certificateholders, the RR Interest Owner, the operating advisor, the asset representations reviewer and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). Upon receiving this notice of resignation, the depositor will be required to use its reasonable best efforts to promptly appoint a successor trustee or certificate administrator. If no successor trustee or certificate administrator has accepted an appointment within 120 days after the giving of notice of resignation, the resigning trustee or certificate administrator, as applicable, may petition any court of competent jurisdiction to appoint a successor trustee or certificate administrator, as applicable, and such petition will be an expense of the issuing entity.

If at any time the trustee or certificate administrator ceases to be eligible to continue as trustee or certificate administrator, as applicable, under the PSA, and fails to resign after written request therefor by the depositor or the master servicer, or if at any time the trustee or certificate administrator becomes incapable of acting, or if certain events of, or proceedings in respect of, bankruptcy or insolvency occur with respect to the trustee or certificate administrator, or if the trustee or certificate administrator fails to timely publish any report to be delivered, published, or otherwise made available by the certificate administrator pursuant to the PSA, and such failure continues unremedied for a period of 5 days, or if the certificate administrator fails to make distributions required pursuant to the PSA, the depositor will be authorized to remove the trustee or certificate administrator, as applicable, and appoint a successor trustee or certificate administrator reasonably acceptable to the master servicer.

 536 

In addition, holders of certificates entitled to at least 50% of the Voting Rights may at any time upon 30 days’ written notice, with or without cause, remove the trustee or certificate administrator under the PSA and appoint a successor trustee or certificate administrator. In the event that holders of certificates entitled to at least 50% of the Voting Rights elect to remove the trustee or certificate administrator without cause and appoint a successor, the successor trustee or certificate administrator, as applicable, will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

Any resignation or removal of the trustee or certificate administrator and appointment of a successor trustee or certificate administrator will not become effective until (i) acceptance of appointment by the successor trustee or certificate administrator, as applicable, and (ii) the certificate administrator files any required Form 8-K. Further, the resigning trustee or certificate administrator, as the case may be, must pay all costs and expenses associated with the transfer of its duties.

The trustee or certificate administrator will be required to bear all reasonable out-of-pocket costs and expenses of each other party to the PSA and each Rating Agency in connection with any removal for cause or resignation of such trustee or certificate administrator as and to the extent required under the PSA.

The PSA will prohibit the appointment of the asset representations reviewer or one of its affiliates as successor to the trustee or certificate administrator.

Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction

The PSA will be governed by the laws of the State of New York. Each party to the PSA will waive its respective right to a jury trial for any claim or cause of action based upon or arising out of or related to the PSA or certificates. Additionally each party to the PSA will consent to the jurisdiction of any New York State and Federal courts sitting in New York City with respect to matters arising out of or related to the PSA.

Certain Legal Aspects of Mortgage Loans

The following discussion contains general summaries of certain legal aspects of mortgage loans secured by commercial and multifamily properties. Because such legal aspects are governed by applicable local law (which laws may differ substantially), the summaries do not purport to be complete, to reflect the laws of any particular jurisdiction, or to encompass the laws of all jurisdictions in which the security for the mortgage loans is situated.

New York

Forty-three (43) Mortgaged Properties (32.0%) are located in New York. Mortgage loans in New York are generally secured by mortgages on the related real estate. Foreclosure of a mortgage is usually accomplished in judicial proceedings. After an action for foreclosure is commenced, and if the lender secures a ruling that is entitled to foreclosure ordinarily by motion for summary judgment, the court then appoints a referee to compute the amount owed together with certain costs, expenses and legal fees of the action. The lender then moves to confirm the referee’s report and enter a final judgment of foreclosure and sale. Public notice of the foreclosure sale, including the amount of the judgment, is given for a statutory period of time, after which the mortgaged real estate is sold by a referee at public auction. There is no right of redemption after the foreclosure of sale. In certain circumstances, deficiency judgments may be obtained. Under mortgages containing a statutorily sanctioned covenant, the lender has a right to have a receiver appointed without notice and without regard to the adequacy of the mortgaged real estate as security for the amount owed.

 537 

General

Each mortgage loan will be evidenced by a promissory note and secured by an instrument granting a security interest in real property, which may be a mortgage, deed of trust or a deed to secure debt, depending upon the prevailing practice and law in the state in which the related Mortgaged Property is located. Mortgages, deeds of trust and deeds to secure debt are in this prospectus collectively referred to as “mortgages”. A mortgage creates a lien upon, or grants a title interest in, the real property covered thereby, and represents the security for the repayment of the indebtedness customarily evidenced by a promissory note. The priority of the lien created or interest granted will depend on the terms of the mortgage and, in some cases, on the terms of separate subordination agreements or co-lender agreements with others that hold interests in the real property, the knowledge of the parties to the mortgage and, generally, the order of recordation of the mortgage in the appropriate public recording office. However, the lien of a recorded mortgage will generally be subordinate to later-arising liens for real estate taxes and assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

There are two (2) parties to a mortgage: a mortgagor (the borrower and usually the owner of the applicable property) and a mortgagee (the lender). In contrast, a deed of trust is a three-party instrument, among a trustor (the equivalent of a borrower), a trustee to whom the real property is conveyed, and a beneficiary (the lender) for whose benefit the conveyance is made. Under a deed of trust, the trustor grants the property, irrevocably until the debt is paid, in trust and generally with a power of sale, to the trustee to secure repayment of the indebtedness evidenced by the related note. A deed to secure debt typically has two (2) parties, pursuant to which the borrower, or grantor, conveys title to the real property to the grantee, or lender generally with a power of sale, until such time as the debt is repaid. In a case where the borrower is a land trust, there would be an additional party because legal title to the property is held by a land trustee under a land trust agreement for the benefit of the borrower. At origination of a mortgage loan involving a land trust, the borrower may execute a separate undertaking to make payments on the promissory note. The land trustee would not be personally liable for the promissory note obligation. The mortgagee’s authority under a mortgage, the trustee’s authority under a deed of trust and the grantee’s authority under a deed to secure debt are governed by the express provisions of the related instrument, the law of the state in which the real property is located, certain federal laws and, in some deed of trust transactions, the directions of the beneficiary.

Leases and Rents

Mortgages that encumber income-producing property often contain an assignment of rents and leases, and/or may be accompanied by a separate assignment of rents and leases, pursuant to which the borrower assigns to the lender the borrower’s right, title and interest as landlord under each lease and the income derived from the lease, while (unless rents are to be paid directly to the lender) retaining a revocable license to collect the rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect the rents. Local law may require that the lender take possession of the property and/or obtain a court-appointed receiver before becoming entitled to collect the rents.

In most states, hospitality property and motel room rates are considered accounts receivable under the Uniform Commercial Code (“UCC”). In cases where hospitality properties or motels constitute loan security, the revenues are generally pledged by the borrower as additional security for the loan. In general, the lender must file financing statements in order to perfect its security interest in the room revenues and must file continuation statements, generally every five (5) years, to maintain perfection of such security interest. In certain cases, mortgage loans secured by hospitality properties or motels may be included in the issuing entity even if the security interest in the room revenues was not perfected. Even if the lender’s security interest in room revenues is perfected under applicable nonbankruptcy law, it will generally be required to commence a foreclosure action or otherwise take possession of the property in order to enforce its rights to collect the room revenues following a default. In the bankruptcy setting, however, the lender will be stayed from enforcing its rights to collect room revenues, but those room

 538 

revenues constitute “cash collateral” and therefore generally cannot be used by the bankruptcy debtor without a hearing or lender’s consent or unless the lender’s interest in the room revenues is given adequate protection (e.g., cash payment for otherwise encumbered funds or a replacement lien on unencumbered property, in either case in value equivalent to the amount of room revenues that the debtor proposes to use, or other similar relief). See “—Bankruptcy Laws” below.

Personalty

In the case of certain types of mortgaged properties, such as hospitality properties, motels, nursing homes and manufactured housing, personal property (to the extent owned by the borrower and not previously pledged) may constitute a significant portion of the property’s value as security. The creation and enforcement of liens on personal property are governed by the UCC. Accordingly, if a borrower pledges personal property as security for a mortgage loan, the lender generally must file UCC financing statements in order to perfect its security interest in that personal property, and must file continuation statements, generally every five years, to maintain that perfection. Certain mortgage loans secured in part by personal property may be included in the issuing entity even if the security interest in such personal property was not perfected.

Foreclosure

General

Foreclosure is a legal procedure that allows the lender to recover its mortgage debt by enforcing its rights and available legal remedies under the mortgage. If the borrower defaults in payment or performance of its obligations under the promissory note or mortgage, the lender has the right to institute foreclosure proceedings to sell the real property at public auction to satisfy the indebtedness.

Foreclosure Procedures Vary from State to State

Two (2) primary methods of foreclosing a mortgage are judicial foreclosure, involving court proceedings, and nonjudicial foreclosure pursuant to a power of sale granted in the mortgage instrument. Other foreclosure procedures are available in some states, but they are either infrequently used or available only in limited circumstances.

A foreclosure action is subject to most of the delays and expenses of other lawsuits if defenses are raised or counterclaims are interposed, and sometimes requires several years to complete.

Judicial Foreclosure

A judicial foreclosure proceeding is conducted in a court having jurisdiction over the mortgaged property. Generally, the action is initiated by the service of legal pleadings upon all parties having a subordinate interest of record in the real property and all parties in possession of the property, under leases or otherwise, whose interests are subordinate to the mortgage. Delays in completion of the foreclosure may occasionally result from difficulties in locating defendants. When the lender’s right to foreclose is contested, the legal proceedings can be time-consuming. Upon successful completion of a judicial foreclosure proceeding, the court generally issues a judgment of foreclosure and appoints a referee or other officer to conduct a public sale of the mortgaged property, the proceeds of which are used to satisfy the judgment. Such sales are made in accordance with procedures that vary from state to state.

Equitable and Other Limitations on Enforceability of Certain Provisions

United States courts have traditionally imposed general equitable principles to limit the remedies available to lenders in foreclosure actions. These principles are generally designed to relieve borrowers from the effects of mortgage defaults perceived as harsh or unfair. Relying on such principles, a court may alter the specific terms of a loan to the extent it considers necessary to prevent or remedy an

 539 

injustice, undue oppression or overreaching, or may require the lender to undertake affirmative actions to determine the cause of the borrower’s default and the likelihood that the borrower will be able to reinstate the loan. In some cases, courts have substituted their judgment for the lender’s and have required that lenders reinstate loans or recast payment schedules in order to accommodate borrowers who are suffering from a temporary financial disability. In other cases, courts have limited the right of the lender to foreclose in the case of a nonmonetary default, such as a failure to adequately maintain the mortgaged property or an impermissible further encumbrance of the mortgaged property. Finally, some courts have addressed the issue of whether federal or state constitutional provisions reflecting due process concerns for adequate notice require that a borrower receive notice in addition to statutorily-prescribed minimum notice. For the most part, these cases have upheld the reasonableness of the notice provisions or have found that a public sale under a mortgage providing for a power of sale does not involve sufficient state action to trigger constitutional protections.

In addition, some states may have statutory protection such as the right of the borrower to reinstate a mortgage loan after commencement of foreclosure proceedings but prior to a foreclosure sale.

Nonjudicial Foreclosure/Power of Sale

In states permitting nonjudicial foreclosure proceedings, foreclosure of a deed of trust is generally accomplished by a nonjudicial trustee’s sale pursuant to a power of sale typically granted in the deed of trust. A power of sale may also be contained in any other type of mortgage instrument if applicable law so permits. A power of sale under a deed of trust allows a nonjudicial public sale to be conducted generally following a request from the beneficiary/lender to the trustee to sell the property upon default by the borrower and after notice of sale is given in accordance with the terms of the mortgage and applicable state law. In some states, prior to such sale, the trustee under the deed of trust must record a notice of default and notice of sale and send a copy to the borrower and to any other party who has recorded a request for a copy of a notice of default and notice of sale. In addition, in some states the trustee must provide notice to any other party having an interest of record in the real property, including junior lienholders. A notice of sale must be posted in a public place and, in most states, published for a specified period of time in one or more newspapers. The borrower or junior lienholder may then have the right, during a reinstatement period required in some states, to cure the default by paying the entire actual amount in arrears (without regard to the acceleration of the indebtedness), plus the lender’s expenses incurred in enforcing the obligation. In other states, the borrower or the junior lienholder is not provided a period to reinstate the loan, but has only the right to pay off the entire debt to prevent the foreclosure sale. Generally, state law governs the procedure for public sale, the parties entitled to notice, the method of giving notice and the applicable time periods.

Public Sale

A third party may be unwilling to purchase a mortgaged property at a public sale because of the difficulty in determining the exact status of title to the property (due to, among other things, redemption rights that may exist) and because of the possibility that physical deterioration of the mortgaged property may have occurred during the foreclosure proceedings. Potential buyers may also be reluctant to purchase mortgaged property at a foreclosure sale as a result of the 1980 decision of the United States Court of Appeals for the Fifth Circuit in Durrett v. Washington National Insurance Co., 621 F.2d 2001 (5th Cir. 1980) and other decisions that have followed its reasoning. The court in Durrett held that even a non-collusive, regularly conducted foreclosure sale was a fraudulent transfer under the Bankruptcy Code and, thus, could be rescinded in favor of the bankrupt’s estate, if (1) the foreclosure sale was held while the debtor was insolvent and not more than one year prior to the filing of the bankruptcy petition and (2) the price paid for the foreclosed property did not represent “fair consideration”, which is “reasonably equivalent value” under the Bankruptcy Code. Although the reasoning and result of Durrett in respect of the Bankruptcy Code was rejected by the United States Supreme Court in BFP v. Resolution Trust Corp., 511 U.S. 531 (1994), the case could nonetheless be persuasive to a court applying a state fraudulent conveyance law which has provisions similar to those construed in Durrett. Therefore, it is common for the lender to purchase the mortgaged property for an amount equal to the secured indebtedness and accrued and unpaid interest plus the expenses of foreclosure, in which event the borrower’s debt will be

 540 

extinguished, or for a lesser amount in order to preserve its right to seek a deficiency judgment if such is available under state law and under the terms of the mortgage loan documents. Thereafter, subject to the borrower’s right in some states to remain in possession during a redemption period, the lender will become the owner of the property and have both the benefits and burdens of ownership, including the obligation to pay debt service on any senior mortgages, to pay taxes, to obtain casualty insurance and to make such repairs as are necessary to render the property suitable for sale. Frequently, the lender employs a third-party management company to manage and operate the property. The costs of operating and maintaining a property may be significant and may be greater than the income derived from that property. The costs of management and operation of those mortgaged properties which are hotels, motels, restaurants, nursing or convalescent homes, hospitals or casinos may be particularly significant because of the expertise, knowledge and, with respect to certain property types, regulatory compliance, required to run those operations and the effect which foreclosure and a change in ownership may have on the public’s and the industry’s, including franchisors’, perception of the quality of those operations. The lender also will commonly obtain the services of a real estate broker and pay the broker’s commission in connection with the sale or lease of the property. Depending upon market conditions, the ultimate proceeds of the sale of a property may not equal the lender’s investment in the property. Moreover, a lender commonly incurs substantial legal fees and court costs in acquiring a mortgaged property through contested foreclosure and/or bankruptcy proceedings. Because of the expenses associated with acquiring, owning and selling a mortgaged property, a lender could realize an overall loss on a mortgage loan even if the mortgaged property is sold at foreclosure, or resold after it is acquired through foreclosure, for an amount equal to the full outstanding principal amount of the loan plus accrued interest.

Furthermore, an increasing number of states require that any environmental contamination at certain types of properties be cleaned up before a property may be resold. In addition, a lender may be responsible under federal or state law for the cost of cleaning up a mortgaged property that is environmentally contaminated. See “—Environmental Considerations” below.

The holder of a junior mortgage that forecloses on a mortgaged property does so subject to senior mortgages and any other prior liens, and may be obliged to keep senior mortgage loans current in order to avoid foreclosure of its interest in the property. In addition, if the foreclosure of a junior mortgage triggers the enforcement of a “due-on-sale” clause contained in a senior mortgage, the junior mortgagee could be required to pay the full amount of the senior mortgage indebtedness or face foreclosure.

Rights of Redemption

The purposes of a foreclosure action are to enable the lender to realize upon its security and to bar the borrower, and all persons who have interests in the property that are subordinate to that of the foreclosing lender, from exercise of their “equity of redemption”. The doctrine of equity of redemption provides that, until the property encumbered by a mortgage has been sold in accordance with a properly conducted foreclosure and foreclosure sale, those having interests that are subordinate to that of the foreclosing lender have an equity of redemption and may redeem the property by paying the entire debt with interest. Those having an equity of redemption must generally be made parties and joined in the foreclosure proceeding in order for their equity of redemption to be terminated.

The equity of redemption is a common-law (nonstatutory) right which should be distinguished from post-sale statutory rights of redemption. In some states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior lienors are given a statutory period in which to redeem the property. In some states, statutory redemption may occur only upon payment of the foreclosure sale price. In other states, redemption may be permitted if the former borrower pays only a portion of the sums due. The effect of a statutory right of redemption is to diminish the ability of the lender to sell the foreclosed property because the exercise of a right of redemption would defeat the title of any purchaser through a foreclosure. Consequently, the practical effect of the redemption right is to force the lender to maintain the property and pay the expenses of ownership until the redemption period has expired. In some states, a post-sale statutory right of redemption may exist following a judicial foreclosure, but not following a trustee’s sale under a deed of trust.

 541 

Anti-Deficiency Legislation

Some or all of the mortgage loans are nonrecourse loans, as to which recourse in the case of default will be limited to the mortgaged property and such other assets, if any, that were pledged to secure the mortgage loan. However, even if a mortgage loan by its terms provides for recourse to the borrower’s other assets, a lender’s ability to realize upon those assets may be limited by state law. For example, in some states a lender cannot obtain a deficiency judgment against the borrower following foreclosure or sale under a deed of trust.

A deficiency judgment is a personal judgment against the former borrower equal to the difference between the net amount realized upon the public sale of the real property and the amount due to the lender. Other statutes may require the lender to exhaust the security afforded under a mortgage before bringing a personal action against the borrower. In certain other states, the lender has the option of bringing a personal action against the borrower on the debt without first exhausting that security; however, in some of those states, the lender, following judgment on that personal action, may be deemed to have elected a remedy and thus may be precluded from foreclosing upon the security. Consequently, lenders in those states where such an election of remedy provision exists will usually proceed first against the security. Finally, other statutory provisions, designed to protect borrowers from exposure to large deficiency judgments that might result from bidding at below-market values at the foreclosure sale, limit any deficiency judgment to the excess of the outstanding debt over the fair market value of the property at the time of the sale.

Leasehold Considerations

Mortgage loans may be secured by a mortgage on the borrower’s leasehold interest in a ground lease. Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the borrower’s leasehold were to be terminated upon a lease default, the leasehold mortgagee would lose its security. This risk may be lessened if the ground lease requires the lessor to give the leasehold mortgagee notices of lessee defaults and an opportunity to cure them, permits the leasehold estate to be assigned to and by the leasehold mortgagee or the purchaser at a foreclosure sale, and contains certain other protective provisions typically included in a “mortgageable” ground lease. Certain mortgage loans, however, may be secured by ground leases which do not contain these provisions.

In addition, where a lender has as its security both the fee and leasehold interest in the same property, the grant of a mortgage lien on its fee interest by the land owner/ground lessor to secure the debt of a borrower/ground lessee may be subject to challenge as a fraudulent conveyance. Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by the land owner/ground lessor from the loan. If a court concluded that the granting of the mortgage lien was an avoidable fraudulent conveyance, it might take actions detrimental to the holders of the offered certificates, including, under certain circumstances, invalidating the mortgage lien on the fee interest of the land owner/ground lessor.

Cooperative Shares

Mortgage loans may be secured by a security interest on the borrower’s ownership interest in shares, and the related proprietary leases, allocable to cooperative dwelling units that may be vacant or occupied by non-owner tenants. Such loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of a borrower in real property. Such a loan typically is subordinate to the mortgage, if any, on the cooperative’s building which, if foreclosed, could extinguish the equity in the building and the proprietary leases of the dwelling units derived from ownership of the shares of the cooperative. Further, transfer of shares in a cooperative are subject to various regulations as well as to restrictions under the governing documents of the cooperative, and the shares may be cancelled in the event that associated maintenance charges due under the related proprietary leases are not paid. Typically, a recognition agreement between the lender and the cooperative provides, among other things, the lender with an opportunity to cure a default under a proprietary lease.

 542 

Under the laws applicable in many states, “foreclosure” on cooperative shares is accomplished by a sale in accordance with the provisions of Article 9 of the UCC and the security agreement relating to the shares. Article 9 of the UCC requires that a sale be conducted in a “commercially reasonable” manner, which may be dependent upon, among other things, the notice given the debtor and the method, manner, time, place and terms of the sale. Article 9 of the UCC provides that the proceeds of the sale will be applied first to pay the costs and expenses of the sale and then to satisfy the indebtedness secured by the lender’s security interest. A recognition agreement, however, generally provides that the lender’s right to reimbursement is subject to the right of the cooperative to receive sums due under the proprietary leases.

Bankruptcy Laws

Operation of the Bankruptcy Code and related state laws may interfere with or affect the ability of a lender to obtain payment of a loan, realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed upon the filing of the bankruptcy petition, and, usually, no interest or principal payments are made during the course of the bankruptcy case. The delay and the consequences of a delay caused by an automatic stay can be significant. For example, the filing of a petition in bankruptcy by or on behalf of a junior mortgage lien holder may stay the senior lender from taking action to foreclose out such junior lien. At a minimum, the senior lender would suffer delay due to its need to seek bankruptcy court approval before taking any foreclosure or other action that could be deemed in violation of the automatic stay under the Bankruptcy Code.

Under the Bankruptcy Code, a bankruptcy trustee, or a borrower as debtor-in-possession, may under certain circumstances sell the related mortgaged property or other collateral free and clear of all liens, claims, encumbrances and interests, which liens would then attach to the proceeds of such sale, despite the provisions of the related mortgage or other security agreement to the contrary. Such a sale may be approved by a bankruptcy court even if the proceeds are insufficient to pay the secured debt in full.

Under the Bankruptcy Code, provided certain substantive and procedural safeguards for a lender are met, the amount and terms of a mortgage or other security agreement secured by property of a debtor may be modified under certain circumstances. Pursuant to a confirmed plan of reorganization, lien avoidance or claim objection proceeding, the secured claim arising from a loan secured by real property or other collateral may be reduced to the then-current value of the property (with a corresponding partial reduction of the amount of lender’s security interest), thus leaving the lender a secured creditor to the extent of the then current value of the property and a general unsecured creditor for the difference between such value and the outstanding balance of the loan. Such general unsecured claims may be paid less than 100% of the amount of the debt or not at all, depending upon the circumstances. Other modifications may include the reduction in the amount of each scheduled payment, which reduction may result from a reduction in the rate of interest and/or the alteration of the repayment schedule (with or without affecting the unpaid principal balance of the loan), and/or an extension (or reduction) of the final maturity date. Some courts have approved bankruptcy plans, based on the particular facts of the reorganization case, that effected the curing of a mortgage loan default by paying arrearages over a number of years. Also, under the Bankruptcy Code, a bankruptcy court may permit a debtor through its plan of reorganization to reinstate the loan even though the lender accelerated the mortgage loan and final judgment of foreclosure had been entered in state court prior to the filing of the debtor’s petition (provided no sale of the property had yet occurred). This may be done even if the plan of reorganization does not provide for payment of the full amount due under the original loan. Thus, the full amount due under the original loan may never be repaid. Other types of significant modifications to the terms of a mortgage loan may be acceptable to the bankruptcy court, such as making distributions to the mortgage holder of property other than cash, or the substitution of collateral which is the “indubitable equivalent” of the real property subject to the mortgage, or the subordination of the mortgage to liens securing new debt (provided that the lender’s secured claim is “adequately protected” as such term is defined and interpreted under the Bankruptcy Code), often depending on the particular facts and circumstances of the specific case.

 543 

Federal bankruptcy law may also interfere with or otherwise adversely affect the ability of a secured mortgage lender to enforce an assignment by a borrower of rents and leases (which “rents” may include revenues from hotels and other lodging facilities specified in the Bankruptcy Code) related to a mortgaged property if the related borrower is in a bankruptcy proceeding. Under the Bankruptcy Code, a lender may be stayed from enforcing the assignment, and the legal proceedings necessary to resolve the issue can be time consuming and may result in significant delays in the receipt of the rents. Rents (including applicable hotel and other lodging revenues) and leases may also escape such an assignment, among other reasons, (i) if the assignment is not fully perfected under state law prior to commencement of the bankruptcy proceeding, (ii) to the extent such rents and leases are used by the borrower to maintain the mortgaged property, or for other court authorized expenses, (iii) to the extent other collateral may be substituted for the rents and leases, (iv) to the extent the bankruptcy court determines that the lender is adequately protected, or (v) to the extent the court determines based on the equities of the case that the post-petition rents are not subject to the lender’s pre-petition security interest.

Under the Bankruptcy Code, a security interest in real property acquired before the commencement of the bankruptcy case does not extend to income received after the commencement of the bankruptcy case unless such income is a proceed, product or rent of such property. Therefore, to the extent a business conducted on the mortgaged property creates accounts receivable rather than rents or results from payments under a license rather than payments under a lease, a valid and perfected pre-bankruptcy lien on such accounts receivable or license income generally would not continue as to post-bankruptcy accounts receivable or license income.

The Bankruptcy Code provides that a lender’s perfected pre-petition security interest in leases, rents and hotel revenues continues in the post-petition leases, rents and hotel revenues, unless a bankruptcy court orders to the contrary “based on the equities of the case”. Thus, unless a court orders otherwise, revenues from a mortgaged property generated after the date the bankruptcy petition is filed will constitute “cash collateral” under the Bankruptcy Code. Debtors may only use cash collateral upon obtaining the lender’s consent or a prior court order finding that the lender’s interest in the mortgaged hotel, motel or other lodging property and the cash collateral is “adequately protected” as the term is defined and interpreted under the Bankruptcy Code. In addition to post-petition rents, any cash held by a lender in a lockbox or reserve account generally would also constitute “cash collateral” under the Bankruptcy Code. So long as the lender is adequately protected, a debtor’s use of cash collateral may be for its own benefit or for the benefit of any affiliated entity group that is also subject to bankruptcy proceedings, including use as collateral for new debt. It should be noted, however, that the court may find that the lender has no security interest in either pre-petition or post-petition revenues if the court finds that the loan documents do not contain language covering accounts, room rents, or other forms of personalty necessary for a security interest to attach to such revenues.

The Bankruptcy Code provides generally that rights and obligations under an unexpired lease of the debtor/lessee may not be terminated or modified at any time after the commencement of a case under the Bankruptcy Code solely because of a provision in the lease providing for the termination or modification of such rights or obligations upon the filing of a bankruptcy petition or the occurrence of certain other similar events. This prohibition on so-called “ipso facto” clauses could limit the ability of a lender to exercise certain contractual remedies with respect to the leases on any mortgaged property. In addition, section 362 of the Bankruptcy Code operates as an automatic stay of, among other things, any act to obtain possession of property from a debtor’s estate, which may delay a lender’s exercise of those remedies, including foreclosure, in the event that a lessee becomes the subject of a proceeding under the Bankruptcy Code. Thus, the filing of a petition in bankruptcy by or on behalf of a lessee of a mortgaged property would result in a stay against the commencement or continuation of any state court proceeding for past due rent, for accelerated rent, for damages or for a summary eviction order with respect to a default under the related lease that occurred prior to the filing of the lessee’s petition. While relief from the automatic stay to enforce remedies may be requested by a creditor and granted by a bankruptcy court in certain circumstances, it can be denied for a number of reasons, including where the collateral is “necessary to an effective reorganization” for the debtor, and if a debtor’s case has been administratively consolidated with those of its affiliates, the court may also consider whether the property is “necessary to an effective reorganization” of the debtor and its affiliates, taken as a whole.

 544 

The Bankruptcy Code generally provides that a trustee in bankruptcy or debtor-in-possession may, with respect to an unexpired lease of non-residential real property under which the debtor is a lessee, before the earlier of (i) 120 days after the filing of a bankruptcy case or (ii) the entry of an order confirming a plan, subject to approval of the court, (a) assume the lease and retain it or assign it to a third party or (b) reject the lease. If the trustee or debtor-in-possession fails to assume or reject the lease within the time specified in the preceding sentence, subject to any extensions by the bankruptcy court, the lease will be deemed rejected and the property will be surrendered to the lessor. The bankruptcy court may for cause shown extend the 120-day period up to 90 days for a total of 210 days. If the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or the lessee as debtor-in-possession, or the assignee, if applicable, must cure any defaults under the lease, compensate the lessor for its losses and provide the lessor with “adequate assurance” of future performance. These remedies may be insufficient, however, as the lessor may be forced to continue under the lease with a lessee that is a poor credit risk or an unfamiliar tenant (if the lease was assigned), and any assurances provided to the lessor may, in fact, be inadequate. If the lease is rejected, the rejection generally constitutes a breach of the executory contract or unexpired lease as of the date immediately preceding the filing date of the bankruptcy petition. As a consequence, the other party or parties to the lease, such as the borrower, as lessor under a lease, generally would have only an unsecured claim against the debtor, as lessee, for damages resulting from the breach, which could adversely affect the security for the related mortgage loan. In addition, under the Bankruptcy Code, a lease rejection damages claim is limited to the “(a) rent reserved by the lease, without acceleration, for the greater of one year, or 15 percent, not to exceed three (3) years, of the remaining term of such lease, following the earlier of the date of the bankruptcy petition and the date on which the lessor regained possession of the real property, (b) plus any unpaid rent due under such lease, without acceleration, on the earlier of such dates.”

If a trustee in bankruptcy on behalf of a lessor, or a lessor as debtor-in-possession, rejects an unexpired lease of real property, the lessee may treat the lease as terminated by the rejection or, in the alternative, the lessee may remain in possession of the leasehold for the balance of the term and for any renewal or extension of the term that is enforceable by the lessee under applicable non-bankruptcy law. The Bankruptcy Code provides that if a lessee elects to remain in possession after a rejection of a lease, the lessee may offset against rents reserved under the lease for the balance of the term after the date of rejection of the lease, and the related renewal or extension of the lease, any damages occurring after that date caused by the nonperformance of any obligation of the lessor under the lease after that date.

Similarly, there is risk associated with a borrower ground lessee or ground lessor becoming a debtor in a proceeding under the Bankruptcy Code. In general, upon the bankruptcy of a lessor or a lessee under a lease of nonresidential real property, including a ground lease, that has not been terminated prior to the bankruptcy filing date, the debtor entity has the statutory right to assume or reject the lease. Given that the Bankruptcy Code generally invalidates clauses that terminate contracts automatically upon the filing by one of the parties of a bankruptcy petition or that are conditioned on a party’s insolvency, following the filing of a bankruptcy petition, a debtor would ordinarily be required to perform its obligations under such lease until the debtor decides whether to assume or reject the lease. The Bankruptcy Code provides certain additional protections with respect to non-residential real property leases, such as establishing a specific timeframe in which a debtor must determine whether to assume or reject the lease. Additionally, the Bankruptcy Code requires a debtor lessee to timely perform any obligations under a non-residential real property lease arising after the petition date, until the debtor determines whether to assume or reject the lease. The bankruptcy court may defer the time for the debtor lessee to perform under the lease until 60 days following the petition date for cause shown. Even if the agreements were terminated prior to bankruptcy, a bankruptcy court may determine that the agreement was improperly terminated and therefore remains part of the debtor’s bankruptcy estate. The debtor also can seek bankruptcy court approval to assume and assign the lease to a third party, and to modify the lease in connection with such assignment. In order to assume the lease, the debtor or assignee generally will have to cure outstanding defaults and provide “adequate assurance of future performance” in addition to satisfying other requirements imposed under the Bankruptcy Code. Under the Bankruptcy Code, subject to certain exceptions, once a lease is rejected by a debtor lessee, it is deemed breached, and the non-debtor lessor will have a claim for lease rejection damages, as described above.

 545 

If the ground lessor files for bankruptcy, it may wait until the confirmation of its plan of reorganization to determine whether to reject the ground lease. On request of any party to the lease, the bankruptcy court may order the debtor to determine within a specific period of time whether to assume or reject the lease or to comply with the terms of the lease pending its decision to assume or reject. In the event of rejection, the non-debtor lessee will have the right to treat the lease as terminated by virtue of its terms, applicable nonbankruptcy law, or any agreement made by the lessee. The non-debtor lessee may also, if the lease term has begun, retain its rights under the lease, including its rights to remain in possession of the leased premises under the rent reserved in the lease for the balance of the term of the lease (including renewals). The term “lessee” includes any “successor, assign or mortgagee permitted under the terms of such lease”. If, pre-petition, the ground lessor had specifically granted the leasehold mortgagee such right, the leasehold mortgagee may have the right to succeed to the lessee/borrower’s position under the lease.

In the event of concurrent bankruptcy proceedings involving the ground lessor and the lessee/borrower, actions by creditors against the lessee/borrower debtor would be subject to the automatic stay, and a lender may be unable to enforce both the bankrupt lessee/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated and any agreement by the ground lessor to grant the lender a new lease upon such termination. In such circumstances, a lease could be terminated notwithstanding lender protection provisions contained in that lease or in the mortgage. A lender could lose its security unless the lender holds a fee mortgage or the bankruptcy court, as a court of equity, allows the mortgagee to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although consistent with the Bankruptcy Code, such position may not be adopted by the bankruptcy court.

Further, in an appellate decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir, 2003)), the court ruled with respect to an unrecorded lease of real property that where a sale of leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, that sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that, at least where a memorandum of lease had not been recorded, this provision does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. As a result, we cannot assure you that, in the event of a sale of leased property pursuant to the Bankruptcy Code, the lessee would be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that a leasehold mortgagor and/or a leasehold mortgagee (to the extent it has standing to intervene) would be able to recover the full value of the leasehold interest in bankruptcy court.

Because of the possible termination of the related ground lease, whether arising from a bankruptcy, the expiration of a lease term or an uncured defect under the related ground lease, lending on a leasehold interest in a real property is riskier than lending on the fee interest in the property.

Although the borrowers under the Mortgage Loans may be special purpose entities, special purpose entities can become debtors in bankruptcy under various circumstances. For example, in the bankruptcy case of General Growth Properties, notwithstanding that such subsidiaries were special purpose entities with independent directors, numerous property-level, special purpose subsidiaries were filed for bankruptcy protection by their parent entity. Nonetheless, the United States Bankruptcy Court for the Southern District of New York denied various lenders’ motions to dismiss the special purpose entity subsidiaries’ cases as bad faith filings. In denying the motions, the bankruptcy court stated that the fundamental and bargained for creditor protections embedded in the special purpose entity structures at the property level would remain in place during the pendency of the chapter 11 cases. Those protections included adequate protection of the lenders’ interest in their collateral and protection against the substantive consolidation of the property-level debtors with any other entities.

 546 

The moving lenders in the General Growth Properties case had argued that the 21 property-level bankruptcy filings were premature and improperly sought to restructure the debt of solvent entities for the benefit of equity holders. However, the Bankruptcy Code does not require that a voluntary debtor be insolvent or unable to pay its debts currently in order to be eligible for relief and generally a bankruptcy petition will not be dismissed for bad faith if the debtor has a legitimate rehabilitation objective. Accordingly, after finding that the relevant debtors were experiencing varying degrees of financial distress due to factors such as cross defaults, a need to refinance in the near term (i.e., within 1 to 4 years), and other considerations, the bankruptcy court noted that it was not required to analyze in isolation each debtor’s basis for filing. In the court’s view, the critical issue was whether a parent company that had filed its bankruptcy case in good faith could include in the filing subsidiaries that were necessary for the parent’s reorganization. As demonstrated in the General Growth Properties bankruptcy case, although special purpose entities are designed to mitigate the bankruptcy risk of a borrower, special purpose entities can become debtors in bankruptcy under various circumstances.

Generally, pursuant to the doctrine of substantive consolidation, a bankruptcy court, in the exercise of its broad equitable powers, has the authority to order that the assets and liabilities of a borrower be substantively consolidated with those of an affiliate (i.e., even a non-debtor), including for the purposes of making distributions under a plan of reorganization or liquidation. Thus, property that is ostensibly the property of a borrower may become subject to the bankruptcy case of an affiliate, the automatic stay applicable to such bankrupt affiliate may be extended to a borrower, and the rights of creditors of a borrower may become impaired. Substantive consolidation is generally viewed as an equitable remedy that could result in an otherwise solvent company becoming subject to the bankruptcy proceedings of an insolvent affiliate, making the solvent company’s assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include non-debtor affiliates of the bankrupt entity in the proceedings. The interrelationship among a borrower and other affiliates may pose a heightened risk of substantive consolidation and other bankruptcy risks in the event that any one or more of them were to become a debtor under the Bankruptcy Code. In the event of the bankruptcy of the applicable parent entities of any borrower, the assets of such borrower may be treated as part of the bankruptcy estates of such parent entities. In addition, in the event of the institution of voluntary or involuntary bankruptcy proceedings involving a borrower and certain of its affiliates, to serve judicial economy, it is likely that a court would jointly administer the respective bankruptcy proceedings. Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to substantively consolidate the assets of such borrowers with those of the parent.

In a bankruptcy or similar proceeding involving a borrower, action may be taken seeking the recovery as a preferential transfer of any payments made by such borrower, or made directly by the related lessee, under the related mortgage loan to the issuing entity. Payments on long-term debt may be protected from recovery as preferences if they qualify for the “ordinary course” exception under the Bankruptcy Code or if certain other defenses in the Bankruptcy Code are applicable. Whether any particular payment would be protected depends upon the facts specific to a particular transaction.

In addition, in a bankruptcy or similar proceeding involving any borrower or an affiliate, action may be taken to avoid the transaction (or any component of the transaction, such as joint and several liability on the related mortgage loan) as an actual or constructive fraudulent conveyance under state or federal law. Any payment by a borrower in excess of its allocated share of the loan could be challenged as a fraudulent conveyance by creditors of that borrower in an action outside a bankruptcy case or by the representative of the borrower’s bankruptcy estate in a bankruptcy case. Generally, under most fraudulent conveyance statutes, the incurrence of an obligation or the transfer of property by a person will be subject to avoidance under certain circumstances if the person transferred such property with the intent to hinder, delay or defraud its creditors or the person did not receive fair consideration or reasonably equivalent value in exchange for such obligation or transfer and (i) was insolvent or was rendered insolvent by such obligation or transfer, (ii) was engaged in business or a transaction, or was about to engage in business or a transaction, for which any property remaining with the person constituted unreasonably small capital, or (iii) intended to, believed or reasonably should have believed that it would, incur debts that would be beyond the person’s ability to pay as such debts matured. The

 547 

measure of insolvency will vary depending on the law of the applicable jurisdiction. However, an entity will generally be considered insolvent if the present fair salable value of its assets is less than (x) the sum of its debts or (y) the amount that would be required to pay its probable liabilities on its existing debts as they become absolute and matured. Under certain fraudulent transfer statutes, a debtor that is generally not paying its debts as they become due other than as a result of a bona fide dispute is presumed to be insolvent. Accordingly, a lien granted by a borrower to secure repayment of the loan in excess of its allocated share could be avoided if a court were to determine that (i) such borrower was insolvent at the time of granting the lien, was rendered insolvent by the granting of the lien, was left with inadequate capital, or intended to, believed or reasonably should have believed that it would incur debts that would render it unable to pay its debts as they matured and (ii) the borrower did not, when it allowed its property to be encumbered by a lien securing the entire indebtedness represented by the loan, receive fair consideration or reasonably equivalent value for pledging such property for the equal benefit of each other borrower.

A bankruptcy court may, under certain circumstances, authorize a debtor to obtain credit after the commencement of a bankruptcy case, secured by, among other things, senior, equal or junior liens on property that is already subject to a lien. In the bankruptcy case of General Growth Properties filed on April 16, 2009, the debtors initially sought approval of a debtor-in-possession loan to the corporate parent entities guaranteed by the property-level single purpose entities and secured by second liens on their properties. Although the debtor-in-possession loan subsequently was modified to eliminate the subsidiary guarantees and second liens, we cannot assure you that, in the event of a bankruptcy of the borrower sponsor, the borrower sponsor would not seek approval of a similar debtor-in-possession loan, or that a bankruptcy court would not approve a debtor-in-possession loan that included such subsidiary guarantees and second liens on such subsidiaries’ properties.

A debtor in possession or trustee in a bankruptcy proceeding may in some cases be entitled to collect its costs and expenses in preserving or selling the mortgaged property ahead of payment to a secured mortgage lender. Moreover, the laws of certain states also give priority to certain tax liens over the lien of a mortgage or deed of trust. Under the Bankruptcy Code, if the court finds that actions of mortgagees have been inequitable, the claims of the mortgagees may be subordinated to the claims of other creditors and the liens securing the mortgagees’ claims may be transferred to the debtor’s estate.

Certain of the borrowers may be partnerships. The laws governing limited partnerships in certain states provide that the commencement of a case under the Bankruptcy Code with respect to a general partner will cause a person to cease to be a general partner of the limited partnership, unless otherwise provided in writing in the limited partnership agreement. This provision may be construed as an “ipso facto” clause and, in the event of the general partner’s bankruptcy, may not be enforceable. Certain limited partnership agreements of the borrowers may provide that the commencement of a case under the Bankruptcy Code with respect to the related general partner constitutes an event of withdrawal (assuming the enforceability of the clause is not challenged in bankruptcy proceedings or, if challenged, is upheld) that might trigger the dissolution of the limited partnership, the winding up of its affairs and the distribution of its assets, unless (i) at the time there was at least one other general partner and the written provisions of the limited partnership agreement permit the business of the limited partnership to be carried on by the remaining general partner and that general partner does so or (ii) the written provisions of the limited partnership agreement permit the limited partners to agree within a specified time frame (often 60 days) after the withdrawal to continue the business of the limited partnership and to the appointment of one or more general partners and the limited partners do so. In addition, the laws governing limited partnerships in certain states provide that the commencement of a case under the Bankruptcy Code or state bankruptcy laws with respect to a general partner of the partnership triggers the dissolution of the partnership, the winding up of its affairs and the distribution of its assets. Those state laws, however, may not be enforceable or effective in a bankruptcy case. Limited liability companies may be subjected to similar treatment as that described in this prospectus with respect to limited partnerships. The dissolution of a borrower, the winding up of its affairs and the distribution of its assets could result in an acceleration of its payment obligation under the borrower’s mortgage loan, which may reduce the yield on the Offered Certificates in the same manner as a principal prepayment.

 548 

In addition, the bankruptcy of the general or limited partner of a borrower that is a partnership, or the bankruptcy of a member of a borrower that is a limited liability company or the bankruptcy of a shareholder of a borrower that is a corporation may provide the opportunity in the bankruptcy case of the partner, member or shareholder to obtain an order from a court consolidating the assets and liabilities of the partner, member or shareholder with those of the mortgagor pursuant to the doctrines of substantive consolidation or piercing the corporate veil. In such a case, the respective mortgaged property, for example, would become property of the estate of the bankrupt partner, member or shareholder. Not only would the mortgaged property be available to satisfy the claims of creditors of the partner, member or shareholder, but an automatic stay would apply to any attempt by the trustee to exercise remedies with respect to the mortgaged property. However, such an occurrence should not affect a lender’s status as a secured creditor with respect to the mortgagor or its security interest in the mortgaged property.

A borrower that is a limited partnership, in many cases, may be required by the loan documents to have a single purpose entity as its sole general partner, and a borrower that is a general partnership, in many cases, may be required by the loan documents to have as its general partners only entities that are single purpose entities. A borrower that is a limited liability company may be required by the loan documents to have a single purpose member and/or a springing member. All borrowers that are tenants-in-common may be required by the loan documents to be single purpose entities. These provisions are designed to mitigate the risk of the dissolution or bankruptcy of a partnership borrower or its general partner, a limited liability company borrower or its member (if applicable), or a borrower that is a tenant-in-common. However, we cannot assure you that any partnership borrower or its general partner, or any limited liability company borrower or its member (if applicable), or a borrower that is a tenant-in-common, will not dissolve or become a debtor under the Bankruptcy Code.

Environmental Considerations

General

A lender may be subject to environmental risks when taking a security interest in real property. Of particular concern may be properties that are or have been used for industrial, manufacturing, military or disposal activity. Such environmental risks include the possible diminution of the value of a contaminated property or, as discussed below, potential liability for clean-up costs or other remedial actions that could exceed the value of the property or the amount of the lender’s loan. In certain circumstances, a lender may decide to abandon a contaminated mortgaged property as collateral for its loan rather than foreclose and risk liability for clean-up costs.

Superlien Laws

Under the laws of many states, contamination on a property may give rise to a lien on the property for clean-up costs. In several states, such a lien has priority over all existing liens, including those of existing mortgages. In these states, the lien of a mortgage may lose its priority to such a “superlien.”

CERCLA

The federal Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended (“CERCLA”), imposes strict liability on present and past “owners” and “operators” of contaminated real property for the costs of clean-up. A secured lender may be liable as an “owner” or “operator” of a contaminated mortgaged property if agents or employees of the lender have participated in the management or operation of such mortgaged property. Such liability may exist even if the lender did not cause or contribute to the contamination and regardless of whether the lender has actually taken possession of a mortgaged property through foreclosure, deed-in-lieu of foreclosure or otherwise. Moreover, such liability is not limited to the original or unamortized principal balance of a loan or to the value of the property securing a loan. Excluded from CERCLA’s definition of “owner” or “operator”, however, is a person “who, without participating in the management of the facility, holds indicia of ownership primarily to protect his security interest”. This is the so called “secured creditor exemption.”

 549 

The Asset Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the “1996 Act”) amended, among other things, the provisions of CERCLA with respect to lender liability and the secured creditor exemption. The 1996 Act offers protection to lenders by defining the activities in which a lender can engage and still have the benefit of the secured creditor exemption. In order for a lender to be deemed to have participated in the management of a mortgaged property, the lender must actually participate in the operational affairs of the property of the borrower. The 1996 Act provides that “merely having the capacity to influence, or unexercised right to control” operations does not constitute participation in management. A lender will lose the protection of the secured creditor exemption if it exercises decision-making control over the borrower’s environmental compliance and hazardous substance handling or disposal practices, or assumes day-to-day management of environmental or substantially all other operational functions of the mortgaged property. The 1996 Act also provides that a lender will continue to have the benefit of the secured creditor exemption even if it forecloses on a mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu of foreclosure provided that the lender seeks to sell the mortgaged property at the earliest practicable commercially reasonable time on commercially reasonable terms.

Certain Other Federal and State Laws

Many states have statutes similar to CERCLA, and not all of those statutes provide for a secured creditor exemption. In addition, under federal law, there is potential liability relating to hazardous wastes and underground storage tanks under the federal Resource Conservation and Recovery Act.

Some federal, state and local laws, regulations and ordinances govern the management, removal, encapsulation or disturbance of asbestos-containing materials. These laws, as well as common law standards, may impose liability for releases of or exposure to asbestos-containing materials, and provide for third parties to seek recovery from owners or operators of real properties for personal injuries associated with those releases.

Federal legislation requires owners of residential housing constructed prior to 1978 to disclose to potential residents or purchasers any known lead-based paint hazards and will impose treble damages for any failure to disclose. In addition, the ingestion of lead-based paint chips or dust particles by children can result in lead poisoning. If lead-based paint hazards exist at a property, then the owner of that property may be held liable for injuries and for the costs of removal or encapsulation of the lead-based paint.

In a few states, transfers of some types of properties are conditioned upon clean-up of contamination prior to transfer. In these cases, a lender that becomes the owner of a property through foreclosure, deed-in-lieu of foreclosure or otherwise, may be required to clean-up the contamination before selling or otherwise transferring the property.

Beyond statute-based environmental liability, there exist common law causes of action (for example, actions based on nuisance or on toxic tort resulting in death, personal injury or damage to property) related to hazardous environmental conditions on a property. While it may be more difficult to hold a lender liable under common law causes of action, unanticipated or uninsured liabilities of the borrower may jeopardize the borrower’s ability to meet its loan obligations or may decrease the re-sale value of the collateral.

Additional Considerations

The cost of remediating hazardous substance contamination at a property can be substantial. If a lender becomes liable, it can bring an action for contribution against the owner or operator who created the environmental hazard, but that individual or entity may be without substantial assets. Accordingly, it is possible that such costs could become a liability of the issuing entity and occasion a loss to the certificateholders.

 550 

If a lender forecloses on a mortgage secured by a property, the operations on which are subject to environmental laws and regulations, the lender will be required to operate the property in accordance with those laws and regulations. Such compliance may entail substantial expense, especially in the case of industrial or manufacturing properties.

In addition, a lender may be obligated to disclose environmental conditions on a property to government entities and/or to prospective buyers (including prospective buyers at a foreclosure sale or following foreclosure). Such disclosure may decrease the amount that prospective buyers are willing to pay for the affected property, sometimes substantially, and thereby decrease the ability of the lender to recover its investment in a loan upon foreclosure.

Due-on-Sale and Due-on-Encumbrance Provisions

Certain of the mortgage loans may contain “due-on-sale” and “due-on-encumbrance” clauses that purport to permit the lender to accelerate the maturity of the loan if the borrower transfers or encumbers the related mortgaged property. The Garn-St Germain Depository Institutions Act of 1982 (the “Garn Act”) generally preempts state laws that prohibit the enforcement of due-on-sale clauses and permits lenders to enforce these clauses in accordance with their terms, subject to certain limitations as set forth in the Garn Act and related regulations. Accordingly, a lender may nevertheless have the right to accelerate the maturity of a mortgage loan that contains a “due-on-sale” provision upon transfer of an interest in the property, without regard to the lender’s ability to demonstrate that a sale threatens its legitimate security interest.

Subordinate Financing

The terms of certain of the mortgage loans may not restrict the ability of the borrower to use the mortgaged property as security for one or more additional loans, or such restrictions may be unenforceable. Where a borrower encumbers a mortgaged property with one or more junior liens, the senior lender is subjected to additional risk. First, the borrower may have difficulty servicing and repaying multiple loans. Moreover, if the subordinate financing permits recourse to the borrower (as-is frequently the case) and the senior loan does not, a borrower may have more incentive to repay sums due on the subordinate loan. Second, acts of the senior lender that prejudice the junior lender or impair the junior lender’s security may create a superior equity in favor of the junior lender. For example, if the borrower and the senior lender agree to an increase in the principal amount of or the interest rate payable on the senior loan, the senior lender may lose its priority to the extent any existing junior lender is harmed or the borrower is additionally burdened. Third, if the borrower defaults on the senior loan and/or any junior loan or loans, the existence of junior loans and actions taken by junior lenders can impair the security available to the senior lender and can interfere with or delay the taking of action by the senior lender. Moreover, the bankruptcy of a junior lender may operate to stay foreclosure or similar proceedings by the senior lender.

Default Interest and Limitations on Prepayments

Promissory notes and mortgages may contain provisions that obligate the borrower to pay a late charge or additional interest if payments are not timely made, and in some circumstances, may prohibit prepayments for a specified period and/or condition prepayments upon the borrower’s payment of prepayment fees or yield maintenance penalties. In certain states, there are or may be specific limitations upon the late charges which a lender may collect from a borrower for delinquent payments. Certain states also limit the amounts that a lender may collect from a borrower as an additional charge if the loan is prepaid. In addition, the enforceability of provisions that provide for prepayment fees or penalties upon an involuntary prepayment is unclear under the laws of many states.

Applicability of Usury Laws

Title V of the Depository Institutions Deregulation and Monetary Control Act of 1980 (“Title V”) provides that state usury limitations will not apply to certain types of residential (including multifamily) first mortgage loans originated by certain lenders after March 31, 1980. Title V authorized any state to

 551 

reimpose interest rate limits by adopting, before April 1, 1983, a law or constitutional provision that expressly rejects application of the federal law. In addition, even where Title V is not so rejected, any state is authorized by the law to adopt a provision limiting discount points or other charges on mortgage loans covered by Title V. Certain states have taken action to reimpose interest rate limits and/or to limit discount points or other charges.

Statutes differ in their provisions as to the consequences of a usurious loan. One group of statutes requires the lender to forfeit the interest due above the applicable limit or impose a specified penalty. Under this statutory scheme, the borrower may cancel the recorded mortgage or deed of trust upon paying its debt with lawful interest, and the lender may foreclose, but only for the debt plus lawful interest. A second group of statutes is more severe. A violation of this type of usury law results in the invalidation of the transaction, thereby permitting the borrower to cancel the recorded mortgage or deed of trust without any payment or prohibiting the lender from foreclosing.

Americans with Disabilities Act

Under Title III of the Americans with Disabilities Act of 1990 and related regulations (collectively, the “ADA”), in order to protect individuals with disabilities, public accommodations (such as hospitality properties, restaurants, shopping centers, hospitals, schools and social service center establishments) must remove architectural and communication barriers which are structural in nature from existing places of public accommodation to the extent “readily achievable”. In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site, owner, landlord or other applicable person. In addition to imposing a possible financial burden on the borrower in its capacity as owner or landlord, the ADA may also impose such requirements on a foreclosing lender who succeeds to the interest of the borrower as owner or landlord. Furthermore, since the “readily achievable” standard may vary depending on the financial condition of the owner or landlord, a foreclosing lender who is financially more capable than the borrower of complying with the requirements of the ADA may be subject to more stringent requirements than those to which the borrower is subject.

Servicemembers Civil Relief Act

Under the terms of the Servicemembers Civil Relief Act as amended (the “Relief Act”), a borrower who enters military service after the origination of such borrower’s mortgage loan (including a borrower who was in reserve status and is called to active duty after origination of the mortgage loan), upon notification by such borrower, will not be charged interest, including fees and charges, in excess of 6% per annum during the period of such borrower’s active duty status. In addition to adjusting the interest, the lender must forgive any such interest in excess of 6% unless a court or administrative agency orders otherwise upon application of the lender. The Relief Act applies to individuals who are members of the Army, Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service or the National Oceanic and Atmospheric Administration assigned to duty with the military. Because the Relief Act applies to individuals who enter military service (including reservists who are called to active duty) after origination of the related mortgage loan, no information can be provided as to the number of loans with individuals as borrowers that may be affected by the Relief Act. Application of the Relief Act would adversely affect, for an indeterminate period of time, the ability of a master servicer or special servicer to collect full amounts of interest on certain of the mortgage loans. Any shortfalls in interest collections resulting from the application of the Relief Act would result in a reduction of the amounts distributable to the holders of certificates, and would not be covered by advances or, any form of credit support provided in connection with the certificates. In addition, the Relief Act imposes limitations that would impair the ability of a lender to foreclose on an affected mortgage loan during the borrower’s period of active duty status, and, under certain circumstances, during an additional three-month period thereafter.

 552 

Anti-Money Laundering, Economic Sanctions and Bribery

Many jurisdictions have adopted wide-ranging anti-money laundering, economic and trade sanctions, and anti-corruption and anti-bribery laws, and regulations (collectively, the “Requirements”). Any of the depositor, the issuing entity, the underwriters or other party to the PSA could be requested or required to obtain certain assurances from prospective investors intending to purchase certificates and to retain such information or to disclose information pertaining to them to governmental, regulatory or other authorities or to financial intermediaries or engage in due diligence or take other related actions in the future. Failure to honor any request by the depositor, the issuing entity, the underwriters or other party to the PSA to provide requested information or take such other actions as may be necessary or advisable for the depositor, the issuing entity, the underwriters or other party to the PSA to comply with any Requirements, related legal process or appropriate requests (whether formal or informal) may result in, among other things, a forced sale to another investor of such investor’s certificates. In addition, it is expected that each of the depositor, the issuing entity, the underwriters and the other parties to the PSA will comply with the U.S. Bank Secrecy Act, U.S. Bank Secrecy Act, the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (also known as the “Patriot Act”) and any other anti-money laundering and anti-terrorism, economic and trade sanctions, and anti-corruption or anti-bribery laws, and regulations of the United States and other countries, and will disclose any information required or requested by authorities in connection with such compliance.

Potential Forfeiture of Assets

Federal law provides that assets (including property purchased or improved with assets) derived from criminal activity or otherwise tainted, or used in the commission of certain offenses, is subject to the blocking requirements of economic sanctions laws and regulations, and can be blocked and/or seized and ordered forfeited to the United States of America. The offenses that can trigger such a blocking and/or seizure and forfeiture include, among others, violations of the Racketeer Influenced and Corrupt Organizations Act, the U.S. Bank Secrecy Act, the anti-money laundering, anti-terrorism, economic sanctions, and anti-bribery laws and regulations, including the Patriot Act and the regulations issued pursuant to that act, as well as the narcotic drug laws. In many instances, the United States may seize the property even before a conviction occurs.

In the event of a forfeiture proceeding, a lender may be able to establish its interest in the property by proving that (a) its mortgage was executed and recorded before the commission of the illegal conduct from which the assets used to purchase or improve the property were derived or before the commission of any other crime upon which the forfeiture is based, or (b) the lender, at the time of the execution of the mortgage, “did not know or was reasonably without cause to believe that the property was subject to forfeiture”. However, we cannot assure you that such a defense will be successful.

Certain Affiliations, Relationships and Related Transactions Involving
Transaction Parties

GSMC and its affiliates are playing several roles in this transaction. GS Mortgage Securities Corporation II is the depositor and a wholly-owned subsidiary of GSMC. GSMC, a sponsor, the Retaining Sponsor and an initial Risk Retention Consultation Party, is an affiliate of GS Bank, an originator and the initial RR Interest Owner, and Goldman Sachs & Co. LLC, an underwriter for the offering of the offered certificates. GS Bank currently holds the Companion Loans (if any) for which the noteholder is identified as “GS Bank” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

CREFI, an originator and a sponsor, is an affiliate of Citigroup Global Markets Inc., an underwriter for the offering of the offered certificates. In addition, CREFI is expected to be an initial holder of the Class RR certificates and is expected to be an initial Risk Retention Consultation Party. CREFI currently holds the Companion Loans (if any) for which the noteholder is identified as “CREFI” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

 553 

National Cooperative Bank, N.A. is playing several roles in this transaction. National Cooperative Bank, N.A., a mortgage loan seller, a sponsor and an originator, is also a master servicer and a special servicer under this securitization. In addition, with respect to certain mortgage loans secured by residential cooperative properties, National Cooperative Bank, N.A. or an affiliate thereof may, now or in the future, be the lender with respect to one or more (1) loans to the related borrower that are secured, on a subordinated basis, by a mortgage lien upon a mortgaged property that also secures a mortgage loan included in the trust, (2) unsecured loans to the related borrower and/or (3) cooperative unit loans that are secured by direct equity interests in the related borrower. In addition, National Cooperative Bank, N.A., or a wholly-owned subsidiary or other affiliate, is party to certain interest rate swaps or other interest rate hedging arrangements with respect to certain or all of the Mortgage Loans sold to the depositor by National Cooperative Bank, N.A. In each instance, those interest rate swaps or hedging arrangements will terminate with respect to such loans that National Cooperative Bank, N.A. will transfer to the Depositor in connection with the contribution of those Mortgage Loans to this securitization transaction.

GACC, a sponsor, an originator and the holder of the Companion Loans (if any) for which the noteholder is identified as “GACC” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”, is an affiliate of Deutsche Bank Securities Inc., an underwriter for the offering of the offered certificates.

UBS AG New York Branch, an originator and a sponsor, is an affiliate of UBS Securities LLC, an underwriter for the offering of the offered certificates. UBS AG New York Branch currently holds the Companion Loans (if any) for which the noteholder is identified as “UBS AG New York Branch” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

JPMCB, an originator and a sponsor, is an affiliate of J.P. Morgan Securities LLC, an underwriter for the offering of the offered certificates. JPMCB currently holds the Companion Loans (if any) for which the noteholder is identified as “JPMCB” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

SMC, an originator and a sponsor, is an affiliate of LNR Partners, LLC, the special servicer under the WFCM 2026-C66 pooling and servicing agreement.

BMO, an originator and a sponsor, is an affiliate of BMO Capital Markets Corp., an underwriter for the offering of the offered certificates. BMO currently holds the Companion Loans (if any) for which the noteholder is identified as “BMO” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

Barclays, an originator and a sponsor, is an affiliate of Barclays Capital Inc., an underwriter for the offering of the offered certificates. Barclays currently holds the Companion Loans (if any) for which the noteholder is identified as “Barclays” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

Midland is also, in connection with the WFCM 2026-C66 PSA, the primary servicer of the NOVA Retail 2-Pack Whole Loan pursuant to a certain primary servicing agreement.

LNR Partners is an affiliate of SMC, a sponsor, an originator and a loan seller. LNR Partners is also the special servicer under the WFCM 2026-C66 PSA.

CWCapital Asset Management LLC is expected to act as special servicer with respect to any Serviced Mortgage Loans (other than any Excluded Special Servicer Loan, any non-serviced mortgage loan and each mortgage loan sold to the depositor by National Cooperative Bank, N.A.) and any related Companion Loans and it or an affiliate assisted CMBS 4 Sub 17, LLC and TH Holdco 1 (Cayman), L.P., or their respective affiliates, with their due diligence of the Mortgage Loans prior to the Closing Date.

 554 

CMBS 4 Sub 17, LLC or its affiliate is expected to purchase 75% of the Class X-F, Class X-G, Class F, Class G and Class J-RR certificates and may purchase additional certificates, TH Holdco 1 (Cayman), L.P. or its affiliate is expected to purchase 25% of the Class J-RR certificates and CMBS 4 Sub 17, LLC will appoint itself as the initial controlling class representative. Therefore, CMBS 4 Sub 17, LLC is expected to be the initial Directing Holder with respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan, any serviced AB mortgage loan (for so long as no related Control Appraisal Period is continuing), any Servicing Shift Mortgage Loan and any applicable Excluded Loan) and any related Serviced Companion Loan.

Computershare Trust Company, National Association, the trustee, certificate administrator and custodian, is also (i) the certificate administrator and the custodian under the BANK 2026-BNK52 PSA with respect to the One Dag Whole Loan, (ii) the certificate administrator and the custodian under the MSBAM 2026-C36 PSA with respect to the Pismo Beach and Queenstown Premium Outlets Whole Loan, (iii) the certificate administrator and the custodian under the WFCM 2026-C66 PSA with respect to the Nova Retail 2-Pack Whole Loan and (iv) the trustee, the certificate administrator and the custodian under the Benchmark 2026-V21 PSA with respect to the 400 Arcola Road Whole Loan.

Park Bridge Lender Services LLC, the operating advisor and asset representations reviewer, is also (i) the operating advisor and asset representations reviewer under the BANK 2026-BNK52 PSA with respect to the One Dag Whole Loan, (ii) the operating advisor and asset representations reviewer under the BMO 2026-C15 PSA with respect to the Arizona Mills Whole Loan, The Ritz Tower Whole Loan and The Pointe at Polaris Whole Loan and (iii) the operating advisor and asset representations reviewer under the MSBAM 2026-C36 PSA with respect to the Pismo Beach and Queenstown Premium Outlets Whole Loan.

Pursuant to certain interim servicing agreements between GSMC and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the GSMC Mortgage Loans.

Pursuant to certain interim servicing agreements between CREFI and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the CREFI Mortgage Loans.

Pursuant to certain interim servicing agreements between GACC and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the GACC Mortgage Loans.

Pursuant to certain interim servicing agreements between UBS AG New York Branch and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the UBS AG New York Branch Mortgage Loans.

Pursuant to certain interim servicing agreements between JPMCB and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans.

Pursuant to certain interim servicing agreements between BMO and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the BMO Mortgage Loans.

Pursuant to certain interim servicing agreements between Barclays and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the Barclays Mortgage Loans.

 555 

Computershare Trust Company, National Association acts as interim custodian of the loan documents with respect to all the GSMC Mortgage Loans, the CREFI Mortgage Loans, the GACC Mortgage Loans, the JPMCB Mortgage Loans, the SMC Mortgage Loans, the BMO Mortgage Loans and the Barclays Mortgage Loans except with respect to any GSMC Mortgage Loan, CREFI Mortgage Loan, GACC Mortgage Loan, JPMCB Mortgage Loan, SMC Mortgage Loan, BMO Mortgage Loan or Barclays Mortgage Loan that is currently (or becomes prior to the Closing Date) a Non-Serviced Mortgage Loan, with respect to which Computershare Trust Company, National Association holds only the related promissory note(s) being contributed to this securitization.

See “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest of the Master Servicers and the Special Servicers”, “—Potential Conflicts of Interest of the Asset Representations Reviewer”, “—Potential Conflicts of Interest of the Directing Holder and the Companion Loan Holders” and “—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks”. For a description of certain other affiliations, relationships and related transactions, to the extent known and material, among the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

Pending Legal Proceedings Involving Transaction Parties

While the sponsors have been involved in, and are currently involved in, certain litigation or potential litigation, including actions relating to repurchase claims, there are no legal proceedings pending, or any proceedings known to be contemplated by any governmental authorities, against the sponsors that are material to Certificateholders.

For a description of certain other material legal proceedings pending against the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

Use of Proceeds

Certain of the net proceeds from the sale of the Offered Certificates, together with the net proceeds from the sale of the other certificates not being offered by this prospectus, will be used by the depositor to purchase the mortgage loans from the mortgage loan sellers and to pay certain expenses in connection with the issuance of the certificates.

Yield, Prepayment and Maturity Considerations

Yield Considerations

General

The yield to maturity on the Offered Certificates will depend upon the price paid by the investors, the rate and timing of the distributions in reduction of the Certificate Balance or Notional Amount of the applicable class of Offered Certificates, the extent to which yield maintenance charges and prepayment premiums allocated to the class of Offered Certificates are collected, and the rate, timing and severity of losses on the Mortgage Loans and the extent to which such losses are allocable in reduction of the Certificate Balance or Notional Amount of the class of Offered Certificates, as well as prevailing interest rates at the time of payment or loss realization.

Rate and Timing of Principal Payments

The rate and amount of distributions in reduction of the Certificate Balance of any class of Offered Certificates that are also Principal Balance Certificates and the yield to maturity of any class of Offered Certificates will be directly related to the rate of payments of principal (both scheduled and unscheduled) on the Mortgage Loans, as well as borrower defaults and the severity of losses occurring upon a default

 556 

and the resulting rate and timing of collections made in connection with liquidations of Mortgage Loans due to these defaults. Principal payments on the Mortgage Loans will be affected by their amortization schedules, lockout periods, defeasance provisions, provisions relating to the release and/or application of earnout reserves, provisions requiring prepayments in connection with the release of real property collateral, requirements to pay yield maintenance charges or prepayment premiums in connection with principal payments, the dates on which balloon payments are due, property release provisions, provisions relating to the application or release of earnout reserves, and any extensions of maturity dates by the master servicer or the special servicer. While voluntary prepayments of some Mortgage Loans are generally prohibited during applicable prepayment lockout periods, effective prepayments may occur if a sufficiently significant portion of a mortgaged property is lost due to casualty or condemnation. In addition, such distributions in reduction of Certificate Balances of the respective classes of Offered Certificates that are also Principal Balance Certificates may result from repurchases of, or substitutions for, Mortgage Loans made by the sponsors due to missing or defective documentation or breaches of representations and warranties with respect to the Mortgage Loans as described under “Description of the Mortgage Loan Purchase Agreements”, purchases of the Mortgage Loans in the manner described under “Pooling and Servicing Agreement—Termination; Retirement of Certificates”, or the exercise of purchase options by the holder of a Subordinate Companion Loan or mezzanine loan, if any. To the extent a Mortgage Loan requires payment of a yield maintenance charge or prepayment premium in connection with a voluntary prepayment, any such yield maintenance charge or prepayment premium generally is not due in connection with a prepayment due to casualty or condemnation, is not included in the purchase price of a Mortgage Loan purchased or repurchased due to a breach of a representation or warranty or otherwise, and may not be enforceable or collectible upon a default.

Because the certificates with Notional Amounts are not entitled to distributions of principal, the yield on such certificates will be extremely sensitive to prepayments received in respect of the Mortgage Loans to the extent distributed to reduce the related Notional Amount of the applicable class of certificates. With respect to the Class A-SB certificates, the extent to which the planned balances are achieved and the sensitivity of the Class A-SB certificates to principal prepayments of the Mortgage Loans will depend in part on the period of time during which the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-5 certificates remain outstanding. As such, the Class A-SB certificates will become more sensitive to the rate of prepayments on the mortgage loans than they were when the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-5 certificates were outstanding.

The extent to which the yield to maturity of any class of Offered Certificates may vary from the anticipated yield will depend upon the degree to which the certificates are purchased at a discount or premium and when, and to what degree, payments of principal on the Mortgage Loans are in turn distributed on the certificates or, in the case of the Class X-A and Class X-B certificates, applied to reduce their Notional Amounts. An investor should consider, in the case of any certificate (other than a certificate with a Notional Amount) purchased at a discount, the risk that a slower than anticipated rate of principal payments on the Mortgage Loans could result in an actual yield to such investor that is lower than the anticipated yield and, in the case of any certificate purchased at a premium and certificates with Notional Amounts, the risk that a faster than anticipated rate of principal payments could result in an actual yield to such investor that is lower than the anticipated yield. In general, the earlier a payment of principal on the Mortgage Loans is distributed or otherwise results in reduction of the Certificate Balance or Notional Amount of a certificate purchased at a discount or premium, the greater will be the effect on an investor’s yield to maturity. As a result, the effect on an investor’s yield of principal payments distributed on an investor’s certificates occurring at a rate higher (or lower) than the rate anticipated by the investor during any particular period would not be fully offset by a subsequent like reduction (or increase) in the rate of principal payments.

The yield on each of the classes of certificates that have a Pass-Through Rate equal to, limited by, or based on, the WAC Rate could (or in the case of any class of certificates with a Pass-Through Rate equal to, or based on, the WAC Rate, would) be adversely affected if the Mortgage Loans with higher Mortgage Rates prepay faster than the Mortgage Loans with lower Mortgage Rates. The Pass-Through Rates on these classes of certificates may be adversely affected by a decrease in the WAC Rate even if principal prepayments do not occur.

 557 

Losses and Shortfalls

The Certificate Balance or Notional Amount of any class of Offered Certificates may be reduced without distributions of principal as a result of the occurrence and allocation of Realized Losses, reducing the maximum amount distributable in respect of principal on the Offered Certificates that are Principal Balance Certificates as well as the amount of interest that would have otherwise been payable on the Offered Certificates in the absence of such reduction. In general, a Non-VRR Realized Loss (and a corresponding VRR Realized Loss) occurs when the principal balance of a Mortgage Loan is reduced without an equal distribution (based on the allocation of amounts among the Principal Balance Certificates, on the one hand, and the VRR Interest, on the other hand) to applicable Certificateholders and the RR Interest Owner in reduction of the Certificate Balances of the Principal Balance Certificates and the VRR Interest Balance. Realized Losses and the corresponding VRR Realized Losses may occur in connection with a default on a Mortgage Loan, acceptance of a discounted pay-off, the liquidation of the related Mortgaged Properties, a reduction in the principal balance of a Mortgage Loan by a bankruptcy court or pursuant to a modification, a recovery by the master servicer or trustee of a Nonrecoverable Advance on a Distribution Date or the incurrence of certain unanticipated or default-related costs and expenses (such as interest on Advances, Workout Fees, Liquidation Fees and Special Servicing Fees). Any reduction of the Certificate Balances of the class or classes of certificates indicated in the table below as a result of the application of Non-VRR Realized Losses will also reduce the Notional Amount of the related certificates.

Interest-Only
Class of Certificates

Class Notional Amount

Related Class X Class(es)

Class X-A $543,427,000 Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates
Class X-B $158,177,000 Class A-S, Class B and Class C certificates
Class X-D   $20,378,000 Class D and Class E certificates
Class X-F   $15,527,000 Class F certificates
Class X-G     $8,733,000 Class G certificates

Certificateholders and the RR Interest Owner are not entitled to receive distributions of Periodic Payments when due except to the extent they are either covered by a P&I Advance or actually received. Consequently, any defaulted Periodic Payment for which no such P&I Advance is made will tend to extend the weighted average lives of the Offered Certificates that are also Principal Balance Certificates, whether or not a permitted extension of the due date of the related Mortgage Loan has been completed.

Losses and shortfalls on any AB Whole Loan and Prepayment Interest Shortfalls for each Distribution Date with respect to an AB Whole Loan will generally be allocated first to the related Subordinate Companion Loan and then to the related Mortgage Loan (and correspondingly to the certificates and the RR Interest to the extent not covered by the master servicer’s Compensating Interest Payment for such Distribution Date in the case of any Prepayment Interest Shortfall) and any Pari Passu Companion Loans on a pro rata basis.

Certain Relevant Factors Affecting Loan Payments and Defaults

The rate and timing of principal payments and defaults and the severity of losses on the Mortgage Loans may be affected by a number of factors, including, without limitation, the availability of credit for commercial or multifamily real estate, prevailing interest rates, the terms of the Mortgage Loans (for example, due-on-sale clauses, lockout periods or yield maintenance charges, release of property provisions and amortization terms that require balloon payments), the demographics and relative economic vitality of the areas in which the Mortgaged Properties are located and the general supply and demand for rental properties in those areas, the quality of management of the Mortgaged Properties, the servicing of the Mortgage Loans, possible changes in tax laws and other opportunities for investment. See “Risk Factors” and “Description of the Mortgage Pool”.

 558 

The rate of prepayment on the pool of Mortgage Loans is likely to be affected by prevailing market interest rates for Mortgage Loans of a comparable type, term and risk level as the Mortgage Loans. When the prevailing market interest rate is below a mortgage interest rate, a borrower may have an increased incentive to refinance its Mortgage Loan. Although the Mortgage Loans contain provisions designed to mitigate the likelihood of an early loan repayment, we cannot assure you that the related borrowers will refrain from prepaying their Mortgage Loans due to the existence of these provisions, or that involuntary prepayments will not occur. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

With respect to certain Mortgage Loans, the related Mortgage Loan documents allow for the sale of individual properties and the severance of the related debt and the assumption by the transferee of such portion of the Mortgage Loan as-is allocable to the individual property acquired by that transferee, subject to the satisfaction of certain conditions. In addition, with respect to certain Mortgage Loans, the related Mortgage Loan documents allow for partial releases of individual Mortgaged Properties during a lockout period or during such time as a yield maintenance charge would otherwise be payable, which could result in a prepayment of a portion of the initial principal balance of the related Mortgage Loan without payment of a yield maintenance charge or prepayment premium. Additionally, in the case of a partial release of an individual Mortgaged Property, the related release amount in many cases is greater than the allocated loan amount for the Mortgaged Property being released, which would result in a greater than proportionate paydown of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases”.

Depending on prevailing market interest rates, the outlook for market interest rates and economic conditions generally, some borrowers may sell Mortgaged Properties in order to realize their equity in the Mortgaged Property, to meet cash flow needs or to make other investments. In addition, some borrowers may be motivated by federal and state tax laws (which are subject to change) to sell Mortgaged Properties prior to the exhaustion of tax depreciation benefits.

We make no representation as to the particular factors that will affect the rate and timing of prepayments and defaults on the Mortgage Loans, as to the relative importance of those factors, as to the percentage of the principal balance of the Mortgage Loans that will be prepaid or as to which a default will have occurred as of any date or as to the overall rate of prepayment or default on the Mortgage Loans.

Delay in Payment of Distributions

Because each monthly distribution is made on each Distribution Date, which is at least 15 days after the end of the related Interest Accrual Period for the certificates, the effective yield to the holders of such certificates will be lower than the yield that would otherwise be produced by the applicable Pass-Through Rates and purchase prices (assuming the prices did not account for the delay).

Yield on the Certificates with Notional Amounts

The yield to maturity of the certificates with Notional Amounts will be highly sensitive to the rate and timing of reductions made to the Certificate Balances of the related class or classes of certificates indicated in the table below, including by reason of prepayments and principal losses on the Mortgage Loans and other factors described above.

Interest-Only
Class of Certificates

Class Notional Amount

Related Class X Classes

Class X-A $543,427,000 Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-SB certificates
Class X-B $158,177,000 Class A-S, Class B and Class C certificates
Class X-D   $20,378,000 Class D and Class E certificates
Class X-F   $15,527,000 Class F certificates
Class X-G     $8,733,000 Class G certificates
 559 

Any optional termination by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates would result in prepayment in full of the Offered Certificates and would have an adverse effect on the yield of a class of the certificates with Notional Amounts because a termination would have an effect similar to a principal prepayment in full of the Mortgage Loans and, as a result, investors in these certificates and any other Offered Certificates purchased at premium might not fully recoup their initial investment. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

Investors in the certificates with Notional Amounts should fully consider the associated risks, including the risk that an extremely rapid rate of prepayment or other liquidation of the Mortgage Loans could result in the failure of such investors to recoup fully their initial investments.

Weighted Average Life

The weighted average life of a Principal Balance Certificate refers to the average amount of time that will elapse from the date of its issuance until each dollar allocable to principal of the certificate is distributed to the related investor. The weighted average life of a Principal Balance Certificate will be influenced by, among other things, the rate at which principal on the Mortgage Loans is paid or otherwise received, which may be in the form of scheduled amortization, voluntary prepayments, Insurance and Condemnation Proceeds and Liquidation Proceeds. Distributions among the various classes of Non-VRR Certificates and the VRR Interest will be made as set forth under “Description of the Certificates—Distributions—Priority of Distributions” and “Credit Risk Retention—The VRR Interest—Priority of Distributions on the VRR Interest”.

Prepayments may be measured by a prepayment standard or model. The “Constant Prepayment Rate” or “CPR” model represents an assumed constant annual rate of prepayment each month, expressed as a per annum percentage of the then-scheduled principal balance of the pool of Mortgage Loans. The “CPP” model represents an assumed CPR after any applicable lockout period or prepayment penalty period, any applicable period in which defeasance is permitted and any applicable yield maintenance period has expired. The model used in this prospectus is the CPP model. As used in each of the following tables, the column headed “0% CPP” assumes that none of the Mortgage Loans is prepaid before its maturity date. The columns headed “25% CPP”, “50% CPP”, “75% CPP” and “100% CPP” assume prepayments on the Mortgage Loans at those levels of CPR following the expiration of any applicable lockout period, any applicable period in which defeasance is permitted and any applicable yield maintenance period or prepayment penalty period (except as described below). We cannot assure you, however, that prepayments of the Mortgage Loans will conform to any level of CPP, and we make no representation that the Mortgage Loans will prepay at the levels of CPP shown or at any other prepayment rate.

The following tables indicate the percentage of the initial Certificate Balance (or, in the case of each Class of the Class A-4 and Class A-5 certificates, the percentage of the related potential maximum and minimum initial Certificate Balances, respectively) of each class of the Offered Certificates that are also Principal Balance Certificates that would be outstanding after each of the dates shown at various CPPs and the corresponding weighted average life of each class of Offered Certificates that are also Principal Balance Certificates. The tables have been prepared on the basis of the following assumptions (the “Modeling Assumptions”), among others:

●scheduled Periodic Payments including payments due at maturity of principal and/or interest on the Mortgage Loans will be received on a timely basis and will be distributed on the 15th day (each assumed to be a business day) of the related month, beginning in December 2026;
●the Mortgage Rate in effect for each Mortgage Loan as of the Cut-off Date will remain in effect to the related maturity date and will be adjusted, if necessary, as required pursuant to the definition of Mortgage Rate which, in the case of any Componentized Mortgage Loan assumes no change in the weighted average of the interest rates of the respective components in connection with any partial prepayment;
 560 
●there are no delinquencies;
●the mortgage loan sellers will not be required to repurchase any Mortgage Loan, and none of the holders of the Controlling Class (or any other Certificateholder), the RR Interest Owner the special servicer or the master servicer will exercise its option to purchase all the Mortgage Loans and thereby cause an early termination of the issuing entity and no holder of any mezzanine debt or other indebtedness will exercise its option to purchase the related Mortgage Loan;
●any principal prepayments on the Mortgage Loans will be received on their respective Due Dates after the expiration of any applicable lockout period, any applicable period in which defeasance is permitted, and any applicable yield maintenance period or prepayment penalty period, in each case, at the respective levels of CPP set forth in the tables (without regard to any limitations in such Mortgage Loans on partial voluntary principal prepayment);
●all prepayments are assumed to be voluntary prepayments and will not include, without limitation, Liquidation Proceeds, condemnation proceeds, insurance proceeds, proceeds from the purchase of a Mortgage Loan from the issuing entity or any prepayment that is accepted by the master servicer or the special servicer pursuant to a workout, settlement or loan modification;
●no Prepayment Interest Shortfalls are incurred and no prepayment premiums or yield maintenance charges are collected;
●the Closing Date occurs on November 20, 2026;
●the Pass-Through Rates, initial Certificate Balances and initial Notional Amounts of the respective classes of Offered Certificates are as described in this prospectus;
●the Administrative Cost Rate is calculated on the Stated Principal Balance of the Mortgage Loans and in the same manner as interest is calculated on the Mortgage Loans;
●no reserves, earnouts, holdbacks, insurance proceeds or condemnation proceeds are applied to prepay any related Mortgage Loan in whole or in part;
●no additional trust fund expenses are incurred;
●no property releases (or yield maintenance charge or other prepayment premium or related re-amortizations) occur;
●the optional termination is not exercised;
●there are no modifications or maturity date extensions in respect of the Mortgage Loans;
●with respect to each Mortgage Loan that is part of a Whole Loan that includes one or more Subordinate Companion Loan, for purposes of assumed CPP prepayment rates, prepayments are determined on the basis of the principal balance of that Mortgage Loan only, without regard to the related Subordinate Companion Loan(s); and
●the One Dag Mortgage Loan (5.0%) amortizes based on the non-standard amortization schedule attached to this prospectus as Annex I.

To the extent that the Mortgage Loans have characteristics that differ from those assumed in preparing the tables set forth below, a class of Offered Certificates that is also a Principal Balance Certificate may mature earlier or later than indicated by the tables. The tables set forth below are for illustrative purposes only and it is highly unlikely that the Mortgage Loans will actually prepay at any constant rate until maturity or that all the Mortgage Loans will prepay at the same rate. In addition, variations in the actual prepayment experience and the balance of the Mortgage Loans that prepay may increase or decrease the percentages of initial Certificate Balances (and weighted average lives) shown

 561 

in the following tables. These variations may occur even if the average prepayment experience of the Mortgage Loans were to equal any of the specified CPP percentages. Investors should not rely on the prepayment assumptions set forth in this prospectus and are urged to conduct their own analyses of the rates at which the Mortgage Loans may be expected to prepay, based on their own assumptions. Based on the foregoing assumptions, the following tables indicate the resulting weighted average lives of each class of Offered Certificates that is also a Principal Balance Certificate and set forth the percentage of the initial Certificate Balance of each class of Offered Certificates that is also a Principal Balance Certificate that would be outstanding after each of the dates shown at the indicated CPPs.

Percentages of the Initial Certificate Balance of
the Class A-1 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 80% 80% 80% 80% 80%
November 2028 58% 58% 58% 58% 58%
November 2029 33% 33% 33% 33% 33%
November 2030 7% 7% 7% 7% 7%
November 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 2.29 2.28 2.28 2.28 2.28
First Principal Payment Date December 2026 December 2026 December 2026 December 2026 December 2026
Last Principal Payment Date February 2031 January 2031 December 2030 December 2030 December 2030

Percentages of the Initial Certificate Balance of
the Class A-2 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 4.32 4.31 4.30 4.27 4.07
First Principal Payment Date March 2031 January 2031 December 2030 December 2030 December 2030
Last Principal Payment Date March 2031 March 2031 March 2031 March 2031 February 2031

Percentages of the Initial Certificate Balance of
the Class A-3 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 6.65 6.64 6.63 6.60 6.40
First Principal Payment Date July 2033 April 2033 April 2033 April 2033 February 2031
Last Principal Payment Date July 2033 July 2033 July 2033 July 2033 April 2033
 562 

Percentages of the Initial Maximum Certificate Balance ($241,000,000)(1) of
the Class A-4 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 99% 98% 97% 86%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.59 9.53 9.47 9.40 9.14
First Principal Payment Date February 2036 October 2035 October 2035 October 2035 April 2033
Last Principal Payment Date August 2036 August 2036 July 2036 June 2036 March 2036
(1)The exact initial Certificate Balance of the Class A-4 certificates is unknown and will be determined based on final pricing of that Class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-4 certificates, however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives, First Principal Payment Dates and Last Principal Payment Dates may be different than those shown above.

Percentages of the Initial Minimum Certificate Balance ($0)(1) of
the Class A-4 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date NAP NAP NAP NAP NAP
November 2027 NAP NAP NAP NAP NAP
November 2028 NAP NAP NAP NAP NAP
November 2029 NAP NAP NAP NAP NAP
November 2030 NAP NAP NAP NAP NAP
November 2031 NAP NAP NAP NAP NAP
November 2032 NAP NAP NAP NAP NAP
November 2033 NAP NAP NAP NAP NAP
November 2034 NAP NAP NAP NAP NAP
November 2035 NAP NAP NAP NAP NAP
November 2036 and thereafter NAP NAP NAP NAP NAP
Weighted Average Life (in years) NAP NAP NAP NAP NAP
First Principal Payment Date NAP NAP NAP NAP NAP
Last Principal Payment Date NAP NAP NAP NAP NAP
(1)The exact initial Certificate Balance of the Class A-4 certificates is unknown and will be determined based on final pricing of that Class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-4 certificates, which is $0, in which case the Class A-4 certificates will not be issued.
 563 

Percentages of the Initial Maximum Certificate Balance ($502,627,000)(1) of
the Class A-5 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 100% 99% 99% 93%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.73 9.69 9.63 9.56 9.28
First Principal Payment Date February 2036 October 2035 October 2035 October 2035 April 2033
Last Principal Payment Date October 2036 October 2036 October 2036 September 2036 May 2036
(1)The exact initial Certificate Balance of the Class A-5 certificates is unknown and will be determined based on final pricing of that Class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-5 certificates, however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives, First Principal Payment Dates and Last Principal Payment Dates may be different than those shown above.

Percentages of the Initial Minimum Certificate Balance ($261,627,000)(1) of
the Class A-5 certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 100% 100% 100% 100%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.86 9.83 9.78 9.71 9.42
First Principal Payment Date August 2036 August 2036 July 2036 June 2036 March 2036
Last Principal Payment Date October 2036 October 2036 October 2036 September 2036 May 2036
(1)The exact initial Certificate Balance of the Class A-5 certificates is unknown and will be determined based on final pricing of that Class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-5 certificates, however, the actual Certificate Balance may be more than the minimum shown, in which case the Weighted Average Lives, First Principal Payment Dates and Last Principal Payment Dates may be different than those shown above.
 564 

Percentages of the Initial Certificate Balance of
the Class A-SB certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 88% 88% 88% 88% 88%
November 2032 69% 69% 69% 69% 69%
November 2033 49% 49% 49% 49% 50%
November 2034 28% 28% 28% 28% 29%
November 2035 6% 6% 6% 6% 6%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 6.93 6.93 6.93 6.93 6.93
First Principal Payment Date February 2031 February 2031 February 2031 February 2031 February 2031
Last Principal Payment Date February 2036 February 2036 February 2036 February 2036 February 2036

Percentages of the Initial Certificate Balance of
the Class A-S certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 100% 100% 100% 100%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.91 9.90 9.90 9.88 9.50
First Principal Payment Date October 2036 October 2036 October 2036 September 2036 May 2036
Last Principal Payment Date November 2036 October 2036 October 2036 October 2036 June 2036

Percentages of the Initial Certificate Balance of
the Class B certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 100% 100% 100% 100%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.99 9.95 9.90 9.90 9.57
First Principal Payment Date November 2036 October 2036 October 2036 October 2036 June 2036
Last Principal Payment Date November 2036 November 2036 October 2036 October 2036 June 2036
           
 565 

Percentages of the Initial Certificate Balance of
the Class C certificates at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
November 2027 100% 100% 100% 100% 100%
November 2028 100% 100% 100% 100% 100%
November 2029 100% 100% 100% 100% 100%
November 2030 100% 100% 100% 100% 100%
November 2031 100% 100% 100% 100% 100%
November 2032 100% 100% 100% 100% 100%
November 2033 100% 100% 100% 100% 100%
November 2034 100% 100% 100% 100% 100%
November 2035 100% 100% 100% 100% 100%
November 2036 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (in years) 9.99 9.99 9.98 9.90 9.57
First Principal Payment Date November 2036 November 2036 October 2036 October 2036 June 2036
Last Principal Payment Date November 2036 November 2036 November 2036 October 2036 June 2036

Pre-Tax Yield to Maturity Tables

The following tables indicate the approximate pre-tax yield to maturity on a corporate bond equivalent basis on the Offered Certificates for the specified CPPs based on the assumptions set forth under “—Weighted Average Life” above. It was further assumed that the purchase price of the Offered Certificates is as specified in the tables below, expressed as a percentage of the initial Certificate Balance or Notional Amount, as applicable, plus accrued interest from November 1, 2026 to the Closing Date.

The yields set forth in the following tables were calculated by determining the monthly discount rates that, when applied to the assumed streams of cash flows to be paid on the applicable class of Offered Certificates, would cause the discounted present value of such assumed stream of cash flows to equal the assumed purchase price of such class, and by converting such monthly rates to semi-annual corporate bond equivalent rates. Such calculations do not take into account shortfalls in collection of interest due to prepayments (or other liquidations) of the Mortgage Loans or the interest rates at which investors may be able to reinvest funds received by them as distributions on the applicable class of certificates (and, accordingly, do not purport to reflect the return on any investment in the applicable class of Offered Certificates when such reinvestment rates are considered).

The characteristics of the Mortgage Loans may differ from those assumed in preparing the tables below. In addition, we cannot assure you that the Mortgage Loans will prepay in accordance with the above assumptions at any of the rates shown in the tables or at any other particular rate, that the cash flows on the applicable class of Offered Certificates will correspond to the cash flows shown in this prospectus or that the aggregate purchase price of such class of Offered Certificates will be as assumed. In addition, it is unlikely that the Mortgage Loans will prepay in accordance with the above assumptions at any of the specified CPPs until maturity or that all the Mortgage Loans will so prepay at the same rate. Timing of changes in the rate of prepayments may significantly affect the actual yield to maturity to investors, even if the average rate of principal prepayments is consistent with the expectations of investors. Investors must make their own decisions as to the appropriate prepayment assumption to be used in deciding whether to purchase any class of Offered Certificates.

For purposes of this prospectus, prepayment assumptions with respect to the Mortgage Loans are presented in terms of the CPP model described under “—Weighted Average Life” above.

 566 

Pre-Tax Yield to Maturity (CBE) for the Class A-1 certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-1 certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class A-2 certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-2 certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class A-3 certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-3 certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class A-4 certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-4 certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           
 567 

Pre-Tax Yield to Maturity (CBE) for the Class A-5 certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-5 certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class A-SB certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-SB certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class X-A certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Notional Amount
of Class X-A certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class X-B certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Notional Amount
of Class X-B certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           
 568 

Pre-Tax Yield to Maturity (CBE) for the Class A-S certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class A-S certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class B certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class B certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           

Pre-Tax Yield to Maturity (CBE) for the Class C certificates
at the Respective CPPs Set Forth Below:

 

Prepayment Assumption (CPP)

Assumed Price (% of Initial Certificate
Balance of Class C certificates)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

           
           
           
           
           
           
           
           
           
 569 

Material Federal Income Tax Considerations

General

The following is a general discussion of the anticipated material federal income tax consequences of the purchase, ownership and disposition of the certificates. The discussion below does not purport to address all federal income tax consequences that may be applicable to particular categories of investors (such as banks, insurance companies, securities dealers, foreign persons, investors whose functional currency is not the U.S. dollar, investors subject to the alternative minimum tax and investors that hold the certificates as part of a “straddle” or “conversion transaction”), some of which may be subject to special rules. The authorities on which this discussion is based are subject to change or differing interpretations, and any such change or interpretation could apply retroactively. This discussion reflects the applicable provisions of the Internal Revenue Code of 1986, as amended (the “Code”), as well as regulations (the “REMIC Regulations”) promulgated by the U.S. Department of the Treasury and the IRS. Investors are encouraged to consult their tax advisors in determining the federal, state, local or any other tax consequences to them of the purchase, ownership and disposition of the certificates.

Two (2) separate real estate mortgage investment conduit (“REMIC”) elections will be made with respect to designated portions of the issuing entity (the “Lower-Tier REMIC” and the “Upper-Tier REMIC”, and, together, the “Trust REMICs”). The Lower-Tier REMIC will hold the Mortgage Loans and certain other assets and will issue (i) certain classes of regular interests (the “Lower-Tier Regular Interests”) to the Upper-Tier REMIC and (ii) an uncertificated interest represented by the Class R certificates as the sole class of “residual interests” in the Lower-Tier REMIC.

The Upper-Tier REMIC will hold the Lower-Tier Regular Interests and will issue (i) the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class J-RR certificates and the Class RR certificates and the RR Interest, each representing a regular interest in the Upper-Tier REMIC (the “Regular Interests”) and (ii) an uncertificated interest represented by the Class R certificates as the sole class of “residual interests” in the Upper-Tier REMIC.

Qualification as a REMIC requires ongoing compliance with certain conditions. Assuming (i) the making of appropriate elections, (ii) compliance with the PSA and each Co-Lender Agreement, (iii) compliance with the provisions of each Non-Serviced PSA and any amendments thereto and the continued qualification of the REMICs formed under each Non-Serviced PSA and (iv) compliance with any changes in the law, including any amendments to the Code or applicable Treasury regulations thereunder, in the opinion of Hogan Lovells Cadwalader US LLP, special tax counsel to the depositor, (a) each Trust REMIC will qualify as a REMIC on the Closing Date and thereafter, (b) each of the Lower-Tier Regular Interests will constitute a “regular interest” in the Lower-Tier REMIC, (c) each of the Regular Interests will constitute a “regular interest” in the Upper-Tier REMIC and (d) the Class R certificates will evidence the sole class of “residual interests” in each Trust REMIC.

Qualification as a REMIC

In order for each Trust REMIC to qualify as a REMIC, there must be ongoing compliance on the part of such Trust REMIC with the requirements set forth in the Code. Each Trust REMIC must fulfill an asset test, which requires that no more than a de minimis portion of the assets of such Trust REMIC, as of the close of the third calendar month beginning after the Closing Date (which for purposes of this discussion is the date of the issuance of the Regular Interests, the “Startup Day”) and at all times thereafter, may consist of assets other than “qualified mortgages” and “permitted investments”. The REMIC Regulations provide a safe harbor pursuant to which the de minimis requirements will be met if at all times the aggregate adjusted basis of the nonqualified assets is less than 1% of the aggregate adjusted basis of all such Trust REMIC’s assets. Each Trust REMIC also must provide “reasonable arrangements” to prevent its residual interest from being held by “disqualified organizations” or their agents and must furnish applicable tax information to transferors or agents that violate this restriction. The PSA will provide that no legal or beneficial interest in the Class R certificates may be transferred or registered unless certain

 570 

conditions, designed to prevent violation of this restriction, are met. It is expected that each Trust REMIC will qualify as a REMIC at all times that any of the Regular Interests are outstanding.

A qualified mortgage is any obligation that is principally secured by an interest in real property and that is either transferred to a REMIC on the Startup Day or is purchased by a REMIC within a three (3) month period thereafter pursuant to a fixed price contract in effect on the Startup Day. Qualified mortgages include (i) whole mortgage loans or split note interests in such mortgage loans, such as the Mortgage Loans; provided that, in general, (a) the fair market value of the real property security (including buildings and structural components of the real property security) (reduced by (1) the amount of any lien on the real property security that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property security that is in parity with the Mortgage Loan) is at least 80% of the aggregate principal balance of such Mortgage Loan either at origination or as of the Startup Day (a loan-to-value ratio of not more than 125% with respect to the real property security) or (b) substantially all the proceeds of the Mortgage Loan or the underlying mortgages were used to acquire, improve or protect an interest in real property that, at the date of origination, was the only security for the Mortgage Loan, and (ii) regular interests in another REMIC, such as the Lower-Tier Regular Interests that will be held by the Upper-Tier REMIC. If a Mortgage Loan was not in fact principally secured by real property or is otherwise not a qualified mortgage, it must be disposed of within 90 days of discovery of such defect, or otherwise ceases to be a qualified mortgage after such 90-day period.

Permitted investments include “cash flow investments”, “qualified reserve assets” and “foreclosure property”. A cash flow investment is an investment, earning a return in the nature of interest, of amounts received on or with respect to qualified mortgages for a temporary period, not exceeding 13 months, until the next scheduled distribution to holders of interests in the REMIC. A qualified reserve asset is any intangible property held for investment that is part of any reasonably required reserve maintained by the REMIC to provide for payments of expenses of the REMIC or amounts due on its regular or residual interests in the event of defaults (including delinquencies) on the qualified mortgages, lower than expected reinvestment returns, Prepayment Interest Shortfalls and certain other contingencies. The Trust REMICs will not hold any qualified reserve assets. Foreclosure property is real property acquired by a REMIC in connection with the default or imminent default of a qualified mortgage and maintained by the REMIC in compliance with applicable rules and personal property that is incidental to such real property; provided that the mortgage loan sellers had no knowledge or reason to know, as of the Startup Day, that such a default had occurred or would occur. Foreclosure property may generally not be held after the close of the third calendar year beginning after the date the issuing entity acquires such property, with one extension that may be granted by the IRS.

A mortgage loan held by a REMIC will fail to be a qualified mortgage if it is “significantly modified” unless default is “reasonably foreseeable” or where the servicer believes there is a “significant risk of default” upon maturity of the mortgage loan or at an earlier date, and that by making such modification the risk of default is substantially reduced. A mortgage loan held by a REMIC will not be considered to have been “significantly modified” following the release of the lien on a portion of the real property collateral if (a) the release is pursuant to a defeasance permitted under the mortgage loan documents that occurs more than two (2) years after the Startup Day of the REMIC or (b) following the release the loan-to-value ratio for the mortgage loan is not more than 125% with respect to the real property security. Furthermore, if the release is not pursuant to a defeasance and following the release the loan-to-value ratio for the mortgage loan is greater than 125%, the mortgage loan will continue to be a qualified mortgage if the release is part of a “qualified paydown transaction” in accordance with Revenue Procedure 2010-30.

In addition to the foregoing requirements, the various interests in a REMIC also must meet certain requirements. All of the interests in a REMIC must be either of the following: (i) one or more classes of regular interests or (ii) a single class of residual interests on which distributions, if any, are made pro rata. A regular interest is an interest in a REMIC that is issued on the Startup Day with fixed terms, is designated as a regular interest, and unconditionally entitles the holder to receive a specified principal amount (or other similar amount), and provides that interest payments (or other similar amounts), if any, at or before maturity either are payable based on a fixed rate or a qualified variable rate, or consist of a specified, nonvarying portion of the interest payments on the qualified mortgages. The rate on the

 571 

specified portion may be a fixed rate, a variable rate, or the difference between one fixed or qualified variable rate and another fixed or qualified variable rate. The specified principal amount of a regular interest that provides for interest payments consisting of a specified, nonvarying portion of interest payments on qualified mortgages may be zero. An interest in a REMIC may be treated as a regular interest even if payments of principal with respect to such interest are subordinated to payments on other regular interests or the residual interest in the REMIC, and are dependent on the absence of defaults or delinquencies on qualified mortgages or permitted investments, lower than reasonably expected returns on permitted investments, expenses incurred by the REMIC or Prepayment Interest Shortfalls. A residual interest is an interest in a REMIC other than a regular interest that is issued on the Startup Day that is designated as a residual interest. Accordingly, each class of Lower-Tier Regular Interests will constitute a class of regular interests in the Lower-Tier REMIC, each class of Regular Interests will constitute a class of regular interests in the Upper-Tier REMIC, and the Class R certificates will represent the sole class of residual interests in each Trust REMIC.

If an entity fails to comply with one or more of the ongoing requirements of the Code for status as a REMIC during any taxable year, the Code provides that the entity or applicable portion of it will not be treated as a REMIC for such year and thereafter. In this event, any entity with debt obligations with two (2) or more maturities, such as the Trust REMICs, may be treated as a separate association taxable as a corporation under Treasury regulations, and the certificates may be treated as equity interests in such an association. The Code, however, authorizes the Treasury Department to issue regulations that address situations where failure to meet one or more of the requirements for REMIC status occurs inadvertently and in good faith. Investors should be aware, however, that the Conference Committee Report to the Tax Reform Act of 1986 (the “1986 Act”) indicates that the relief may be accompanied by sanctions, such as the imposition of a corporate tax on all or a portion of a REMIC’s income for the period of time in which the requirements for REMIC status are not satisfied.

Status of Offered Certificates

Offered Certificates held by a real estate investment trust will constitute “real estate assets” within the meaning of Code Section 856(c)(5)(B), and interest (including original issue discount) on the Offered Certificates will be considered “interest on obligations secured by mortgages on real property or on interests in real property” within the meaning of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the assets of the issuing entity would be so treated. For purposes of Code Section 856(c)(5)(B), payments of principal and interest on the Mortgage Loans that are reinvested pending distribution to holders of Offered Certificates qualify for such treatment. Offered Certificates held by a domestic building and loan association will be treated as “loans . . . secured by an interest in real property which is . . . residential real property” within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets described in Code Section 7701(a)(19)(C) only to the extent the applicable loans are secured by residential real property. As of the Cut-off Date, forty-two (42) of the Mortgaged Properties (26.3%) securing thirty-nine (39) Mortgage Loans (in whole or in part) are multifamily properties. Holders of Offered Certificates should consult their tax advisors whether the foregoing percentage or some other percentage applies to their Offered Certificates. If at all times 95% or more of the assets of the issuing entity qualify for each of the foregoing treatments, the Offered Certificates will qualify for the corresponding status in their entirety. For the purposes of the foregoing determinations, the Trust REMICs will be treated as a single REMIC. In addition, the Mortgage Loans that have been defeased with government securities will not qualify for such treatment. Offered Certificates will be “qualified mortgages” within the meaning of Code Section 860G(a)(3) for another REMIC if transferred to that REMIC within a prescribed time period in exchange for regular or residual interests in that REMIC. Moreover, Offered Certificates held by certain financial institutions will constitute an “evidence of indebtedness” within the meaning of Code Section 582(c)(1).

 572 

Taxation of Regular Interests

General

Each class of Regular Interests represents a class of regular interests in the Upper-Tier REMIC. The Regular Interests will represent newly originated debt instruments for federal income tax purposes. In general, interest, original issue discount and market discount on a Regular Interest will be treated as ordinary income to the holder of a Regular Interest (a “Regular Interestholder”), and principal payments on a Regular Interest will be treated as a return of capital to the extent of the Regular Interestholder’s basis in the Regular Interest. Regular Interestholders must use the accrual method of accounting with regard to the Regular Interests, regardless of the method of accounting otherwise used by such Regular Interestholders.

Original Issue Discount

Holders of Regular Interests issued with original issue discount generally must include original issue discount in ordinary income for federal income tax purposes as it accrues in accordance with the constant yield method, which takes into account the compounding of interest, in advance of receipt of the cash attributable to such income. The following discussion is based in part on temporary and final Treasury regulations (the “OID Regulations”) under Code Sections 1271 through 1273 and 1275 and in part on the provisions of the 1986 Act. Regular Interestholders should be aware, however, that the OID Regulations do not adequately address certain issues relevant to prepayable securities, such as the Regular Interests. To the extent such issues are not addressed in the OID Regulations, the certificate administrator will apply the methodology described in the Conference Committee Report to the 1986 Act. We cannot assure you that the IRS will not take a different position as to those matters not currently addressed by the OID Regulations. Moreover, the OID Regulations include an anti-abuse rule allowing the IRS to apply or depart from the OID Regulations if necessary or appropriate to ensure a reasonable tax result in light of the applicable statutory provisions. A tax result will not be considered unreasonable under the anti-abuse rule, however, in the absence of a substantial effect on the present value of a taxpayer’s tax liability. Investors are advised to consult their own tax advisors as to the discussion in this prospectus and the appropriate method for reporting interest and original issue discount with respect to the Regular Interests.

Each Regular Interest will be treated as a single installment obligation for purposes of determining the original issue discount includible in a Regular Interestholder’s income. The total amount of original issue discount on a Regular Interest is the excess of the “stated redemption price at maturity” of the Regular Interest over its “issue price”. The issue price of a class of Regular Interests is the first price at which a substantial amount of Regular Interests of such class is sold to investors (excluding bond houses, brokers and underwriters). Although unclear under the OID Regulations, the certificate administrator will treat the issue price of Regular Interests for which there is no substantial sale as of the issue date as the fair market value of such Regular Interests as of the issue date. The issue price of the Regular Interests also includes the amount paid by an initial Regular Interestholder for accrued interest that relates to a period prior to the issue date of such class of Regular Interests. The stated redemption price at maturity of a Regular Interest is the sum of all payments provided by the debt instrument other than any qualified stated interest payments. Under the OID Regulations, qualified stated interest generally means interest payable at a single fixed rate or a qualified variable rate; provided that such interest payments are unconditionally payable at intervals of one year or less during the entire term of the obligation. Because there is no penalty or default remedy in the case of nonpayment of interest with respect to a Regular Interest, it is possible that no interest on any class of Regular Interests will be treated as qualified stated interest. However, because the Mortgage Loans provide for remedies in the event of default, the certificate administrator will treat all payments of stated interest on the Regular Interests (other than the Class X Certificates) as qualified stated interest (other than accrued interest distributed on the first Distribution Date for the number of days that exceed the interval between the Closing Date and the first Distribution Date). Based upon the anticipated issue price of each such class and a stated redemption price equal to the par amount of each such class (plus such excess interest accrued thereon), it is

 573 

anticipated that the Class [__] certificates will be issued with original issue discount for federal income tax purposes.

It is anticipated that the certificate administrator will treat the Class X Certificates as having no qualified stated interest. Accordingly, such classes will be considered to be issued with original issue discount in an amount equal to the excess of all distributions of interest expected to be received on such classes over their respective issue prices (including interest accrued prior to the Closing Date). Any “negative” amounts of original issue discount on such classes attributable to rapid prepayments with respect to the Mortgage Loans will not be deductible currently. The holder of a Class X Certificate may be entitled to a deduction for a loss, which may be a capital loss, to the extent it becomes certain that such holder will not recover a portion of its basis in such certificate, assuming no further prepayments.

Under a de minimis rule, original issue discount on a Regular Interest will be considered to be zero if such original issue discount is less than 0.25% of the stated redemption price at maturity of the Regular Interest multiplied by the weighted average maturity of the Regular Interest. For this purpose, the weighted average maturity of the Regular Interest is computed as the sum of the amounts determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the stated redemption price at maturity of the Regular Interest. The Conference Committee Report to the 1986 Act provides that the schedule of such distributions should be determined in accordance with the assumed rate of prepayment on the Mortgage Loans used in pricing the transaction, i.e., the assumption that subsequent to the date of any determination the mortgage loans will prepay at a rate equal to a CPP of 0% (the “Prepayment Assumption”). See “Yield, Prepayment and Maturity Considerations—Weighted Average Life”. Holders generally must report de minimis original issue discount pro rata as principal payments are received, and such income will be capital gain if the Regular Interest is held as a capital asset. Under the OID Regulations, however, Regular Interestholders may elect to accrue all de minimis original issue discount, as well as market discount and premium, under the constant yield method. See “—Election To Treat All Interest Under the Constant Yield Method” below. Based on the foregoing, it is anticipated that the Class [__] certificates will be issued with de minimis original issue discount for federal income tax purposes.

A holder of a Regular Interest issued with original issue discount generally must include in gross income for any taxable year the sum of the “daily portions”, as defined below, of the original issue discount on the Regular Interest accrued during an accrual period for each day on which it holds the Regular Interest, including the date of purchase but excluding the date of disposition. With respect to each such Regular Interest, a calculation will be made of the original issue discount that accrues during each successive full accrual period that ends on the day prior to each Distribution Date with respect to the Regular Interests, assuming that prepayments and extensions with respect to the Mortgage Loans will be made in accordance with the Prepayment Assumption. The original issue discount accruing in a full accrual period will be the excess, if any, of (i) the sum of (a) the present value of all of the remaining distributions to be made on the Regular Interest as of the end of that accrual period and (b) the distributions made on the Regular Interest during the accrual period that are included in the Regular Interest’s stated redemption price at maturity, over (ii) the adjusted issue price of the Regular Interest at the beginning of the accrual period. The present value of the remaining distributions referred to in the preceding sentence is calculated based on (i) the yield to maturity of the Regular Interest as of the Startup Day, (ii) events (including actual prepayments) that have occurred prior to the end of the accrual period, and (iii) the assumption that the remaining payments will be made in accordance with the original Prepayment Assumption. For these purposes, the adjusted issue price of a Regular Interest at the beginning of any accrual period equals the issue price of the Regular Interest, increased by the aggregate amount of original issue discount with respect to the Regular Interest that accrued in all prior accrual periods and reduced by the amount of distributions included in the Regular Interest’s stated redemption price at maturity that were made on the Regular Interest that were attributable to such prior periods. The original issue discount accruing during any accrual period (as determined in this paragraph) will then be divided by the number of days in the period to determine the daily portion of original issue discount for each day in the period.

 574 

Under the method described above, the daily portions of original issue discount required to be included as ordinary income by a Regular Interestholder (other than a holder of a Class X Certificate) generally will increase to take into account prepayments on the Regular Interests as a result of prepayments on the Mortgage Loans that exceed the Prepayment Assumption, and generally will decrease (but not below zero for any period) if the prepayments are slower than the Prepayment Assumption. Due to the unique nature of interest-only certificates, the preceding sentence may not apply in the case of the Class X Certificates.

Acquisition Premium

A purchaser of a Regular Interest at a price greater than its adjusted issue price and less than its remaining stated redemption price at maturity will be required to include in gross income the daily portions of the original issue discount on the Regular Interest reduced pro rata by a fraction, the numerator of which is the excess of its purchase price over such adjusted issue price and the denominator of which is the excess of the remaining stated redemption price at maturity over the adjusted issue price. Alternatively, such a purchaser may elect to treat all such acquisition premium under the constant yield method, as described under “—Election To Treat All Interest Under the Constant Yield Method” below.

Market Discount

A purchaser of a Regular Interest also may be subject to the market discount rules of Code Sections 1276 through 1278. Under these Code sections and the principles applied by the OID Regulations in the context of original issue discount, “market discount” is the amount by which the purchaser’s original basis in the Regular Interest (i) is exceeded by the remaining outstanding principal payments and non-qualified stated interest payments due on the Regular Interest, or (ii) in the case of a Regular Interest having original issue discount, is exceeded by the adjusted issue price of such Regular Interest at the time of purchase. Such purchaser generally will be required to recognize ordinary income to the extent of accrued market discount on such Regular Interest as distributions includible in its stated redemption price at maturity are received, in an amount not exceeding any such distribution. Such market discount would accrue in a manner to be provided in Treasury regulations and should take into account the Prepayment Assumption. The Conference Committee Report to the 1986 Act provides that until such regulations are issued, such market discount would accrue, at the election of the holder, either (i) on the basis of a constant interest rate or (ii) in the ratio of interest accrued for the relevant period to the sum of the interest accrued for such period plus the remaining interest after the end of such period, or, in the case of classes issued with original issue discount, in the ratio of original issue discount accrued for the relevant period to the sum of the original issue discount accrued for such period plus the remaining original issue discount after the end of such period. Such purchaser also generally will be required to treat a portion of any gain on a sale or exchange of the Regular Interest as ordinary income to the extent of the market discount accrued to the date of disposition under one of the foregoing methods, less any accrued market discount previously reported as ordinary income as partial distributions in reduction of the stated redemption price at maturity were received. Such purchaser will be required to defer deduction of a portion of the excess of the interest paid or accrued on indebtedness incurred to purchase or carry the Regular Interest over the interest (including original issue discount) distributable on the Regular Interest. The deferred portion of such interest expense in any taxable year generally will not exceed the accrued market discount on the Regular Interest for such year. Any such deferred interest expense is, in general, allowed as a deduction not later than the year in which the related market discount income is recognized or the Regular Interest is disposed of. As an alternative to the inclusion of market discount in income on the foregoing basis, the Regular Interestholder may elect to include market discount in income currently as it accrues, in which case the interest deferral rule will not apply. The election, if made, will apply to all market discount instruments acquired by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all market discount instruments acquired thereafter. It is irrevocable except with the approval of the IRS. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding making the election under Code Section 1278 and an alternative manner in which such election may be deemed to be made.

 575 

Market discount with respect to a Regular Interest will be considered to be zero if such market discount is less than 0.25% of the remaining stated redemption price at maturity of such Regular Interest multiplied by the weighted average maturity of the Regular Interest remaining after the date of purchase. For this purpose, the weighted average maturity is determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each such distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the total stated redemption price at maturity of the Regular Interest. It appears that de minimis market discount would be reported pro rata as principal payments are received. Treasury regulations implementing the market discount rules have not yet been proposed, and investors should therefore consult their own tax advisors regarding the application of these rules as well as the advisability of making any of the elections with respect to such rules. Investors should also consult Revenue Procedure 92-67 concerning the elections to include market discount in income currently and to accrue market discount on the basis of the constant yield method.

Premium

A Regular Interest purchased upon initial issuance or in the secondary market at a cost greater than its remaining stated redemption price at maturity generally is considered to be purchased at a premium. If the Regular Interestholder holds such Regular Interest as a “capital asset” within the meaning of Code Section 1221, the Regular Interestholder may elect under Code Section 171 to amortize such premium under the constant yield method. The election, if made, will apply to all premium bonds (other than tax exempt bonds) held by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all market discount instruments acquired thereafter. It is irrevocable except with the approval of the IRS. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding making the election under Code Section 171 and an alternative manner in which the Code Section 171 election may be deemed to be made. Final Treasury regulations under Code Section 171 do not, by their terms, apply to prepayable obligations such as the Regular Interests. The Conference Committee Report to the 1986 Act indicates a congressional intent that the same rules that will apply to the accrual of market discount on installment obligations will also apply to amortizing bond premium under Code Section 171 on installment obligations such as the Regular Interests, although it is unclear whether the alternatives to the constant interest method described above under “—Market Discount” are available. Amortizable bond premium will be treated as an offset to interest income on a Regular Interest rather than as a separate deduction item. It is anticipated that the Class [__] certificates will be issued at a premium for federal income tax purposes.

Election To Treat All Interest Under the Constant Yield Method

A holder of a debt instrument such as a Regular Interest may elect to treat all interest that accrues on the instrument using the constant yield method, with none of the interest being treated as qualified stated interest. For purposes of applying the constant yield method to a debt instrument subject to such an election, (i) “interest” includes stated interest, original issue discount, de minimis original issue discount, market discount and de minimis market discount, as adjusted by any amortizable bond premium or acquisition premium and (ii) the debt instrument is treated as if the instrument were issued on the holder’s acquisition date in the amount of the holder’s adjusted basis immediately after acquisition. It is unclear whether, for this purpose, the initial Prepayment Assumption would continue to apply or if a new prepayment assumption as of the date of the holder’s acquisition would apply. A holder generally may make such an election on an instrument by instrument basis or for a class or group of debt instruments. However, if the holder makes such an election with respect to a debt instrument with amortizable bond premium or with market discount, such holder is deemed to have made an election to amortize bond premium or to report market discount income currently as it accrues under the constant yield method, respectively, for all taxable premium bonds held or acquired or market discount bonds acquired by the holder on the first day of the year of the election or thereafter. The election is made on the holder’s federal income tax return for the year in which the debt instrument is acquired and is irrevocable except with the approval of the IRS. Investors are encouraged to consult their tax advisors regarding the advisability of making such an election.

 576 

Treatment of Losses

Holders of the Regular Interests will be required to report income with respect to the Regular Interests on the accrual method of accounting, without giving effect to delays or reductions in distributions attributable to defaults or delinquencies on the Mortgage Loans, except to the extent it can be established that such losses are uncollectible. Accordingly, a Regular Interestholder may have income, or may incur a diminution in cash flow as a result of a default or delinquency, but may not be able to take a deduction (subject to the discussion below) for the corresponding loss until a subsequent taxable year. In this regard, investors are cautioned that while they generally may cease to accrue interest income if it reasonably appears that the interest will be uncollectible, the IRS may take the position that original issue discount must continue to be accrued in spite of its uncollectibility until the debt instrument is disposed of in a taxable transaction or becomes worthless in accordance with the rules of Code Section 166. The following discussion does not apply to holders of interest-only Regular Interests. Under Code Section 166, it appears that the holders of Regular Interests that are corporations or that otherwise hold the Regular Interests in connection with a trade or business should in general be allowed to deduct as an ordinary loss any such loss sustained (and not previously deducted) during the taxable year on account of any such Regular Interests becoming wholly or partially worthless, and that, in general, the holders of Regular Interests that are not corporations and do not hold the Regular Interests in connection with a trade or business will be allowed to deduct as a short-term capital loss any loss with respect to principal sustained during the taxable year on account of such Regular Interests becoming wholly worthless. Although the matter is not free from doubt, such non-corporate holders of Regular Interests should be allowed a bad debt deduction at such time as the principal balance of any class of such Regular Interests is reduced to reflect losses on the Mortgage Loans below such holder’s basis in the Regular Interests. The IRS, however, could take the position that non-corporate holders will be allowed a bad debt deduction to reflect such losses only after the classes of Regular Interests have been otherwise retired. The IRS could also assert that losses on a class of Regular Interests are deductible based on some other method that may defer such deductions for all holders, such as reducing future cash flow for purposes of computing original issue discount. This may have the effect of creating “negative” original issue discount that, with the possible exception of the method discussed in the following sentence, would be deductible only against future positive original issue discount or otherwise upon termination of the applicable class. Although not free from doubt, a holder of Regular Interests with negative original issue discount may be entitled to deduct a loss to the extent that its remaining basis would exceed the maximum amount of future payments to which such holder was entitled, assuming no further prepayments. No bad debt losses will be allowed with respect to the Class X Certificates. Regular Interestholders are urged to consult their own tax advisors regarding the appropriate timing, amount and character of any loss sustained with respect to such Regular Interests. Special loss rules are applicable to banks and thrift institutions, including rules regarding reserves for bad debts. Such taxpayers are advised to consult their tax advisors regarding the treatment of losses on the Regular Interests.

Yield Maintenance Charges and Prepayment Premiums

Yield maintenance charges and prepayment premiums actually collected on the Mortgage Loans will be distributed to the certificates as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”. It is not entirely clear under the Code when the amount of yield maintenance charges or prepayment premiums so allocated should be taxed to the holder of an Offered Certificate entitled to receive such payments, but it is not expected, for federal income tax reporting purposes, that yield maintenance charges and prepayment premiums will be treated as giving rise to any income to the holder of an Offered Certificate prior to the master servicer’s actual receipt of a yield maintenance charge or prepayment premiums. Yield maintenance charges and prepayment premiums, if any, may be treated as paid upon the retirement or partial retirement of an Offered Certificate entitled to receive such payments. The IRS may disagree with these positions. Certificateholders should consult their own tax advisors concerning the treatment of yield maintenance charges and prepayment premiums.

 577 

Sale or Exchange of Regular Interests

If a Regular Interestholder sells or exchanges a Regular Interest, such Regular Interestholder will recognize gain or loss equal to the difference, if any, between the amount received and its adjusted basis in the Regular Interest. The adjusted basis of a Regular Interest generally will equal the cost of the Regular Interest to the seller, increased by any original issue discount, market discount or other amounts previously included in the seller’s gross income with respect to the Regular Interest and reduced by amounts included in the stated redemption price at maturity of the Regular Interest that were previously received by the seller, by any amortized premium, and by any deductible losses on the Regular Interest.

Except as described above with respect to market discount, and except as provided in this paragraph, any gain or loss on the sale or exchange of a Regular Interest realized by an investor that holds the Regular Interest as a capital asset will be capital gain or loss and will be long-term or short-term depending on whether the Regular Interest has been held for the long-term capital gain holding period (more than one year). Such gain will be treated as ordinary income: (i) if the Regular Interest is held as part of a “conversion transaction” as defined in Code Section 1258(c), up to the amount of interest that would have accrued on the Regular Interestholder’s net investment in the conversion transaction at 120% of the appropriate applicable federal rate under Code Section 1274(d) in effect at the time the taxpayer entered into the transaction minus any amount previously treated as ordinary income with respect to any prior disposition of property that was held as part of such transaction; (ii) in the case of a non-corporate taxpayer, to the extent such taxpayer has made an election under Code Section 163(d)(4) to have net capital gains taxed as investment income at ordinary income rates; or (iii) to the extent that such gain does not exceed the excess, if any, of (a) the amount that would have been includible in the gross income of the Regular Interestholder if his yield on such Regular Interest were 110% of the applicable federal rate as of the date of purchase, over (b) the amount of income actually includible in the gross income of such Regular Interestholder with respect to the Regular Interest. In addition, gain or loss recognized from the sale or exchange of a Regular Interest by certain banks or thrift institutions will be treated as ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains of certain non-corporate taxpayers generally are subject to a lower maximum tax rate than ordinary income of such taxpayers for property held for more than one year. The tax rate for corporations is the same with respect to both ordinary income and capital gains.

Taxes That May Be Imposed on a REMIC

Prohibited Transactions

Income from certain transactions by either Trust REMIC, called prohibited transactions, will not be part of the calculation of income or loss includible in the federal income tax returns of holders of the Class R certificates, but rather will be taxed directly to the applicable Trust REMIC at a 100% rate. Prohibited transactions generally include (i) the disposition of a qualified mortgage other than for (a) substitution within two (2) years of the Startup Day for a defective (including a defaulted) obligation (or repurchase in lieu of substitution of a defective (including a defaulted) obligation at any time) or for any qualified mortgage within three (3) months of the Startup Day, (b) foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC, or (d) a qualified (complete) liquidation, (ii) the receipt of income from assets that are not the type of mortgages or investments that the REMIC is permitted to hold, (iii) the receipt of compensation for services or (iv) the receipt of gain from disposition of cash flow investments other than pursuant to a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction to sell REMIC property to prevent a default on regular interests as a result of a default on qualified mortgages or to facilitate a qualified liquidation or a clean-up call. The REMIC Regulations indicate that the modification of a mortgage loan generally will not be treated as a disposition if it is occasioned by a default or reasonably foreseeable default, an assumption of a mortgage loan or the waiver of a “due-on-sale” or “due-on-encumbrance” clause. It is not anticipated that the Trust REMICs will engage in any prohibited transactions.

 578 

Contributions to a REMIC After the Startup Day

In general, a REMIC will be subject to a tax at a 100% rate on the value of any property contributed to the REMIC after the Startup Day. Exceptions are provided for cash contributions to the REMIC (i) during the three (3) months following the Startup Day, (ii) made to a qualified reserve fund by a holder of a Class R certificate, (iii) in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or clean-up call, and (v) as otherwise permitted in Treasury regulations yet to be issued. It is not anticipated that there will be any taxable contributions to the Trust REMICs.

Net Income from Foreclosure Property

The Lower-Tier REMIC will be subject to federal income tax at the corporate rate on “net income from foreclosure property”, determined by reference to the rules applicable to real estate investment trusts. Generally, property acquired by foreclosure or deed-in-lieu of foreclosure would be treated as “foreclosure property” until the close of the third calendar year beginning after the Lower-Tier REMIC’s acquisition of an REO Property with a possible extension. Net income from foreclosure property generally means gain from the sale of a foreclosure property that is inventory property and gross income from foreclosure property other than qualifying rents and other qualifying income for a real estate investment trust.

In order for a foreclosed property to qualify as foreclosure property, any operation of the foreclosed property by the Lower-Tier REMIC generally must be conducted through an independent contractor. Further, such operation, even if conducted through an independent contractor, may give rise to “net income from foreclosure property”, taxable at the corporate rate. Payment of such tax by the Lower-Tier REMIC would reduce amounts available for distribution to Certificateholders and the RR Interest Owner.

The special servicer will be required to determine generally whether the operation of foreclosed property in a manner that would subject the Lower-Tier REMIC to such tax would be expected to result in higher after-tax proceeds than an alternative method of operating such property that would not subject the Lower-Tier REMIC to such tax.

REMIC Partnership Representative

A “partnership representative” (as defined in Section 6223 of the Code) will represent each Trust REMIC in connection with any IRS and judicial proceeding relating to the Trust REMICs and the PSA will designate the certificate administrator as such representative. Under the audit rules applicable to REMICs, (1) unless a REMIC elects otherwise, taxes arising from IRS audit adjustments are required to be paid by the REMIC rather than by its residual interest holders, (2) the partnership representative acts as a REMIC’s sole representative and its actions, including agreeing to adjustments to REMIC taxable income, are binding on the residual interest holders and (3) if the IRS makes an adjustment to a REMIC’s taxable year, the holders of residual interests for the audited taxable year may have to take the adjustment into account for the taxable year in which the adjustment is made rather than for the audited taxable year.

The partnership representative will be directed to utilize any election or exception available to make the holders of the Class R certificates, rather than the Trust REMICs, liable for any taxes arising from audit adjustments to the related Trust REMIC’s taxable income. It is unclear how any such elections may affect the procedural rules available to challenge any audit adjustment that would otherwise be available in the absence of any such elections. Investors should discuss with their own tax advisors the possible effect of these rules on them.

 579 

Taxation of Certain Foreign Investors

Interest, including original issue discount, distributable to the Regular Interestholders that are nonresident aliens, foreign corporations or other Non-U.S. Tax Persons will be considered “portfolio interest” and, therefore, generally will not be subject to a 30% United States withholding tax; provided that such Non-U.S. Tax Person (i) is not a “10-percent shareholder” within the meaning of Code Section 871(h)(3)(B) or a “controlled foreign corporation” described in Code Section 881(c)(3)(C) with respect to the Trust REMICs and (ii) provides the certificate administrator, or the person that would otherwise be required to withhold tax from such distributions under Code Section 1441 or 1442, with an appropriate statement, signed under penalties of perjury, identifying the beneficial owner and stating, among other things, that the beneficial owner of the Regular Interest is a Non-U.S. Tax Person. The appropriate documentation includes IRS Form W-8BEN-E or W-8BEN, if the Non-U.S. Tax Person is an entity (such as a corporation) or individual, respectively, eligible for the benefits of the portfolio interest exemption or an exemption based on a treaty; IRS Form W-8ECI if the Non-U.S. Tax Person is eligible for an exemption on the basis of its income from the Regular Interest being effectively connected to a United States trade or business; IRS Form W-8BEN-E or W-8IMY if the Non-U.S. Tax Person is a trust, depending on whether such trust is classified as the beneficial owner of the Regular Interest; and IRS Form W-8IMY, with supporting documentation as specified in the Treasury regulations, required to substantiate exemptions from withholding on behalf of its partners, if the Non-U.S. Tax Person is a partnership. With respect to IRS Forms W-8BEN, W-8BEN-E, W-8IMY and W-8ECI, each (other than IRS Form W-8IMY) expires after three (3) full calendar years or as otherwise provided by applicable law. An intermediary (other than a partnership) must provide IRS Form W-8IMY, revealing all required information, including its name, address, taxpayer identification number, the country under the laws of which it is created, and certification that it is not acting for its own account. A “qualified intermediary” must certify that it has provided, or will provide, a withholding statement as required under Treasury Regulations Section 1.1441-1(e)(5)(v), but need not disclose the identity of its account holders on its IRS Form W-8IMY, and may certify its account holders’ status without including each beneficial owner’s certification. A “non-qualified intermediary” must additionally certify that it has provided, or will provide, a withholding statement that is associated with the appropriate IRS Forms W-8 and W-9 required to substantiate exemptions from withholding on behalf of its beneficial owners. The term “intermediary” means a person acting as a custodian, a broker, nominee or otherwise as an agent for the beneficial owner of a Regular Interest. A “qualified intermediary” is generally a foreign financial institution or clearing organization or a non-U.S. branch or office of a U.S. financial institution or clearing organization that is a party to a withholding agreement with the IRS.

If such statement, or any other required statement, is not provided, 30% withholding will apply unless reduced or eliminated pursuant to an applicable tax treaty or unless the interest on the Regular Interest is effectively connected with the conduct of a trade or business within the United States by such Non-U.S. Tax Person. In the latter case, such Non-U.S. Tax Person will be subject to United States federal income tax at regular rates. Investors that are Non-U.S. Tax Persons should consult their own tax advisors regarding the specific tax consequences to them of owning a Regular Interest.

A “Non-U.S. Tax Person” is a person other than a U.S. Tax Person.

A “U.S. Tax Person” is a citizen or resident of the United States, a corporation, partnership (except to the extent provided in applicable Treasury regulations) or other entity created or organized in or under the laws of the United States, any state of the United States or the District of Columbia, including any entity treated as a corporation or partnership for federal income tax purposes, an estate whose income is subject to United States federal income tax regardless of its source or a trust if a court within the United States is able to exercise primary supervision over the administration of such trust, and one or more such U.S. Tax Persons have the authority to control all substantial decisions of such trust (or, to the extent provided in applicable Treasury regulations, certain trusts in existence on August 20, 1996 that have elected to be treated as U.S. Tax Persons).

 580 

FATCA

Under the “Foreign Account Tax Compliance Act” (“FATCA”) provisions of the Hiring Incentives to Restore Employment Act, a 30% withholding tax is generally imposed on certain payments, including payments of U.S.-source interest to “foreign financial institutions” and certain other foreign financial entities if those foreign entities fail to comply with the requirements of FATCA. The certificate administrator will be required to withhold amounts under FATCA on payments made to holders who are subject to the FATCA requirements and that fail to provide the certificate administrator with proof that they have complied with such requirements. Prospective investors should consult their tax advisors regarding the applicability of FATCA to their certificates.

Backup Withholding

Distributions made on the certificates, and proceeds from the sale of the certificates to or through certain brokers, may be subject to a “backup” withholding tax under Code Section 3406 on “reportable payments” (including interest distributions, original issue discount and, under certain circumstances, principal distributions) unless the Certificateholder or the RR Interest Owner (i) is a U.S. Tax Person and provides IRS Form W-9 with the correct taxpayer identification number, or (ii) other than a holder of a Class R certificate, is a Non-U.S. Tax Person and provides IRS Form W-8BEN or W-8BEN-E, as applicable, identifying the Non-U.S. Tax Person and stating that the beneficial owner is not a U.S. Tax Person or can be treated as an exempt recipient within the meaning of Treasury Regulations Section 1.6049-4(c)(1)(ii). Any amounts to be withheld from distribution on the certificates would be refunded by the IRS or allowed as a credit against the Certificateholder’s federal income tax liability. Information reporting requirements may also apply regardless of whether withholding is required. Holders are urged to contact their own tax advisors regarding the application to them of backup withholding and information reporting.

Information Reporting

Holders who are individuals (and certain domestic entities that are formed or availed of for purposes of holding, directly or indirectly, “specified foreign financial assets”) may be subject to certain foreign financial asset reporting obligations with respect to their certificates held through a financial account maintained by a foreign financial institution if the aggregate value of their certificates and their other “specified foreign financial assets” exceeds $50,000. Significant penalties can apply if a holder fails to disclose its specified foreign financial assets. We urge you to consult your tax advisor with respect to this and other reporting obligations with respect to your certificates.

3.8% Medicare Tax on “Net Investment Income”

Certain non-corporate Certificateholders that are U.S. Tax Persons will be subject to an additional 3.8% tax on all or a portion of their “net investment income”, which may include the interest payments and any gain realized with respect to the certificates, to the extent of their net investment income that, when added to their other modified adjusted gross income, exceeds $200,000 for an unmarried individual, $250,000 for a married taxpayer filing a joint return (or a surviving spouse), or $125,000 for a married individual filing a separate return. The 3.8% Medicare tax is determined in a different manner than the regular income tax. Certificateholders should consult their tax advisors with respect to their consequences with respect to the 3.8% Medicare tax.

Reporting Requirements

Each Trust REMIC will be required to maintain its books on a calendar year basis and to file federal income tax returns in a manner similar to a partnership. The form for such returns is IRS Form 1066, U.S. Real Estate Mortgage Investment Conduit (REMIC) Income Tax Return. The trustee will be required to sign each Trust REMIC’s returns.

 581 

Reports of accrued interest, original issue discount, if any, and information necessary to compute the accrual of any market discount on the Regular Interests will be made annually to the IRS and to individuals, estates, non-exempt and non-charitable trusts, and partnerships that are either Regular Interestholders or beneficial owners that own Regular Interests through a broker or middleman as nominee. All brokers, nominees and all other nonexempt Regular Interestholders (including corporations, non-calendar year taxpayers, securities or commodities dealers, placement agents, real estate investment trusts, investment companies, common trusts, thrift institutions and charitable trusts) may request such information for any calendar quarter by telephone or in writing by contacting the person designated in IRS Publication 938 with respect to the Trust REMICs. Holders through nominees must request such information from the nominee.

Treasury regulations require that, in addition to the foregoing requirements, information must be furnished annually to the Regular Interestholders and filed annually with the IRS concerning the percentage of each Trust REMIC’s assets meeting the qualified asset tests described under “—Qualification as a REMIC” above.

DUE TO THE COMPLEXITY OF THESE RULES AND THE CURRENT UNCERTAINTY AS TO THE MANNER OF THEIR APPLICATION TO THE ISSUING ENTITY AND CERTIFICATEHOLDERS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL INVESTORS CONSULT THEIR OWN TAX ADVISORS REGARDING THE TAX TREATMENT OF THEIR ACQUISITION, OWNERSHIP AND DISPOSITION OF THE CERTIFICATES.

Certain State and Local and Foreign Tax Considerations

In addition to the federal income tax consequences described in “Material Federal Income Tax Considerations” above, purchasers of Offered Certificates should consider the state and local and foreign income tax consequences of the acquisition, ownership, and disposition of the Offered Certificates. State and local and foreign income tax law may differ substantially from the corresponding federal law, and this discussion does not purport to describe any aspect of the income tax laws of any state, locality or foreign jurisdiction.

It is possible that one or more jurisdictions may attempt to tax nonresident holders of Offered Certificates solely by reason of the location in that jurisdiction of the depositor, the trustee, the certificate administrator, a sponsor, a related borrower or a mortgaged property or on some other basis, may require nonresident holders of certificates or the RR Interest Owner to file returns in such jurisdiction or may attempt to impose penalties for failure to file such returns; and it is possible that any such jurisdiction will ultimately succeed in collecting such taxes or penalties from nonresident holders of Offered Certificates. We cannot assure you that holders of Offered Certificates will not be subject to tax in any particular state, local, foreign or other taxing jurisdiction.

You should consult with your tax advisor with respect to the various state, local and foreign, and any other, tax consequences of an investment in the Offered Certificates.

 582 

Method of Distribution (Conflicts of Interest)

Subject to the terms and conditions set forth in an underwriting agreement (the “Underwriting Agreement”), among the depositor and the underwriters, the depositor has agreed to sell to the underwriters, and the underwriters have severally, but not jointly, agreed to purchase from the depositor the respective Certificate Balance or the Notional Amount, as applicable, of each class of Offered Certificates set forth below subject in each case to a variance of 5%.

Class

Goldman
Sachs & Co.
LLC

Citigroup
Global
Markets Inc.

Deutsche
Bank
Securities Inc.

BMO Capital
Markets Corp.

Barclays
Capital Inc.

J.P. Morgan
Securities
LLC

UBS
Securities
LLC

Class A-1 $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-2 $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-3 $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-4 $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-5 $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-SB $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class X-A $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class X-B $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class A-S $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class B $[__] $[__] $[__] $[__] $[__] $[__] $[__]
Class C $[__] $[__] $[__] $[__] $[__] $[__] $[__]

Class

Academy Securities, Inc.

Drexel Hamilton, LLC

Class A-1 $[__] $[__]
Class A-2 $[__] $[__]
Class A-3 $[__] $[__]
Class A-4 $[__] $[__]
Class A-5 $[__] $[__]
Class A-SB $[__] $[__]
Class X-A $[__] $[__]
Class X-B $[__] $[__]
Class A-S $[__] $[__]
Class B $[__] $[__]
Class C $[__] $[__]

The Underwriting Agreement provides that the obligations of the underwriters will be subject to certain conditions precedent and that the underwriters will be obligated to purchase all Offered Certificates if any are purchased. In the event of a default by any underwriter, the Underwriting Agreement provides that, in certain circumstances, purchase commitments of the non-defaulting underwriter(s) may be increased or the Underwriting Agreement may be terminated.

The parties to the PSA have severally agreed to indemnify the underwriters, and the underwriters have agreed to indemnify the depositor and controlling persons of the depositor, against certain liabilities, including liabilities under the Securities Act, and have agreed, if required, to contribute to payments required to be made in respect of these liabilities.

The depositor has been advised by the underwriters that they propose to offer the Offered Certificates to the public from time to time in one or more negotiated transactions, or otherwise, at varying prices to be determined at the time of sale. Proceeds to the depositor from the sale of Offered Certificates will be approximately [__]% of the initial aggregate Certificate Balance of the Offered Certificates, plus accrued interest on the Offered Certificates from November 1, 2026, before deducting expenses payable by the depositor. The underwriters may effect the transactions by selling the Offered Certificates to or through dealers, and the dealers may receive compensation in the form of underwriting discounts, concessions or commissions from the underwriters. In connection with the purchase and sale of the Offered Certificates,

 583 

the underwriters and dealers may be deemed to have received compensation from the depositor in the form of underwriting discounts and commissions.

Expenses payable by the depositor are estimated at approximately $[__], excluding underwriting discounts and commissions.

We anticipate that the Offered Certificates will be sold primarily to institutional investors. Purchasers of Offered Certificates, including dealers, may, depending on the facts and circumstances of those purchases, be deemed to be “underwriters” within the meaning of the Securities Act in connection with reoffers and resales by them of Offered Certificates. If you purchase Offered Certificates, you should consult with your legal advisors in this regard prior to any reoffer or resale. The underwriters expect to make, but are not obligated to make, a secondary market in the Offered Certificates. The ability of the underwriters to make a market in the Offered Certificates may be impacted by changes in any regulatory requirements applicable to the marketing, holding and selling of, and issuing quotations with respect to, the Offered Certificates or CMBS generally. See “Risk Factors—Other Risks Relating to the Certificates—The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline”.

Pursuant to Rule 15c6-1 under the Exchange Act, trades in the secondary market generally are required to settle in 1 business day, unless the parties to any such trade expressly agree otherwise. Accordingly, purchasers who wish to trade Offered Certificates in the secondary market prior to such delivery should specify a longer settlement cycle, or should refrain from specifying a shorter settlement cycle, to the extent that failing to do so would result in a settlement date that is earlier than the date of delivery of such Offered Certificates.

The primary source of ongoing information available to investors concerning the Offered Certificates will be the monthly statements discussed under “Description of the Certificates—Reports to Certificateholders and the RR Interest Owner; Certain Available Information”. We cannot assure you that any additional information regarding the Offered Certificates will be available through any other source. In addition, we are not aware of any source through which price information about the Offered Certificates will be generally available on an ongoing basis. The limited nature of that information regarding the Offered Certificates may adversely affect the liquidity of the Offered Certificates, even if a secondary market for the Offered Certificates becomes available.

Goldman Sachs & Co. LLC, one of the underwriters, is an affiliate of the depositor, an affiliate of GSMC (a sponsor, the Retaining Sponsor and an initial Risk Retention Consultation Party), and an affiliate of GS Bank (an originator, the initial RR Interest Owner and the holder of the Companion Loans (if any) for which the noteholder is identified as “GS Bank” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”).

Citigroup Global Markets Inc., one of the underwriters, is an affiliate of CREFI (a sponsor, an originator, an initial Risk Retention Consultation Party, the initial Class RR Certificateholder and the holder of the Companion Loans (if any) for which the noteholder is identified as “CREFI” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”).

Deutsche Bank Securities Inc., one of the underwriters, is an affiliate of GACC, a sponsor, an originator and the holder of the Companion Loans (if any) for which the noteholder is identified as “GACC” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

BMO Capital Markets Corp., one of the underwriters, is an affiliate of BMO (a sponsor, an originator and the holder of the Companion Loans (if any) for which the noteholder is identified as “BMO” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”).

 584 

Barclays Capital Inc., one of the underwriters, is an affiliate of Barclays (a sponsor, an originator and the holder of the Companion Loans (if any) for which the noteholder is identified as “Barclays” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”).

J.P. Morgan Securities LLC, one of the underwriters, is an affiliate of JPMCB (a sponsor, an originator and the holder of the Companion Loans (if any) for which the noteholder is identified as “JPMCB” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”).

UBS Securities LLC, one of the underwriters, is an affiliate of UBS AG New York Branch, a sponsor, an originator and holder of the Companion Loans (if any) for which the noteholder is identified as “UBS AG New York Branch” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

A substantial portion of the net proceeds of this offering (after the payment of underwriting compensation and transaction expenses) is intended to be directed to affiliates of Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., J.P. Morgan Securities LLC and UBS Securities LLC, which are underwriters for this offering. That flow of funds will occur by means of the collective effect of the payment by the underwriters to the depositor, an affiliate of Goldman Sachs & Co. LLC, of the purchase price for the Offered Certificates, and the following payments: (i) the payment by the depositor to GSMC, an affiliate of Goldman Sachs & Co. LLC, in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by GSMC, (ii) the payment by the depositor to CREFI, an affiliate of Citigroup Global Markets Inc., in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by CREFI, (iii) the payment by the depositor to GACC, an affiliate of Deutsche Bank Securities Inc., in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by GACC, (iv) the payment by the depositor to UBS AG New York Branch, an affiliate of UBS Securities LLC, in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by UBS AG New York Branch, (v) the payment by the depositor to JPMCB, an affiliate of J.P. Morgan Securities LLC, in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) sold to the depositor by JPMCB, (vi) the payment by the depositor to BMO, an affiliate of BMO Capital Markets Corp., in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by BMO and (vii) the payment by the depositor to Barclays, an affiliate of Barclays Capital Inc., in its capacity as a sponsor, of the purchase price for the mortgage loans (or portions thereof) to be sold to the depositor by Barclays. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

As a result of the circumstances described above in this paragraph and the prior paragraph, Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., J.P. Morgan Securities LLC and UBS Securities LLC, each have a “conflict of interest” within the meaning of Rule 5121 of the consolidated rules of The Financial Industry Regulatory Authority, Inc. In addition, other circumstances exist that result in the underwriters or their affiliates having conflicts of interest, notwithstanding that such circumstances may not constitute a “conflict of interest” within the meaning of such Rule 5121. See “Risk Factors—Risks Relating to Conflicts of Interest—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests”.

J.P. Morgan is a marketing name for investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by J.P. Morgan Securities LLC and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association and its banking affiliates. J.P. Morgan Securities LLC is a member of the SIPC and the NYSE.

 585 

Incorporation of Certain Information by Reference

All reports filed or caused to be filed by the depositor with respect to the issuing entity before the termination of this offering pursuant to Section 13(a), 13(c) or 15(d) of the Securities Exchange Act of 1934, as amended, that relate to the Offered Certificates (other than Annual Reports on Form 10-K) will be deemed to be incorporated by reference into this prospectus, except that if a Non-Serviced PSA is entered into after termination of this offering, any Current Report on Form 8-K filed after termination of this offering that includes as an exhibit such Non-Serviced PSA will be deemed to be incorporated by reference into this prospectus.

In addition, the disclosures filed as exhibits to the most recent Form ABS-EE filed on or prior to the date of the filing of this prospectus by or on behalf of the depositor with respect to the issuing entity (file number 333-286173-05) – in accordance with Item 601(b)(102) and Item 601(b)(103) of Regulation S-K (17 C.F.R. 601(b)(102) and 601(b)(103)) – are hereby incorporated by reference into this prospectus.

The depositor will provide or cause to be provided without charge to each person to whom this prospectus is delivered in connection with this offering (including beneficial owners of the Offered Certificates), upon written or oral request of that person, a copy of any or all documents or reports incorporated in this prospectus by reference, in each case to the extent the documents or reports relate to the Offered Certificates, other than the exhibits to those documents (unless the exhibits are specifically incorporated by reference in those documents). Requests to the depositor should be directed in writing to its principal executive offices at 200 West Street, New York, New York 10282, Attention: Scott Epperson, or by telephone at (212) 902-1000.

Where You Can Find More Information

The depositor has filed a Registration Statement on Form SF-3 (SEC File No. 333-286173) (the “Registration Statement”) relating to multiple series of CMBS, including the Offered Certificates, with the SEC. This prospectus will form a part of the Registration Statement, but the Registration Statement includes additional information. Copies of the Registration Statement and other materials filed with or furnished to the SEC, including Distribution Reports on Form 10-D, Annual Reports on Form 10-K, Current Reports on Form 8-K, Forms ABS-15G, and any amendments to these reports may be accessed electronically at “http://www.sec.gov” at which you can view and download copies of reports, proxy and information statements and other information filed or furnished electronically through the Electronic Data Gathering, Analysis and Retrieval (“EDGAR”) system.

The depositor has met the registrant requirements of Section I.A.1. of the General Instructions to the Registration Statement.

Copies of all reports of the issuing entity on Forms 10-D, 10-K, 8-K and ABS-EE will also be made available on the website of the certificate administrator as soon as reasonably practicable after these materials are electronically filed with or furnished to the SEC through the EDGAR system.

Financial Information

The issuing entity will be newly formed and will not have engaged in any business activities or have any assets or obligations prior to the issuance of the Offered Certificates. Accordingly, no financial statements with respect to the issuing entity are included in this prospectus.

The depositor has determined that its financial statements will not be material to the offering of the Offered Certificates.

 586 

Certain ERISA Considerations

General

The Employee Retirement Income Security Act of 1974, as amended, (“ERISA”), and Code Section 4975 impose certain requirements on retirement plans, and on certain other employee benefit plans and arrangements, including individual retirement accounts and annuities, Keogh plans, collective investment funds, insurance company separate accounts and some insurance company general accounts in which those plans, accounts or arrangements are invested that are subject to the fiduciary responsibility provisions of ERISA or to Code Section 4975 (all of which are referred to as “Plans”), and on persons who are fiduciaries with respect to Plans, in connection with the investment of Plan assets. Certain employee benefit plans, such as governmental plans (as defined in ERISA Section 3(32)), and, if no election has been made under Code Section 410(d), church plans (as defined in Section 3(33) of ERISA) are not subject to ERISA requirements. However, those plans may be subject to the provisions of other applicable federal, state or local law (“Similar Law”) materially similar to the foregoing provisions of ERISA or the Code. Moreover, those plans, if qualified and exempt from taxation under Code Sections 401(a) and 501(a), are subject to the prohibited transaction rules set forth in Code Section 503.

ERISA generally imposes on Plan fiduciaries certain general fiduciary requirements, including those of investment prudence and diversification and the requirement that a Plan’s investments be made in accordance with the documents governing the Plan. In addition, ERISA and the Code prohibit a broad range of transactions involving assets of a Plan and persons (“Parties in Interest”) who have certain specified relationships to the Plan, unless a statutory, regulatory or administrative exemption is available. Certain Parties in Interest that participate in a prohibited transaction may be subject to an excise tax imposed pursuant to Code Section 4975, unless a statutory, regulatory or administrative exemption is available. These prohibited transactions generally are set forth in Section 406 of ERISA and Code Section 4975. Special caution should be exercised before the assets of a Plan are used to purchase an offered certificate if, with respect to those assets, the depositor, any servicer or the trustee or any of their affiliates, either: (a) has investment discretion with respect to the investment of those assets of that Plan; (b) has authority or responsibility to give, or regularly gives, investment advice within the meaning of ERISA and Section 4975 of the Code with respect to those assets for a fee or other compensation; or (c) is an employer maintaining or contributing to the Plan.

Before purchasing any Offered Certificates with Plan assets, a Plan fiduciary should consult with its counsel and determine whether there exists any prohibition to that purchase under the requirements of ERISA or Code Section 4975, whether any prohibited transaction class exemption or any individual administrative prohibited transaction exemption (as described below) applies, including whether the appropriate conditions set forth in those exemptions would be met, or whether any statutory prohibited transaction exemption is applicable. Fiduciaries of plans subject to a Similar Law should consider the need for, and the availability of, an exemption under such applicable Similar Law.

Prospective investors in the Certificates should note that with respect to certain Mortgage Loans, an equity interest in the related borrowers may be directly or indirectly owned by one or more governmental plans.

With respect to The Falls Mortgage Loan (6.2%), defined benefit retirement plans sponsored by General Motors LLC (the “GM Retirement Plans”), which are subject to ERISA, collectively own indirectly a 50% interest in the related borrower. Persons who have an ongoing relationship with the GM Retirement Plans should consult with counsel regarding whether such a relationship would affect their ability to purchase and hold certificates.

Plan Asset Regulations

A Plan’s investment in Offered Certificates may cause the assets of the issuing entity to be deemed Plan assets. Section 2510.3-101 of the regulations of the United States Department of Labor (“DOL”), as modified by Section 3(42) of ERISA, provides that when a Plan acquires an equity interest in an entity, the Plan’s assets include both the equity interest and an undivided interest in each of the underlying

 587 

assets of the entity, unless certain exceptions not applicable to this discussion apply, or unless the equity participation in the entity by “benefit plan investors” (that is, Plans and entities whose underlying assets include plan assets) is not “significant”. For this purpose, in general, equity participation in an entity will be “significant” on any date if, immediately after the most recent acquisition of any certificate, 25% or more of any class of certificates is held by benefit plan investors.

In general, any person who has discretionary authority or control respecting the management or disposition of Plan assets, and any person who provides investment advice with respect to those assets for a fee, is a fiduciary of the investing Plan. If the assets of the issuing entity constitute Plan assets, then any party exercising management or discretionary control regarding those assets, such as a master servicer, a special servicer or any sub-servicer, may be deemed to be a Plan “fiduciary” with respect to the investing Plan, and thus subject to the fiduciary responsibility provisions and prohibited transaction provisions of ERISA and Code Section 4975. In addition, if the assets of the issuing entity constitute Plan assets, the purchase of Offered Certificates by a Plan, as well as the operation of the issuing entity, may constitute or involve a prohibited transaction under ERISA or the Code.

Administrative Exemptions

The U.S. Department of Labor has issued to Goldman Sachs & Co. LLC an individual prohibited transaction exemption, Prohibited Transaction Exemption 89-88 (October 17, 1989) as amended by PTE 2013-08 (July 9, 2013) (the “Exemption”). The Exemption generally exempts from the application of the prohibited transaction provisions of Sections 406 and 407 of ERISA, and the excise taxes imposed on prohibited transactions pursuant to Code Sections 4975(a) and (b), certain transactions, among others, relating to the servicing and operation of pools of mortgage loans, such as the pool of mortgage loans held by the issuing entity, and the purchase, sale and holding of mortgage pass-through certificates, such as the Offered Certificates, underwritten by Goldman Sachs & Co. LLC, provided that certain conditions set forth in the Exemption are satisfied. The depositor expects that the Exemption generally will apply to the Offered Certificates.

The Exemption sets forth five general conditions that must be satisfied for a transaction involving the purchase, sale and holding of the Offered Certificates to be eligible for exemptive relief. First, the acquisition of the Offered Certificates by a Plan must be on terms (including the price paid for the Offered Certificates) that are at least as favorable to the Plan as they would be in an arm’s-length transaction with an unrelated party. Second, the Offered Certificates at the time of acquisition by the Plan must be rated in one of the four (4) highest generic rating categories by at least one NRSRO that meets the requirements of the Exemption (an “Exemption Rating Agency”). Third, the trustee cannot be an affiliate of any other member of the Restricted Group other than an underwriter. The “Restricted Group” consists of any underwriter, the depositor, the trustee, the master servicer, the special servicer, any sub-servicer, any entity that provides insurance or other credit support to the issuing entity and any borrower with respect to mortgage loans constituting more than 5% of the aggregate unamortized principal balance of the mortgage loans as of the date of initial issuance of the Offered Certificates, and any affiliate of any of the foregoing entities. Fourth, the sum of all payments made to and retained by the underwriters must represent not more than reasonable compensation for underwriting the Offered Certificates, the sum of all payments made to and retained by the depositor pursuant to the assignment of the mortgage loans to the issuing entity must represent not more than the fair market value of the mortgage loans and the sum of all payments made to and retained by the master servicer, the special servicer and any sub-servicer must represent not more than reasonable compensation for that person’s services under the PSA and reimbursement of the person’s reasonable expenses in connection therewith. Fifth, the investing Plan must be an accredited investor as defined in Rule 501(a)(1) of Regulation D under the Securities Act.

It is a condition of the issuance of the Offered Certificates that they have the ratings described above required by the Exemption and the depositor believes that each of the Rating Agencies qualifies as an Exemption Rating Agency. Consequently, the second general condition set forth above will be satisfied with respect to the Offered Certificates as of the Closing Date. As of the Closing Date, the third general condition set forth above will be satisfied with respect to the Offered Certificates. In addition, the depositor believes that the fourth general condition set forth above will be satisfied with respect to the Offered

 588 

Certificates. A fiduciary of a Plan contemplating purchasing an Offered Certificate in the secondary market must make its own determination that, at the time of purchase, the Offered Certificates continue to satisfy the second general condition set forth above. A fiduciary of a Plan contemplating purchasing an Offered Certificate, whether in the initial issuance of the Offered Certificates or in the secondary market, must make its own determination that the first and fifth general conditions set forth above will be satisfied with respect to the related Offered Certificate.

The Exemption also requires that the issuing entity meet the following requirements: (1) the issuing entity must consist solely of assets of the type that have been included in other investment pools; (2) certificates in those other investment pools must have been rated in one of the four (4) highest categories by at least one of the Exemption Rating Agencies for at least one year prior to the Plan’s acquisition of Offered Certificates; and (3) certificates in those other investment pools must have been purchased by investors other than Plans for at least one year prior to any Plan’s acquisition of Offered Certificates.

The depositor believes that the conditions to the applicability of the Exemption will generally be met with respect to the Offered Certificates, other than those conditions which are dependent on facts unknown to the depositor or which it cannot control, such as those relating to the circumstances of the Plan purchaser or the Plan fiduciary making the decision to purchase any such Offered Certificates.

If the general conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Code Sections 4975(a) and (b) by reason of Code Sections 4975(c)(1)(A) through (D)) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the depositor, any of the underwriters, the trustee, the master servicer, the special servicer, a sub-servicer or a borrower is a party in interest with respect to the investing Plan, (2) the direct or indirect acquisition or disposition in the secondary market of the Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan. However, no exemption is provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of an Offered Certificate on behalf of an “Excluded Plan” by any person who has discretionary authority or renders investment advice with respect to the assets of the Excluded Plan. For purposes of this prospectus, an “Excluded Plan” is a Plan sponsored by any member of the Restricted Group.

If certain specific conditions of the Exemption are also satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Code Section 4975(c)(1)(E) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the person who has discretionary authority or renders investment advice with respect to the investment of Plan assets in those certificates is (a) a borrower with respect to 5% or less of the fair market value of the mortgage loans or (b) an affiliate of that person, (2) the direct or indirect acquisition or disposition in the secondary market of Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan.

Further, if certain specific conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by Code Sections 4975(a) and (b) by reason of Code Section 4975(c) for transactions in connection with the servicing, management and operation of the pool of mortgage loans.

A fiduciary of a Plan should consult with its counsel with respect to the applicability of the Exemption. The fiduciary of a plan not subject to ERISA or Code Section 4975, such as a governmental plan, should determine the need for and availability of exemptive relief under applicable Similar Law. A purchaser of an Offered Certificate should be aware, however, that even if the conditions specified in one or more exemptions are satisfied, the scope of relief provided by an exemption may not cover all acts which might be construed as prohibited transactions.

 589 

Insurance Company General Accounts

Sections I and III of Prohibited Transaction Class Exemption (“PTCE”) 95-60 exempt from the application of the prohibited transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and Code Section 4975 transactions in connection with the acquisition of a security (such as a certificate issued by the issuing entity) as well as the servicing, management and operation of a trust (such as the issuing entity) in which an insurance company general account has an interest as a result of its acquisition of certificates issued by the issuing entity, provided that certain conditions are satisfied. If these conditions are met, insurance company general accounts investing assets that are treated as assets of Plans would be allowed to purchase certain classes of certificates which do not meet the ratings requirements of the Exemption. All other conditions of the Exemption would have to be satisfied in order for PTCE 95-60 to be available. Before purchasing any class of Offered Certificates, an insurance company general account seeking to rely on Sections I and III of PTCE 95-60 should itself confirm that all applicable conditions and other requirements have been satisfied.

Section 401(c) of ERISA provides certain exemptive relief from the provisions of Part 4 of Title I of ERISA and Code Section 4975, including the prohibited transaction restrictions imposed by ERISA and the related excise taxes imposed by the Code, for transactions involving an insurance company general account. Pursuant to Section 401(c) of ERISA, the DOL issued regulations (“401(c) Regulations”), generally effective July 5, 2001, to provide guidance for the purpose of determining, in cases where insurance policies supported by an insurance company’s general account are issued to or for the benefit of a Plan on or before December 31, 1998, which general account assets constitute Plan assets. Any assets of an insurance company general account which support insurance policies issued to a Plan after December 31, 1998 or issued to Plans on or before December 31, 1998 for which the insurance company does not comply with the 401(c) Regulations may be treated as Plan assets. In addition, because Section 401(c) of ERISA does not relate to insurance company separate accounts, separate account assets are still generally treated as Plan assets of any Plan invested in that separate account. Insurance companies contemplating the investment of general account assets in the Offered Certificates should consult with their counsel with respect to the applicability of Section 401(c) of ERISA.

Each purchaser of Offered Certificates that is a Plan will be deemed to have represented and warranted that (i) none of the depositor, the issuing entity, the sponsors, the underwriters, the trustee, the certificate administrator, the master servicer, the special servicer, the operating advisor, the asset representations reviewer or any of their respective affiliated entities, has provided any investment recommendation or investment advice to the Plan or the fiduciary making the investment decision for the Plan in connection with the decision to acquire Offered Certificates, and they are not otherwise acting as a fiduciary (within the meaning of Section 3(21) of ERISA or Section 4975(e)(3) of the Code) to the Plan in connection with the Plan’s acquisition of Offered Certificates (except where an exemption applies (all of the conditions of which are satisfied) or it would not otherwise result in a non-exempt prohibited transaction under ERISA or Section 4975 of the Code), and (ii) the Plan fiduciary making the decision to acquire the Offered Certificates is exercising its own independent judgment in evaluating the investment in the Offered Certificates.

Due to the complexity of these rules and the penalties imposed upon persons involved in prohibited transactions, it is particularly important that potential investors who are Plan fiduciaries or who are investing Plan assets consult with their counsel regarding the consequences under ERISA and the Code of their acquisition and ownership of certificates.

THE SALE OF OFFERED CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE DEPOSITOR OR ANY OF THE UNDERWRITERS THAT THIS INVESTMENT MEETS ANY RELEVANT LEGAL REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY PARTICULAR PLAN.

 590 

Legal Investment

No class of Offered Certificates will constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended (“SMMEA”). Generally, the only classes of Offered Certificates which will qualify as “mortgage related securities” will be those that (1) are rated in one of the two (2) highest rating categories by at least one NRSRO; and (2) are part of a series evidencing interests in a trust consisting of loans originated by certain types of originators specified in SMMEA and secured by first liens on real estate.

Although Section 939(e) of the Dodd-Frank Act amended SMMEA, effective July 21, 2012, so as to require the SEC to establish creditworthiness standards by that date in substitution for the foregoing ratings test, the SEC has neither proposed nor adopted a rule establishing new creditworthiness standards for purposes of SMMEA as of the date of this prospectus. However, the SEC has issued a transitional interpretation (Release No. 34-67448 (effective July 20, 2012)), which provides that, until such time as final rules establishing new standards of creditworthiness become effective, the standard of creditworthiness for purposes of the definition of the term “mortgage related security” is a security that is rated in one of the two (2) highest rating categories by at least one NRSRO. Depending on the standards of creditworthiness that are ultimately established by the SEC, it is possible that even certain classes of Offered Certificates that may be specified in this prospectus to be “mortgage related securities” for purposes of SMMEA may no longer qualify as such as of the time such new standards are effective.

The appropriate characterization of the Offered Certificates under various legal investment restrictions, and thus the ability of investors subject to those restrictions to purchase the Offered Certificates, are subject to significant interpretive uncertainties. We make no representation as to the proper characterization of the Offered Certificates for legal investment, financial institution regulatory, or other purposes, or as to the ability of particular investors to purchase any Offered Certificates under applicable legal investment restrictions. Further, any ratings downgrade of a class of Offered Certificates by an NRSRO to less than an “investment grade” rating (i.e., lower than the top four (4) rating categories) may adversely affect the ability of an investor to purchase or retain, or otherwise impact the regulatory characteristics of, that class. The uncertainties described above (and any unfavorable future determinations concerning the legal investment or financial institution regulatory characteristics of the Offered Certificates) may adversely affect the liquidity and market value of the Offered Certificates.

Accordingly, if your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, you should consult with your own legal advisors in determining whether and to what extent the Offered Certificates constitute legal investments or are subject to investment, capital, or other regulatory restrictions.

The issuing entity will not be registered under the Investment Company Act of 1940, as amended. The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended contained in Section 3(c)(5) of the Investment Company Act of 1940, as amended, or Rule 3a-7 under the Investment Company Act of 1940, as amended, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act.

Legal Matters

The validity of the Offered Certificates and certain federal income tax matters will be passed upon for the depositor by Hogan Lovells Cadwalader US LLP, New York, New York. Certain legal matters will be passed upon for the underwriters by Sidley Austin LLP, New York, New York.

 591 

Ratings

It is a condition to their issuance that the Offered Certificates receive investment grade credit ratings from each of the Rating Agencies engaged by the depositor to rate the Offered Certificates.

We are not obligated to maintain any particular rating with respect to any class of Offered Certificates. Changes affecting the Mortgage Loans, the Mortgaged Properties, the parties to the PSA or another person may have an adverse effect on the ratings of the Offered Certificates, and thus on the liquidity, market value and regulatory characteristics of the Offered Certificates, although such adverse changes would not necessarily be an event of default under the applicable Mortgage Loan.

The ratings address the likelihood of full and timely receipt by the Certificateholders and the RR Interest Owner of all distributions of interest at the applicable Pass-Through Rate on the Offered Certificates to which they are entitled on each distribution date and, except in the case of the Class X-A and Class X-B certificates, the ultimate payment in full of the Certificate Balance of each class of Offered Certificates on a date that it not later than the Rated Final Distribution Date with respect to such class of certificates. The Rated Final Distribution Date for the Offered Certificates will be the distribution date in November 2059. See “Yield, Prepayment and Maturity Considerations” and “Pooling and Servicing Agreement—Advances”. Any ratings of each Offered Certificates should be evaluated independently from similar ratings on other types of securities.

The ratings are not a recommendation to buy, sell or hold securities, a measure of asset value or an indication of the suitability of an investment, and may be subject to revision or withdrawal at any time by any Rating Agency. In addition, these ratings do not address: (a) the likelihood, timing, or frequency of prepayments (both voluntary and involuntary) and their impact on interest payments or the degree to which such prepayments might differ from those originally anticipated, (b) the possibility that a Certificateholder or the RR Interest Owner might suffer a lower than anticipated yield, (c) the likelihood of receipt of yield maintenance charges, prepayment charges, prepayment premiums, prepayment fees or penalties or default interest, (d) the likelihood of experiencing any Prepayment Interest Shortfalls, an assessment of whether or to what extent the interest payable on any class of Offered Certificates may be reduced in connection with any Prepayment Interest Shortfalls, or of receiving Compensating Interest Payments, (e) the tax treatment of the Offered Certificates or effect of taxes on the payments received, (f) the likelihood or willingness of the parties to the respective documents to meet their contractual obligations or the likelihood or willingness of any party or court to enforce, or hold enforceable, the documents in whole or in part, (g) an assessment of the yield to maturity that investors may experience, (h) the likelihood, timing or receipt of any payments of interest to the holders of the Offered Certificates resulting from an increase in the interest rate on any Mortgage Loan in connection with a Mortgage Loan modification, waiver or amendment or (i) other non-credit risks, including, without limitation, market risks or liquidity.

The ratings take into consideration the credit quality of the underlying Mortgaged Properties and the Mortgage Loans, structural and legal aspects associated with the Offered Certificates, and the extent to which the payment stream of the Mortgage Loans is adequate to make payments required under the Offered Certificates. However, as noted above, the ratings do not represent an assessment of the likelihood, timing or frequency of principal prepayments (both voluntary and involuntary) by the borrowers, or the degree to which such prepayments might differ from those originally anticipated. In general, the ratings address credit risk and not prepayment risk. Ratings are forward-looking opinions about credit risk and express an agency’s opinion about the ability and willingness of an issuer of securities to meet its financial obligations in full and on time. Ratings are not indications of investment merit. In addition, the ratings do not represent an assessment of the yield to maturity that investors may experience or the possibility that investors might not fully recover their initial investment in the event of delinquencies or defaults or rapid prepayments on the Mortgage Loans (including both voluntary and involuntary prepayments) or the application of any realized losses. In the event that holders of such certificates do not fully recover their investment as a result of rapid principal prepayments on the Mortgage Loans, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the ratings assigned to such certificates. As indicated in this prospectus, holders of the certificates with Notional Amounts are entitled only to payments of interest on the related Mortgage Loans. If the

 592 

Mortgage Loans were to prepay in the initial month, with the result that the holders of the certificates with Notional Amounts receive only a single month’s interest and therefore, suffer a nearly complete loss of their investment, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the rating received on those certificates. The Notional Amounts of the certificates with Notional Amounts on which interest is calculated may be reduced by the allocation of realized losses and prepayments, whether voluntary or involuntary. The ratings do not address the timing or magnitude of reductions of such Notional Amount, but only the obligation to pay interest timely on the Notional Amount, as so reduced from time to time. Therefore, the ratings of the certificates with Notional Amounts should be evaluated independently from similar ratings on other types of securities. See “Risk Factors—Other Risks Relating to the Certificates—Your Yield May Be Affected by Defaults, Prepayments and Other Factors” and “Yield, Prepayment and Maturity Considerations”.

Although the depositor will prepay fees for ongoing rating surveillance by certain of the Rating Agencies, the depositor has no obligation or ability to ensure that any Rating Agency performs ratings surveillance. In addition, a Rating Agency may cease ratings surveillance if the information furnished to that Rating Agency is insufficient to allow it to perform surveillance.

Any of the three (3) NRSROs that we hired may issue unsolicited credit ratings on one or more classes of certificates that we did not hire it to rate. Additionally, other NRSROs that we have not engaged to rate the certificates may nevertheless issue unsolicited credit ratings on one or more classes of certificates relying on information they receive pursuant to Rule 17g-5 or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from those ratings assigned by the Rating Agencies. The issuance of unsolicited ratings of a class of the certificates that are lower than the ratings assigned by the Rating Agencies may adversely impact the liquidity, market value and regulatory characteristics of that class. As part of the process of obtaining ratings for the certificates, the depositor (or its affiliate) had initial discussions with and submitted certain materials to five (5) NRSROs. Based on preliminary feedback from those NRSROs at that time, the depositor hired three (3) of the NRSROs to rate certain classes of the certificates and not the other NRSROs due, in part, to their initial subordination levels for the various classes of certificates. Had the depositor selected such other NRSROs to rate the certificates, we cannot assure you as to the ratings that such other NRSROs would ultimately have assigned to the certificates. Further, in the case of one (1) NRSRO hired by the depositor, the depositor only requested ratings for certain classes of rated certificates, due in part to the final subordination levels provided by that NRSRO for those classes of certificates. If the depositor had selected such NRSRO to rate those other classes of certificates not rated by it, its ratings of those other certificates may have been different, and potentially lower, than those ratings ultimately assigned to those certificates by the other NRSROs engaged to rate such certificates. In addition, the decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Although unsolicited ratings may be issued by any NRSRO, an NRSRO might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor.

 593 

Index of Defined Terms

1  
17g-5 Information Provider 411
1986 Act 572
1996 Act 550
3  
30/360 basis 40
30/360 Basis 446
4  
401(c) Regulations 590
A  
A.M. Best 5
AB Modified Loan 459
AB Whole Loan 247
Acceptable Insurance Default 462
Accrued AB Loan Interest 394
Actual/360 Basis 41, 231
Actual/360 Loans 436
ADA 552
Additional Exclusions 462
Administrative Cost Rate 389
ADR 174
Advances 431
Affiliate 14
Affirmative Asset Review Vote 502
Aggregate Available Funds 383
Aggregate Principal Distribution Amount 390
Aggregate Principal Shortfall 391
AIFM Regulations 146
Allocated Cut-off Date Loan Amount 174
ALP 208
Annual Debt Service 175
Apple Expansion Lease 221
Apple Expansion Space 221
Apple Original Lease 221
Appraisal Reduction Amount 455
Appraisal Reduction Event 454
Appraised Value 175
Approved Exchange 23
ASR Consultation Process 476
Assessment of Compliance 530
Asset Representations Reviewer Asset Review Fee 453
Asset Representations Reviewer Fee 453
Asset Representations Reviewer Fee Rate 453
Asset Representations Reviewer Termination Event 507
Asset Review 504
Asset Review Notice 503
Asset Review Quorum 502
Asset Review Report 505
Asset Review Report Summary 505
Asset Review Standard 504
Asset Review Trigger 501
Asset Review Vote Election 502
Asset Status Report 473
Assumed Certificate Coupon 370
Assumed Final Distribution Date 397
Assumed Scheduled Payment 391
Attestation Report 531
B  
Balloon Amount 187
Bank 208
BANK 2026-BNK52 PSA 248
Bank Act 320
Bankruptcy Code 74
Barclays 329
Barclays Data Tape 331
Barclays Mortgage Loans 330
Barclays Review Team 330
Barclays’ Qualification Criteria 331
Base Interest Fraction 396
BBNA 320
Benchmark 2026-V21 PSA 248
BMO 320
BMO 2026-C15 PSA 248
BMO Data File 322
BMO Financial 320
BMO Mortgage Loans 320
BMO Securitization Database 321
Borrower Party 404
Borrower Party Affiliate 405
Boynton Payment Guaranty 231
Bridge Bank 125
BSCMI 302
C  
Cap 188
CCOC 201
CERCLA 549
 594 
Certificate Administrator/Trustee Fee 452
Certificate Administrator/Trustee Fee Rate 452
Certificate Balance 381
Certificate Owners 414
Certificateholder 406
CGMRC 270
CityFHEPS 81
Class A-SB Scheduled Principal Balance 384
Class RR Certificateholder 361
Class X Certificates 3, 380
Clearstream 412
Clearstream Participants 414
Closing Date 173
CMBS 167, 340
CMBS 4 Sub 361
CNBV 25
Code 64, 167, 570
Collateral Deficiency Amount 459
Collection Account 435
Collection Period 383
Communication Request 416
Companion Loan 171
companion loans 54
Compensating Interest Payment 398
Componentized Mortgage Loan 231
Computershare 337
Computershare Limited 337
Computershare Trust Company 150, 337
Constant Prepayment Rate 560
Constraining Level 369
Consultation Termination Event 490
Control Eligible Certificates 483
Control Note 248
Control Termination Event 489
Controlling Class 483
Controlling Class Certificateholder 483
Controlling Class Representative 34, 482
Controlling Companion Loan 248
Controlling Holder 248
Cook County Case 207, 212
corrected loan 42
Corrected Loan 473
Covered Transactions 310, 318
CPP 560
CPR 560
CPY 371
CREC 201
Credit Risk Retention Rules 362
CREFC® 402
CREFC® Intellectual Property Royalty License Fee 454
CREFC® Intellectual Property Royalty License Fee Rate 454
CREFC® Investor Reporting Package 439
CREFC® Reports 402
CREFI 269
CREFI Data File 271
CREFI Mortgage Loans 269
CREFI VRR Interest Portion 361
Crossed Group 176
Cross-Over Date 387
CRR 210
CTS 337
Cumulative Appraisal Reduction Amount 459
Cure/Contest Period 505
Cut-off Date 171
Cut-off Date Balance 176
Cut-off Date DSCR 177
Cut-off Date Loan-to-Value Ratio 176
Cut-off Date LTV Ratio 176
CWCAM 350
D  
DB Originator 289
DBRS Morningstar 340
Debt Service Coverage Ratio 177
Debt Yield on Underwritten NCF 176
Debt Yield on Underwritten Net Cash Flow 176
Debt Yield on Underwritten Net Operating Income 177
Debt Yield on Underwritten NOI 177
Defaulted Loan 479
Defeasance 11
Defeasance Deposit 235
Defeasance Loans 235
Defeasance Lock-Out Period 235
Defeasance Option 235
Definitive Certificate 412
Delegated Directive 17
Delinquent Loan 502
Demand Entities 310
Depositaries 413
Determination Date 382
Deutsche Bank 286
DHCR 189
Diligence File 419
Directing Holder 482
Directing Holder Approval Process 475
DISC 18
Disclosable Special Servicer Fees 452
Discount Rate 396
Discount Yield 368, 372
Dispute Resolution Consultation 523
Dispute Resolution Cut-off Date 523
Distribution Accounts 435
 595 
Distribution Date 382
Distribution Date Statement 401
DMARC 286
DOB 205, 208
Dodd-Frank Act 169
DOJ 286
DOL 587
DSCR 177
DTC 412
DTC Participants 413
DTC Rules 414
Due Date 230, 384
Due Diligence Questionnaire 271, 322
E  
EDGAR 586
EEA 17, 145
Eligible Asset Representations Reviewer 506
Eligible Operating Advisor 496
Elk Valley 187
Enforcing Party 521
Enforcing Servicer 521
Environmental Condition 14
ERISA 587
ERP 202
ESA 201, 291, 306, 14
Escrow/Reserve Mitigating Circumstances 293, 308, 334
ESLs 203
EU CRR 145
EU Institutional Investor 145
EU Investor Requirements 145
EU Qualified Investor 17
EU Retail Investor 17, 19
EU Securitization Regulation 20, 145
EU SR Rules 145
Euroclear 412
Euroclear Operator 415
Euroclear Participants 415
Excess Modification Fees 451
Excess Prepayment Interest Shortfall 399
Exchange Act 259, 294, 310
Excluded Controlling Class Holder 409
Excluded Controlling Class Loan 405
Excluded Information 405
Excluded Loan 405
Excluded Special Servicer 511
excluded special servicer loan 31
Excluded Special Servicer Loan 511
Exemption 588
Exemption Rating Agency 588
Expected Price 373
Expected Prices 373
F  
FATCA 581
FCA Handbook 18
FDIA 162
FDIC 163
FDIC Safe Harbor 163
FETL 23
FIEL 23
Final Asset Status Report 475
Final Dispute Resolution Election Notice 523
Financial Market Publisher 407
Financial Promotion Order 19
FIRREA 164, 206, 290, 306
Fitch 506, 529
Former Acting General Counsel’s Letter 164
FPO Persons 19
France 218
FSMA 18, 145
Fund 366
G  
GACC 286
GACC Data Tape 287
GACC Deal Team 287
GACC Mortgage Loans 287
Garn Act 551
Germany 217
GM Retirement Plans 587
Goldman Originator 262
Greystone 350
Ground Lease 12
GS Bank 259
GSMC 259
GSMC Data Tape 260
GSMC Deal Team 260
GSMC Mortgage Loans 259
H  
Harbor Square Release Price 237
Harbor Square Release Property 237
Hard Lockbox 177
HFC 81
House Bill 21 81
HPD 208
HRR Certificates 4, 361, 380
HRR Transfer Restriction End Date 375
HSTP Act 81
I  
IDEM 202
IDFPR 320
 596 
Impermissible Asset Representations Reviewer Affiliate 517
Impermissible Operating Advisor Affiliate 517
Impermissible Risk Retention Affiliate 517
Impermissible TPP Affiliate 517
Indiana Valley 187
Indirect Participants 413
Initial Delivery Date 473
Initial Pool Balance 171
Initial Requesting Certificateholder 520
In-Place Cash Management 177
Institutional Investor 22
Insurance and Condemnation Proceeds 435
Insurance Ratings Requirements 5
Interest Accrual Amount 389
Interest Accrual Period 389
Interest Distribution Amount 389
Interest Reserve Account 435
Interest Shortfall 389
Interested Person 481
Interest-Only Expected Price 372
Interest-Only Treasury-Priced Certificates 367
Interpolated Yield 368
Investor Certification 405
IRS 166
J  
Japanese Retention Requirement 24
Joint Mortgage Loan 173
JPMC 301
JPMCB 301
JPMCB Data Tape 303
JPMCB Deal Team 303
JPMCB Mortgage Loans 303
JPMCB’s Qualification Criteria 304
JPMCCMSC 302
JRR Rule 24
K  
Karasick Guarantor 207, 212
KBRA 506, 529
K-Star 319
L  
Largest Tenant 177
Largest Tenant Lease Expiration 178
Liquidation Fee 448
Liquidation Fee Rate 448
Liquidation Proceeds 435
LNR Partners 355
Loan Per Unit 178
Loan-Specific Directing Holder 482
Local Law 97 105
Loss of Value Payment 423
Loss of Value Reserve Fund 435
Lower-Tier Regular Interests 570
lower-tier REMIC 65
Lower-Tier REMIC 570
Lower-Tier REMIC Distribution Account 435
LTV Ratio at Maturity 178
LUST 203
M  
Macy’s 188
Macy’s Insurance 225
Macy’s Insurance Deficiencies 226
MAI 425
Major Decision 484
Major Decision Reporting Package 487
MAS 22
Master Servicer Decision 464
Master Servicer Proposed Course of Action Notice 521
Master Servicer Remittance Date 430
Material Defect 422
Maturity Date Loan-to-Value Ratio 178
Maturity Date LTV Ratio 178
Maturity/ARD Balance 178
Michael’s Shutdown Period 219
Midland 340
MiFID II 17, 19
MLPA 417
MOA 362
Modeling Assumptions 560
Modification Fees 445
Moody’s 506, 5
Morningstar DBRS 506
Mortgage 172
Mortgage File 417
mortgage loan 54
Mortgage Loan Seller 1
mortgage loan sellers 27
Mortgage Loans 171
Mortgage Note 172
Mortgage Pool 171
Mortgage Rate 389
Mortgaged Property 172
Mortgagor 15
Most Recent NOI 178
MSBAM 2026-C36 PSA 248
 597 
N  
National Cooperative Bank, N.A. Data Tape 284
National Cooperative Bank, N.A. Deal Team 284
National Cooperative Bank, N.A. Mortgage Loans 279
NC Self Storage Affiliate Space 224
NCB 278
NCDEQ 204
Net Cash Flow 180
Net Mortgage Rate 388
New Complaint 349
NFIP 108
NFP 189
NI 33-105 24
Nike Expansion Premises 220
Non-Control Note 248
Non-Controlling Holder 248
non-offered certificates 39
Nonrecoverable Advance 432
Non-Reduced Interests 511
Non-Serviced AB Whole Loan 248
Non-Serviced Certificate Administrator 248
Non-Serviced Co-Lender Agreement 248
non-serviced companion loan 56
Non-Serviced Companion Loan 248
non-serviced companion loans 56
Non-Serviced Custodian 249
Non-Serviced Directing Holder 249
Non-Serviced Master Servicer 249
Non-Serviced Mortgage Loan 249
Non-Serviced Pari Passu Companion Loan 249
Non-Serviced Pari Passu Whole Loan 249
Non-Serviced PSA 249
Non-Serviced Securitization Trust 249
Non-Serviced Special Servicer 249
Non-Serviced Trustee 249
non-serviced whole loan 56
Non-Serviced Whole Loan 249
Non-U.S. Tax Person 580
Non-VRR Available Funds 384
non-VRR certificates 3, 39
Non-VRR Certificates 380
Non-VRR Excess Prepayment Interest Shortfall 389
Non-VRR Gain-on-Sale Remittance Amount 384
Non-VRR Gain-on-Sale Reserve Account 436
Non-VRR Percentage 363
Non-VRR Principal Distribution Amount 390
Non-VRR Realized Loss 400
Notional Amount 382
NPL 202
NRSRO 404
NRSRO Certification 406
O  
OATH/ECB 208
OCC 208
Occupancy 179
Occupancy Date 179
Offer 20
Offered Certificates 380
OID Regulations 573
OLA 164
Operating Advisor Annual Report 494
Operating Advisor Consultation Event 496
Operating Advisor Consulting Fee 452
Operating Advisor Expenses 453
Operating Advisor Fee 452
Operating Advisor Fee Rate 452
Operating Advisor Standard 494
Operating Advisor Termination Event 498
Original Balance 179
Original Complaint 349
Original RR Interest Balance 361
Overcharge Unit 190
Owner Repurchase Request 520
P  
P&I Advance 430
PACE 125
PACE Loan 243
PAR 291, 306
pari passu companion loan 54
Pari Passu Companion Loans 171
Park Bridge Financial 359
Park Bridge Lender Services 359
Participants 412
Parties in Interest 587
Pass-Through Rate 388
PAT 95
PAT Law 95
Patriot Act 553
PCR 267, 277, 327
percentage allocation entitlement 45
Percentage Interest 382
Percentage Rent Reserve Trigger Event 222
Periodic Payment 384
 598 
Permitted Encumbrances 3
Permitted Investments 436
Permitted Release Date 238
Permitted Special Servicer/Affiliate Fees 452
PIF 187
PIPs 101, 205
Plans 587
PML 268, 6
PNC Bank 343
POATRS 18
PRASR 20, 145
PRC 21
Preliminary Asset Review Report 504
Preliminary Dispute Resolution Election Notice 522
Prepayment Assumption 574
Prepayment Interest Excess 397
Prepayment Interest Shortfall 397
Prepayment Penalty Description 179
Prepayment Provision 179
PRIIPs Regulation 17
Prime Finance 366
Prime Rate 53, 434
principal balance certificates 3
Principal Balance Certificates 380
Privileged Information 497
Privileged Information Exception 498
Privileged Person 404
Prohibited Prepayment 398
Promotion of Collective Investment Schemes Exemptions Order 19
Property Protection Advances 431
Proposed Course of Action 522
Proposed Course of Action Notice 522
PRPs 202
PSA 380
PSA Party Repurchase Request 521
PTCE 590
Purchase Price 424
Q  
QOZ 179
Qualified Opportunity Zone 179
Qualified Replacement Special Servicer 511
Qualified Substitute Mortgage Loan 424
Qualifying CRE Loan Percentage 362
Queenstown Release Price 238
Quorum 510
R  
RAC No-Response Scenario 528
Rated Final Distribution Date 397
Rating Agencies 529
Rating Agency Confirmation 529
REA 78
Realized Losses 400
REC 201
Record Date 382
Registration Statement 586
Regular Certificates 380
Regular Interestholder 573
Regular Interestholders 582
Regular Interests 570
Regulation AB 531
Reimbursement Rate 434
related Class X class 4
Related Class X Class 382
Related Group 179
Related Proceeds 433
Release Date 235
Release Property 237
Relevant Persons 19
Relief Act 552
Remaining Property 237
REMIC 4, 570
REMIC Prohibition Period 238
REMIC Regulations 570
REO Account 436
REO Loan 392
REO Property 473
Reportable Information 310
Repurchase Request 521
Repurchases 310
Requesting Certificateholder 523
Requesting Holders 460
Requesting Investor 416
Requesting Party 528
Required Risk Retention Percentage 362
Requirements 553
Residual Certificates 380
Resolution Failure 521
Resolved 521
Restricted Group 588
Restricted Mezzanine Holder 406
Restricted Party 498
Retaining Sponsor 361
Retaining Third-Party Purchaser 361
Retaining Third-Party Purchasers 142
Retaining Third-Party Purchasers 361
Retaining Third-Party Purchasers 366
Review Materials 503
RevPAR 179
RGB 189
Risk Retention Affiliate 497
Risk Retention Consultation Parties 404
RNV 25
ROFR 223
 599 
Rooms 181
RR Interest 361
RR Interest Balance 363
RR Interest Owner 361
Rule 15Ga-1 310
Rule 15Ga-1 Reporting Period 309
Rule 17g-5 406
S  
S&P 340, 506, 529, 5
Scheduled Certificate Interest Payments 371
Scheduled Certificate Principal Payments 367
Scheduled Principal Distribution Amount 390
SEC 259, 294
SECN 20, 145
Secretary 164
Securities Act 531
Securitization Accounts 380, 436
SEL 268
Senior Certificates 380
serviced AB mortgage loan 55
Serviced AB Mortgage Loan 249
serviced AB whole loan 55
Serviced AB Whole Loan 249
serviced companion loan 55
Serviced Companion Loan 249
Serviced Mortgage Loan 250
serviced pari passu companion loan 55
Serviced Pari Passu Companion Loan 250
Serviced Pari Passu Mortgage Loan 250
Serviced Pari Passu Whole Loan 250
serviced subordinate companion loan 55
Serviced Subordinate Companion Loan 250
serviced whole loan 55
Serviced Whole Loan 250
Serviced Whole Loan Custodial Account 435
Servicer Termination Event 513
Servicing Fee 444
Servicing Fee Rate 444
Servicing Shift Mortgage Loan 250
servicing shift pooling and servicing agreement 55
Servicing Shift PSA 250
servicing shift securitization date 35, 55
Servicing Shift Securitization Date 250
servicing shift whole loan 55
Servicing Shift Whole Loan 250
Servicing Standard 429
SF 180
SFA 22
SFO 22
Silberberg Guarantor 207, 212
Similar Law 587
Single Purpose Entity 11
SMC 311, 318
SMC Data Tape 312
SMC Mortgage Loans 311
SMC Review Team 311
SMMEA 591
Soft Lockbox 180
Special Servicing Fee 446
Special Servicing Fee Rate 446
Special Servicing Transfer Event 471
Specially Serviced Loans 471
Springing Cash Management 180
Springing Lockbox 180
Sq. Ft. 180
Square Feet 180
Standard Qualifications 2
Startup Day 570
Starwood 311
Stated Principal Balance 391
static pool data 114
STWD 355
Subject 2025 Computershare CMBS Annual Statement of Compliance 338
Subject Loan 453
Subordinate Certificates 380
subordinate companion loan 54
Subordinate Companion Loan 171, 250
Subordinate LOC 183
Subsequent Asset Status Report 473
Sub-Servicing Agreement 429
SVB 125
T  
Target Price 369
TCO 226
Termination Date 218
Terms and Conditions 415
Tests 504
TH Fund 366
TH Holdco 361
The Ritz Tower Building 198
The Ritz Tower Commercial Unit 198
TI/LC 178
TIF 229
Title Exception 2
Title Policy 3
Title V 551
 600 
Trailing 12 NOI 178
Transfer 10
Treasury-Priced Expected Price 370
Treasury-Priced Principal Balance Certificates 367
TRIPRA 109, 10
trust REMIC 65
Trust REMICs 570
U  
U.S. Tax Person 580
UBS AG New York Branch 294
UBS AG New York Branch Data Tape 296
UBS AG New York Branch Deal Team 295
UBS AG New York Branch Mortgage Loans 295
UBS Qualification Criteria 297
UCC 538
UK 18, 145
UK CRR 146
UK Institutional Investor 146
UK Investor Requirements 145
UK MIFIR Product Governance Rules 18
UK Qualified Investor 18
UK Retail Investor 18, 20
UK Securitization Framework 20, 145
Uncovered Amount 438
Underwriter Entities 132
Underwriting Agreement 583
Underwritten EGI 181
Underwritten Expenses 180
Underwritten NCF 180
Underwritten NCF DSCR 177
Underwritten Net Cash Flow 180
Underwritten Net Operating Income 181
Underwritten Net Operating Income DSCR 177
Underwritten NOI 181
Underwritten NOI DSCR 177
Underwritten Revenues 181
Units 181
Unscheduled Principal Distribution Amount 391
Unsolicited Information 504
upper-tier REMIC 65
Upper-Tier REMIC 570
Upper-Tier REMIC Distribution Account 435
USTs 202, 203
UW NCF DSCR 177
UW NOI Debt Yield 177
UW NOI DSCR 177
V  
VIMS 204
VOCs 203
Volcker Rule 169
Voting Rights 412
VRP 202
VRR Allocation Percentage 363
VRR Available Funds 362
VRR Interest 4, 361, 380
VRR Interest Balance 363
VRR Interest Distribution Amount 364
VRR Interest Gain-on-Sale Remittance Amount 362
VRR Interest Gain-on-Sale Reserve Account 436
VRR interest owners 4
VRR Interest Owners 361
VRR Interest Rate 363
VRR Percentage 361
VRR Principal Distribution Amount 364
VRR Realized Loss 364
VRR Realized Loss Interest Distribution Amount 364
W  
WAC Rate 388
WDNR 202
Weighted Average Mortgage Loan Rate 181
Wells Fargo 337
Wells Fargo Bank 337
WFCM 2026-C66 PSA 250
whole loan 54
Whole Loan 171, 251
Withheld Amounts 436
Workout Fee 447
Workout Fee Rate 447
Workout-Delayed Reimbursement Amount 434
Wrap Mortgage 184
Wrap Mortgage Equity Amount 184, 245
Y  
Yield-Priced Certificates 367
Yield-Priced Expected Price 373
YM Group A 395
YM Group B 395
YM Group D 395
YM Group F 395
YM Groups 395
YM/Defeasance Loans 233
 601 
Z  
Zoning Regulations 8
 602 

ANNEX A-1

CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
AND MORTGAGED PROPERTIES

   

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

BMARK 2026-B44 Annex A-1

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
                     
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 9.9% 100.0% GSBI, GACC GSMC, GACC Group 1 NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 8.1%   UBS AG UBS AG NAP NAP
2.01 Property   1 Tyler, TX 2.2% 26.9%        
2.02 Property   1 Park Hills, MO 1.4% 16.9%        
2.03 Property   1 Amory, MS 0.8% 10.4%        
2.04 Property   1 Auburn, IN 0.8% 9.8%        
2.05 Property   1 West Burlington, IA 0.8% 9.8%        
2.06 Property   1 Greensboro, NC 0.5% 6.6%        
2.07 Property   1 Danville, KY 0.5% 5.9%        
2.08 Property   1 Maysville, KY 0.3% 4.2%        
2.09 Property   1 Mayville, WI 0.3% 4.1%        
2.10 Property   1 Mt. Sterling, KY 0.2% 2.9%        
2.11 Property   1 Vardaman, MS 0.2% 2.5%        
3 Loan 39, 40 1 700 6th Street 6.7% 100.0% CREFI CREFI NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 6.5% 100.0% BCREI, GSBI Barclays, GSMC NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls 6.2% 100.0% GACC, JPMCB GACC Group 1 NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 5.0% 100.0% JPMCB JPMCB NAP NAP
7 Loan 65, 66 1 Silverado Ranch Plaza 4.7% 100.0% CREFI CREFI NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 3.5% 100.0% BMO, CREFI BMO, CREFI Group 1 NAP
9 Loan 79 1 Hampton Inn Tropicana 3.3% 100.0% SMC SMC NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 2.8%   BMO BMO NAP NAP
10.01 Property   1 700 Canal Street 2.1% 74.7%        
10.02 Property   1 850 Canal Street 0.7% 25.3%        
11 Loan 87, 88, 89 1 Southport Commons 2.7% 100.0% GSBI GSMC NAP NAP
12 Loan 90 3 Parkway Realty Portfolio 2.3%   GACC GACC NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road 1.1% 46.1%        
12.02 Property   1 3191 Rochambeau Avenue 0.7% 31.4%        
12.03 Property   1 3273 Parkside Place 0.5% 22.5%        
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 2.2% 100.0% GACC GACC NAP NAP
14 Loan 94, 95 1 224 Avenue B 2.1% 100.0% CREFI CREFI Group 2 NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 2.0%   CREFI CREFI Group 2 NAP
15.01 Property   1 60-62 Second Avenue 1.7% 85.7%        
15.02 Property   1 58 Second Avenue 0.3% 14.3%        
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 1.9% 100.0% GACC GACC NAP NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 1.9% 100.0% CREFI CREFI NAP NAP
18 Loan   1 340-350 West 57th Street  1.6% 100.0% CREFI CREFI NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 1.2% 100.0% GSBI GSMC NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 1.2% 100.0% NCCB NCB NAP NAP
21 Loan 116 1 Boynton Medplex 1.2% 100.0% BCREI Barclays NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 1.1% 100.0% NCCB NCB NAP NAP
23 Loan 117 1 NC Self Storage 1.1% 100.0% CREFI CREFI NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 1.0%   GSBI, JPMCB GSMC NAP NAP
24.01 Property   1 Fair City Mall 0.6% 58.7%        
24.02 Property   1 Plaza at Landmark 0.4% 41.3%        
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 0.9% 100.0% NCCB NCB NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 0.9% 100.0% NCCB NCB NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 0.9% 100.0% NCB NCB NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 0.8% 100.0% NCCB NCB NAP NAP
29 Loan 128, 129 1 172 Madison 0.8% 100.0% GSBI GSMC NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 0.8% 100.0% NCCB NCB NAP NAP
31 Loan 130, 131 1 Columbia Marketplace 0.8% 100.0% SMC SMC NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 0.8% 100.0% NCB NCB NAP NAP
33 Loan 132, 133 1 200 Allegheny 0.7% 100.0% GSBI GSMC NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 0.7% 100.0% NCCB NCB NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 0.7% 100.0% NCB NCB NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 0.7% 100.0% NCCB NCB NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 0.6% 100.0% NCCB NCB NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 0.6%   BCREI Barclays Group 1 NAP
38.01 Property   1 Pismo Beach Premium Outlets 0.3% 50.0%        
38.02 Property   1 Queenstown Premium Outlets 0.3% 50.0%        
39 Loan 142 1 College Square III 0.6% 100.0% GACC GACC NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 0.6% 100.0% NCB NCB NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  0.6% 100.0% NCCB NCB NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 0.6% 100.0% NCCB NCB NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 0.5% 100.0% NCCB NCB NAP NAP
44 Loan   1 CubeSmart Cape Coral 0.5% 100.0% SMC SMC NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 0.5% 100.0% NCCB NCB NAP NAP
 A-1-1 

BMARK 2026-B44 Annex A-1

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
                     
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 0.4% 100.0% NCCB NCB NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 0.4% 100.0% NCCB NCB NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 0.4% 100.0% NCCB NCB NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 0.3% 100.0% NCCB NCB NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 0.3% 100.0% NCCB NCB NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 0.3% 100.0% NCCB NCB NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 0.3% 100.0% NCCB NCB NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 0.3% 100.0% NCCB NCB NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 0.3% 100.0% NCCB NCB NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 0.3% 100.0% NCCB NCB NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 0.3% 100.0% NCCB NCB NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 0.3% 100.0% NCCB NCB NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 0.2% 100.0% NCCB NCB NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 0.2% 100.0% NCCB NCB NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 0.2% 100.0% NCCB NCB NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 0.2% 100.0% NCCB NCB NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 0.1% 100.0% NCCB NCB NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 0.1% 100.0% NCCB NCB NAP NAP
 A-1-2 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Address
           
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 14500 West Colfax Avenue
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Various
2.01 Property   1 Tyler, TX 1710 East Duncan Street
2.02 Property   1 Park Hills, MO 1000 Taylor Avenue
2.03 Property   1 Amory, MS 60063 Puckett Drive
2.04 Property   1 Auburn, IN 201 Brandon Street
2.05 Property   1 West Burlington, IA 510 East Agency Road
2.06 Property   1 Greensboro, NC 8425 Triad Drive
2.07 Property   1 Danville, KY 1711 South Danville Bypass
2.08 Property   1 Maysville, KY 1510 Industrial Park Drive
2.09 Property   1 Mayville, WI 403 Degner Avenue
2.10 Property   1 Mt. Sterling, KY 110 Clarence Drive
2.11 Property   1 Vardaman, MS 210 East Sweet Potato Street
3 Loan 39, 40 1 700 6th Street 700 6th Street Northwest
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 7624 West Reno Avenue
5 Loan 9, 47, 48, 49, 50 1 The Falls 8888 Southwest 136th Street
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 885 Second Avenue
7 Loan 65, 66 1 Silverado Ranch Plaza 9701-9893 South Eastern Avenue
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 5000 South Arizona Mills Circle
9 Loan 79 1 Hampton Inn Tropicana 4955 and 4975 Dean Martin Drive
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Various
10.01 Property   1 700 Canal Street 700 Canal Street
10.02 Property   1 850 Canal Street 850 Canal Street
11 Loan 87, 88, 89 1 Southport Commons 4850 East Southport Road
12 Loan 90 3 Parkway Realty Portfolio Various
12.01 Property   1 1816 & 1826 White Plains Road 1816 & 1826 White Plains Road
12.02 Property   1 3191 Rochambeau Avenue 3191 Rochambeau Avenue
12.03 Property   1 3273 Parkside Place 3273 Parkside Place
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 2690 North Main Street
14 Loan 94, 95 1 224 Avenue B 224 Avenue B
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue Various
15.01 Property   1 60-62 Second Avenue 60-62 Second Avenue
15.02 Property   1 58 Second Avenue 58 Second Avenue
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 8922-8958 Lyra Drive and 8890 Lyra Drive
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 465 Park Avenue
18 Loan   1 340-350 West 57th Street  340-350 West 57th Street 
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 400 Arcola Road
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 5302-24 Fillmore Avenue, 5405-09 Avenue S, 5607-27 Avenue T, 5610-16 Avenue T, 2001 Pearson Street, 5710 Avenue T and 5810-18 Avenue T
21 Loan 116 1 Boynton Medplex 900 North Congress Avenue
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 94-11 59th Avenue 
23 Loan 117 1 NC Self Storage 211 Trimble Plant Road
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Various
24.01 Property   1 Fair City Mall 9600-9688 Main Street
24.02 Property   1 Plaza at Landmark 6198-6244 Little River Turnpike
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 1440-1470 Midland Avenue
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 270 Bronxville Road
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 181 Long Hill Road
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 675 West End Avenue
29 Loan 128, 129 1 172 Madison 172 Madison Avenue
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 66 Milton Road and 75 Milton Road
31 Loan 130, 131 1 Columbia Marketplace 821 South James Campbell Boulevard
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 12830 Johnson Drive
33 Loan 132, 133 1 200 Allegheny 200 Allegheny Drive
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 2514 E. 7th Street, 2552 E. 7th Street, 2531 & 2533 E. 7th Street, 702 Kathleen Place and 701 Gerald Court
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 1787 Madison Avenue a/k/a 1783-1795 Madison Avenue a/k/a 50 East 118th Street
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 164-20 Highland Avenue a/k/a 87-21 164 Street a/k/a 87-02-24 165 Street
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 480 Riverdale Avenue
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Various
38.01 Property   1 Pismo Beach Premium Outlets 333 Five Cities Drive
38.02 Property   1 Queenstown Premium Outlets 441 Outlet Center Drive
39 Loan 142 1 College Square III 915 & 941 West March Lane
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 2080-2090 Barnes Avenue
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  175-45 88th Avenue
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 32 Morton Street
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 115-25 Metropolitan Avenue a/k/a 115-01/115-25 Metropolitan Avenue a/k/a 116-02 Audley Street a/k/a 116-02 82 Drive a/k/a 116-02 Park Lane South
44 Loan   1 CubeSmart Cape Coral 2314 Skyline Boulevard
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 385 McLean Avenue
 A-1-3 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Address
           
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 150-15 79th Avenue
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 192-02/18, 193-02/06, 193-12/28, 194-02/06, 194-12/20, 195-02/14 and 195-20/42 39th Avenue
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 2750 Johnson Avenue
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 310 East 49th Street
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 8847/8909 Bay 16th Street a/k/a 242/304 Bay 17th Street a/k/a 1259/1265 Shore Parkway
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 871 Kimball Avenue a/k/a 1234 Midland Avenue
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 682 Broadway
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 710 Broadway
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 135 Prospect Park West
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 235 West 70th Street
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 34-43 60th Street a/k/a 60-04/60-06 Broadway
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 250 Cabrini Boulevard
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 10 Leonard Street
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 80-82 Charles Street 
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 222 Bowery
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 1122 Yonkers Avenue
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 47-39 40th Street, 47-29 40th Street and 47-25 40th Street a/k/a 47-21/47-31 40th Street
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 139-12 84th Drive a/k/a 139-02/139-12 84 Drive a/k/a Manton Street
 A-1-4 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Lakewood Jefferson CO 80401 Retail Super Regional Mall 2002
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Various Various Various Various Industrial Warehouse Various
2.01 Property   1 Tyler, TX Tyler Smith TX 75702 Industrial Warehouse 1949
2.02 Property   1 Park Hills, MO Park Hills Saint Francois MO 63601 Industrial Warehouse 1976
2.03 Property   1 Amory, MS Amory Monroe MS 38821 Industrial Warehouse 1977
2.04 Property   1 Auburn, IN Auburn Dekalb IN 46706 Industrial Warehouse 1940
2.05 Property   1 West Burlington, IA West Burlington Des Moines IA 52655 Industrial Warehouse 1961
2.06 Property   1 Greensboro, NC Greensboro Guilford NC 27235 Industrial Warehouse 1982
2.07 Property   1 Danville, KY Danville Boyle KY 40422 Industrial Warehouse 1970
2.08 Property   1 Maysville, KY Maysville Mason KY 41056 Industrial Warehouse 1991
2.09 Property   1 Mayville, WI Mayville Dodge WI 53050 Industrial Warehouse 1951
2.10 Property   1 Mt. Sterling, KY Mount Sterling Montgomery KY 40353 Industrial Warehouse 2004
2.11 Property   1 Vardaman, MS Vardaman Calhoun MS 38878 Industrial Warehouse 1984
3 Loan 39, 40 1 700 6th Street Washington District of Columbia DC 20001 Office CBD 2009
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Oklahoma City Oklahoma OK 73127 Retail Outlet Center 2011-2014
5 Loan 9, 47, 48, 49, 50 1 The Falls Miami Miami-Dade FL 33176 Retail Anchored 1980-1997
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag New York New York NY 10017 Office CBD 1972
7 Loan 65, 66 1 Silverado Ranch Plaza Las Vegas Clark NV 89183 Retail Anchored 2000
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Tempe Maricopa AZ 85282 Retail Super Regional Mall 1986-1999
9 Loan 79 1 Hampton Inn Tropicana Las Vegas Clark NV 89118 Hospitality Limited Service 1999
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Stamford Fairfield CT 06902 Office CBD Various
10.01 Property   1 700 Canal Street Stamford Fairfield CT 06902 Office CBD 1920
10.02 Property   1 850 Canal Street Stamford Fairfield CT 06902 Office CBD 2001
11 Loan 87, 88, 89 1 Southport Commons Indianapolis Marion IN 46237 Retail Anchored 2001
12 Loan 90 3 Parkway Realty Portfolio Bronx Bronx NY Various Multifamily Mid Rise Various
12.01 Property   1 1816 & 1826 White Plains Road Bronx Bronx NY 10462 Multifamily Mid Rise 1928
12.02 Property   1 3191 Rochambeau Avenue Bronx Bronx NY 10467 Multifamily Mid Rise 1927
12.03 Property   1 3273 Parkside Place Bronx Bronx NY 10467 Multifamily Mid Rise 1928
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek Walnut Creek Contra Costa CA 94597 Self Storage Self Storage 1985
14 Loan 94, 95 1 224 Avenue B New York New York NY 10009 Multifamily Mid Rise 1905
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue New York New York NY 10003 Multifamily Mid Rise 1900
15.01 Property   1 60-62 Second Avenue New York New York NY 10003 Multifamily Mid Rise 1900
15.02 Property   1 58 Second Avenue New York New York NY 10003 Multifamily Mid Rise 1900
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Columbus Delaware OH 43240 Office Suburban 2016
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower New York New York NY 10022 Multifamily Cooperative 1927
18 Loan   1 340-350 West 57th Street  New York New York NY 10019 Retail Anchored 1904
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Collegeville Montgomery  PA 19426 Mixed Use Lab/Office 1992
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. Brooklyn Kings NY 11234 Multifamily Cooperative 1952-1954
21 Loan 116 1 Boynton Medplex Boynton Beach Palm Beach FL 33426 Other Rehabilitation Facility 2018
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation Elmhurst  Queens NY 11373 Multifamily Cooperative 1964
23 Loan 117 1 NC Self Storage Southern Pines Moore NC 28387 Self Storage Self Storage 1959
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Various Fairfax VA Various Retail Anchored Various
24.01 Property   1 Fair City Mall Fairfax Fairfax VA 22031 Retail Anchored 1974
24.02 Property   1 Plaza at Landmark Alexandria Fairfax VA 22312 Retail Anchored 1963
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. Bronxville Westchester NY 10708 Multifamily Cooperative 1928
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Yonkers Westchester NY 10708 Multifamily Cooperative 1928
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. Little Falls Passaic  NJ 07424 Multifamily Cooperative 1971
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. New York New York NY 10025 Multifamily Cooperative 1924
29 Loan 128, 129 1 172 Madison New York  New York NY 10016 Retail Unanchored 2017
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. Rye Westchester NY 10580 Multifamily Cooperative 1925
31 Loan 130, 131 1 Columbia Marketplace Columbia Maury TN 38401 Retail Anchored 1992
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. Shawnee Johnson KS 66216 Multifamily Cooperative 2015
33 Loan 132, 133 1 200 Allegheny Warrendale Allegheny PA 15086 Office Suburban 1999
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. Brooklyn Kings NY 11235 Multifamily Cooperative 1953
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. New York New York NY 10035 Multifamily Cooperative 2003
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. Jamaica Queens NY 11432 Multifamily Cooperative 1957
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. Yonkers Westchester NY 10705 Multifamily Cooperative 1958
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Various Various Various Various Retail Outlet Center Various
38.01 Property   1 Pismo Beach Premium Outlets Pismo Beach San Luis Obispo CA 93449 Retail Outlet Center 1995
38.02 Property   1 Queenstown Premium Outlets Queenstown Queen Anne's MD 21658 Retail Outlet Center 1989
39 Loan 142 1 College Square III Stockton San Joaquin CA 95207 Retail Shadow Anchored 1978
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. Bronx Bronx NY 10462 Multifamily Cooperative 1951
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  Jamaica Queens NY 11432 Multifamily Cooperative 1963
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. New York New York NY 10014 Multifamily Cooperative 1920
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. Kew Gardens Queens NY 11418 Multifamily Cooperative 1927
44 Loan   1 CubeSmart Cape Coral Cape Coral Lee FL 33991 Self Storage Self Storage 2022, 2024
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Yonkers Westchester NY 10705 Multifamily Cooperative 1962
 A-1-5 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. Flushing  Queens NY 11367 Multifamily Cooperative 1965
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Flushing Queens NY 11358 Multifamily Cooperative 1950
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. Bronx Bronx NY 10463 Multifamily Cooperative 1965
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. New York New York NY 10017 Multifamily Cooperative 1959
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. Brooklyn Kings NY 11214 Multifamily Cooperative 1949
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. Yonkers Westchester NY 10708 Multifamily Cooperative 1955
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation New York New York NY 10012 Multifamily Cooperative 1902-1903
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation New York New York NY 10003 Multifamily Cooperative 1895
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Brooklyn Kings NY 11215 Multifamily Cooperative 1903
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. New York New York NY 10023 Multifamily Cooperative 1969
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. Woodside Queens NY 11377 Multifamily Cooperative 1960
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. New York New York NY 10033 Multifamily Cooperative 1936
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. New York New York NY 10013 Multifamily Cooperative 1885
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. New York New York NY 10014 Multifamily Cooperative 1893
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. New York New York NY 10012 Multifamily Cooperative 1884
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. Yonkers Westchester NY 10704 Multifamily Cooperative 1965
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. Sunnyside Queens NY 11104 Multifamily Cooperative 1938
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. Briarwood Queens NY 11435 Multifamily Cooperative 1941
 A-1-6 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
                     
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 2017 911,906 SF 101.98 80,000,000 80,000,000
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Various 2,781,527 SF 23.35 65,000,000 64,958,592
2.01 Property   1 Tyler, TX 2006 478,220 SF   17,509,452 17,498,298
2.02 Property   1 Park Hills, MO 2023 458,646 SF   11,007,404 11,000,392
2.03 Property   1 Amory, MS 2019 363,208 SF   6,732,435 6,728,146
2.04 Property   1 Auburn, IN 2022 329,349 SF   6,399,653 6,395,576
2.05 Property   1 West Burlington, IA 1994 397,880 SF   6,399,653 6,395,576
2.06 Property   1 Greensboro, NC NAP 101,876 SF   4,295,447 4,292,711
2.07 Property   1 Danville, KY 2022 181,479 SF   3,814,193 3,811,763
2.08 Property   1 Maysville, KY 2018 123,280 SF   2,698,095 2,696,376
2.09 Property   1 Mayville, WI 2019 134,869 SF   2,662,256 2,660,560
2.10 Property   1 Mt. Sterling, KY NAP 82,800 SF   1,868,699 1,867,509
2.11 Property   1 Vardaman, MS NAP 129,920 SF   1,612,713 1,611,686
3 Loan 39, 40 1 700 6th Street NAP 304,947 SF 177.73 54,197,000 54,197,000
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP 394,280 SF 132.32 52,170,000 52,170,000
5 Loan 9, 47, 48, 49, 50 1 The Falls 2024 711,447 SF 182.73 50,000,000 50,000,000
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 2005 817,136 SF 214.16 40,100,000 40,100,000
7 Loan 65, 66 1 Silverado Ranch Plaza NAP 234,893 SF 161.78 38,000,000 38,000,000
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP 1,223,783 SF 110.31 28,000,000 28,000,000
9 Loan 79 1 Hampton Inn Tropicana 2018 325 Rooms 81,538.46 26,500,000 26,500,000
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Various 165,114 SF 136.27 22,500,000 22,500,000
10.01 Property   1 700 Canal Street 2015 94,647 SF   16,800,000 16,800,000
10.02 Property   1 850 Canal Street 2016 70,467 SF   5,700,000 5,700,000
11 Loan 87, 88, 89 1 Southport Commons NAP 200,056 SF 108.04 21,614,500 21,614,500
12 Loan 90 3 Parkway Realty Portfolio Various 217 Units 85,253.46 18,500,000 18,500,000
12.01 Property   1 1816 & 1826 White Plains Road 2018 112 Units   8,523,214 8,523,214
12.02 Property   1 3191 Rochambeau Avenue 2026 62 Units   5,814,286 5,814,286
12.03 Property   1 3273 Parkside Place NAP 43 Units   4,162,500 4,162,500
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP 85,682 SF 204.24 17,500,000 17,500,000
14 Loan 94, 95 1 224 Avenue B 2025 25 Units 680,000.00 17,000,000 17,000,000
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 2025 28 Units 571,428.57 16,000,000 16,000,000
15.01 Property   1 60-62 Second Avenue 2025 24 Units   13,714,286 13,714,286
15.02 Property   1 58 Second Avenue 2025 4 Units   2,285,714 2,285,714
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 2019 245,437 SF 165.01 15,500,000 15,500,000
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP 100 Units 380,000.00 15,000,000 15,000,000
18 Loan   1 340-350 West 57th Street  1983 13,916 SF 898.25 12,500,000 12,500,000
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 2023 796,633 SF 188.29 10,000,000 10,000,000
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 2018 340 Units 29,362.74 10,000,000 9,983,331
21 Loan 116 1 Boynton Medplex NAP 25,250 SF 373.73 9,450,000 9,436,648
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 2008 185 Units 48,648.65 9,000,000 9,000,000
23 Loan 117 1 NC Self Storage 2013 82,116 SF 109.60 9,000,000 9,000,000
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 2020 840,643 SF 196.28 8,000,000 8,000,000
24.01 Property   1 Fair City Mall 2020 403,370 SF   4,693,651 4,693,651
24.02 Property   1 Plaza at Landmark 2020 437,273 SF   3,306,349 3,306,349
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 2007 127 Units 59,042.64 7,500,000 7,498,416
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 2021 69 Units 108,516.96 7,500,000 7,487,670
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 2006 300 Units 23,484.22 7,050,000 7,045,266
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 1996 61 Units 110,655.74 6,750,000 6,750,000
29 Loan 128, 129 1 172 Madison NAP 6,400 SF 1,054.69 6,750,000 6,750,000
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 2001 129 Units 50,387.60 6,500,000 6,500,000
31 Loan 130, 131 1 Columbia Marketplace 2006 86,005 SF 75.58 6,500,000 6,500,000
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP 53 Units 122,224.62 6,500,000 6,477,905
33 Loan 132, 133 1 200 Allegheny 2021 53,000 SF 112.57 6,000,000 5,966,047
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 2005 287 Units 19,149.17 5,500,000 5,495,813
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP 94 Units 58,341.95 5,500,000 5,484,143
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 2004 167 Units 31,716.26 5,300,000 5,296,616
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 2006 133 Units 39,062.72 5,200,000 5,195,341
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 2025 437,025 SF 171.61 5,000,000 5,000,000
38.01 Property   1 Pismo Beach Premium Outlets 2025 147,603 SF   2,500,000 2,500,000
38.02 Property   1 Queenstown Premium Outlets 2025 289,422 SF   2,500,000 2,500,000
39 Loan 142 1 College Square III NAP 42,473 SF 114.19 4,850,000 4,850,000
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 2018 95 Units 49,944.48 4,750,000 4,744,726
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  2018 114 Units 40,339.76 4,600,000 4,598,733
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 2026 24 Units 187,500.00 4,500,000 4,500,000
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 2008 72 Units 58,991.87 4,250,000 4,247,415
44 Loan   1 CubeSmart Cape Coral NAP 78,645 SF 53.40 4,200,000 4,200,000
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 2006 83 Units 49,966.58 4,150,000 4,147,226
 A-1-7 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
                     
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 2021 75 Units 43,333.33 3,250,000 3,250,000
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 2006 95 Units 32,609.94 3,100,000 3,097,944
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 2008 74 Units 38,722.65 2,870,000 2,865,476
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 2005 99 Units 28,264.39 2,800,000 2,798,174
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 2005 191 Units 14,623.82 2,800,000 2,793,150
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 2016 48 Units 55,199.99 2,650,000 2,649,600
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 2006 17 Units 152,941.18 2,600,000 2,600,000
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 2005 10 Units 250,000.00 2,500,000 2,500,000
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 2011 36 Units 69,398.22 2,500,000 2,498,336
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 2015 54 Units 46,263.08 2,500,000 2,498,207
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 2016 81 Units 30,813.11 2,500,000 2,495,862
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 2014 76 Units 31,527.39 2,400,000 2,396,082
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 2025 16 Units 125,000.00 2,000,000 2,000,000
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 1996 29 Units 52,552.22 1,525,000 1,524,014
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 2021 9 Units 154,967.36 1,400,000 1,394,706
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 2007 54 Units 24,995.37 1,350,000 1,349,750
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 2005 107 Units 10,264.02 1,100,000 1,098,250
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 2011 30 Units 35,975.83 1,080,000 1,079,275
 A-1-8 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($)
              1   2   2
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 80,000,000 6.84400% 0.01766% 6.82634% NAP 462,603.70 NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 56,601,835 6.93800% 0.01766% 6.92034% 429,743.48 NAP 5,156,921.76
2.01 Property   1 Tyler, TX 15,247,186            
2.02 Property   1 Park Hills, MO 9,585,219            
2.03 Property   1 Amory, MS 5,862,587            
2.04 Property   1 Auburn, IN 5,572,802            
2.05 Property   1 West Burlington, IA 5,572,802            
2.06 Property   1 Greensboro, NC 3,740,464            
2.07 Property   1 Danville, KY 3,321,390            
2.08 Property   1 Maysville, KY 2,349,494            
2.09 Property   1 Mayville, WI 2,318,286            
2.10 Property   1 Mt. Sterling, KY 1,627,258            
2.11 Property   1 Vardaman, MS 1,404,346            
3 Loan 39, 40 1 700 6th Street 54,197,000 7.38000% 0.01766% 7.36234% NAP 337,940.88 NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 52,170,000 6.81700% 0.01766% 6.79934% NAP 300,485.31 NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls 50,000,000 6.98090% 0.01766% 6.96324% NAP 294,910.71 NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 37,830,735 6.76070% 0.01766% 6.74304% 260,995.93 229,057.84 3,131,951.16
7 Loan 65, 66 1 Silverado Ranch Plaza 38,000,000 7.17000% 0.01766% 7.15234% NAP 230,203.47 NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 28,000,000 6.65700% 0.01766% 6.63934% NAP 157,487.36 NAP
9 Loan 79 1 Hampton Inn Tropicana 26,500,000 7.25500% 0.01766% 7.23734% NAP 162,439.79 NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 21,314,907 6.99000% 0.01766% 6.97234% 149,541.98 132,882.81 1,794,503.76
10.01 Property   1 700 Canal Street 15,915,130            
10.02 Property   1 850 Canal Street 5,399,776            
11 Loan 87, 88, 89 1 Southport Commons 21,614,500 6.65400% 0.01766% 6.63634% NAP 121,517.02 NAP
12 Loan 90 3 Parkway Realty Portfolio 16,125,218 6.97940% 0.01766% 6.96174% 122,825.12 NAP 1,473,901.44
12.01 Property   1 1816 & 1826 White Plains Road 7,429,118            
12.02 Property   1 3191 Rochambeau Avenue 5,067,926            
12.03 Property   1 3273 Parkside Place 3,628,174            
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 15,536,060 6.07400% 0.01766% 6.05634% 105,755.37 89,809.43 1,269,064.44
14 Loan 94, 95 1 224 Avenue B 17,000,000 6.11000% 0.01766% 6.09234% NAP 87,760.53 NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 16,000,000 6.57000% 0.01766% 6.55234% NAP 88,816.67 NAP
15.01 Property   1 60-62 Second Avenue 13,714,286            
15.02 Property   1 58 Second Avenue 2,285,714            
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 15,500,000 6.63900% 0.01766% 6.62134% NAP 86,944.77 NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 15,000,000 6.09000% 0.01766% 6.07234% NAP 77,182.29 NAP
18 Loan   1 340-350 West 57th Street  12,500,000 6.99000% 0.01766% 6.97234% NAP 73,823.78 NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 10,000,000 6.78100% 0.01766% 6.76334% NAP 57,293.17 NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 8,581,809 6.41000% 0.09516% 6.31484% 62,616.08 NAP 751,392.96
21 Loan 116 1 Boynton Medplex 8,264,743 7.10600% 0.01766% 7.08834% 63,545.26 NAP 762,543.12
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 9,000,000 6.10000% 0.09516% 6.00484% NAP 46,385.42 NAP
23 Loan 117 1 NC Self Storage 9,000,000 6.71000% 0.01766% 6.69234% NAP 51,023.96 NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 8,000,000 6.09300% 0.01766% 6.07534% NAP 41,184.17 NAP
24.01 Property   1 Fair City Mall 4,693,651            
24.02 Property   1 Plaza at Landmark 3,306,349            
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 7,090,089 6.82000% 0.09516% 6.72484% 45,630.03 NAP 547,560.36
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 6,447,222 6.47000% 0.09516% 6.37484% 47,257.23 NAP 567,086.76
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 6,109,738 6.76000% 0.09516% 6.66484% 45,773.04 NAP 549,276.48
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 6,750,000 6.34000% 0.09516% 6.24484% NAP 36,157.81 NAP
29 Loan 128, 129 1 172 Madison 6,750,000 7.31000% 0.01766% 7.29234% NAP 41,689.84 NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 6,500,000 6.54000% 0.09516% 6.44484% NAP 35,917.01 NAP
31 Loan 130, 131 1 Columbia Marketplace 6,500,000 7.26000% 0.01766% 7.24234% NAP 39,871.18 NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 5,534,891 6.13000% 0.09516% 6.03484% 39,515.70 NAP 474,188.40
33 Loan 132, 133 1 200 Allegheny 5,167,635 6.53200% 0.01766% 6.51434% 38,050.44 NAP 456,605.28
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 5,141,346 6.27000% 0.09516% 6.17484% 31,303.25 NAP 375,639.00
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 5,043,389 6.78000% 0.09516% 6.68484% 35,782.64 NAP 429,391.68
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 4,614,241 6.93000% 0.09516% 6.83484% 35,012.22 NAP 420,146.64
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 4,899,510 6.65000% 0.09516% 6.55484% 31,001.12 NAP 372,013.44
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 5,000,000 6.85100% 0.01766% 6.83334% NAP 28,942.30 NAP
38.01 Property   1 Pismo Beach Premium Outlets 2,500,000            
38.02 Property   1 Queenstown Premium Outlets 2,500,000            
39 Loan 142 1 College Square III 4,850,000 7.19600% 0.01766% 7.17834% NAP 29,487.78 NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 4,429,309 6.15000% 0.09516% 6.05484% 26,633.52 NAP 319,602.24
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  4,310,312 6.38000% 0.09516% 6.28484% 26,538.74 NAP 318,464.88
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 4,500,000 6.20000% 0.09516% 6.10484% NAP 23,572.92 NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 3,715,819 7.09000% 0.09516% 6.99484% 28,532.71 NAP 342,392.52
44 Loan   1 CubeSmart Cape Coral 4,200,000 6.42500% 0.01766% 6.40734% NAP 22,799.83 NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 3,906,629 6.61000% 0.09516% 6.51484% 24,622.40 NAP 295,468.80
 A-1-9 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($)
              1   2   2
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 3,250,000 6.98000% 0.09516% 6.88484% NAP 19,166.72 NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 2,919,372 6.63000% 0.09516% 6.53484% 18,437.02 NAP 221,244.24
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 2,479,496 6.65000% 0.09516% 6.55484% 18,424.39 NAP 221,092.68
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 2,433,139 6.86000% 0.09516% 6.76484% 18,365.95 NAP 220,391.40
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 2,399,800 6.36000% 0.09516% 6.26484% 17,440.90 NAP 209,290.80
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 2,526,352 7.27000% 0.09516% 7.17484% 16,990.16 NAP 203,881.92
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 2,600,000 6.42000% 0.09516% 6.32484% NAP 14,103.19 NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 2,500,000 6.38000% 0.09516% 6.28484% NAP 13,476.27 NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 2,168,340 6.79000% 0.09516% 6.69484% 16,281.48 NAP 195,377.76
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 2,152,893 6.53000% 0.09516% 6.43484% 15,851.06 NAP 190,212.72
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 2,147,266 6.44000% 0.09516% 6.34484% 15,703.18 NAP 188,438.16
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 2,064,844 6.50000% 0.09516% 6.40484% 15,169.63 NAP 182,035.56
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 2,000,000 6.50000% 0.09516% 6.40484% NAP 10,983.80 NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 1,326,262 6.89000% 0.09516% 6.79484% 10,033.45 NAP 120,401.40
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 944,198 6.75000% 0.09516% 6.65484% 10,645.10 NAP 127,741.20
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 1,280,856 7.01000% 0.09516% 6.91484% 8,399.13 NAP 100,789.56
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 949,283 6.61000% 0.09516% 6.51484% 7,032.51 NAP 84,390.12
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 935,960 6.76000% 0.09516% 6.66484% 7,012.04 NAP 84,144.48
 A-1-10 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
                     
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 5,551,244.40 Interest Only No Actual/360 120 120
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP Amortizing Balloon No Actual/360 0 0
2.01 Property   1 Tyler, TX            
2.02 Property   1 Park Hills, MO            
2.03 Property   1 Amory, MS            
2.04 Property   1 Auburn, IN            
2.05 Property   1 West Burlington, IA            
2.06 Property   1 Greensboro, NC            
2.07 Property   1 Danville, KY            
2.08 Property   1 Maysville, KY            
2.09 Property   1 Mayville, WI            
2.10 Property   1 Mt. Sterling, KY            
2.11 Property   1 Vardaman, MS            
3 Loan 39, 40 1 700 6th Street 4,055,290.56 Interest Only No Actual/360 120 119
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 3,605,823.72 Interest Only No Actual/360 120 118
5 Loan 9, 47, 48, 49, 50 1 The Falls 3,538,928.52 Interest Only No Actual/360 120 115
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 2,748,694.08 Interest Only, Amortizing Balloon No Actual/360 60 55
7 Loan 65, 66 1 Silverado Ranch Plaza 2,762,441.64 Interest Only No Actual/360 120 119
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 1,889,848.32 Interest Only No Actual/360 120 116
9 Loan 79 1 Hampton Inn Tropicana 1,949,277.43 Interest Only No Actual/360 120 120
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 1,594,593.72 Interest Only, Amortizing Balloon No Actual/360 60 59
10.01 Property   1 700 Canal Street            
10.02 Property   1 850 Canal Street            
11 Loan 87, 88, 89 1 Southport Commons 1,458,204.24 Interest Only No Actual/360 120 113
12 Loan 90 3 Parkway Realty Portfolio NAP Amortizing Balloon No Actual/360 0 0
12.01 Property   1 1816 & 1826 White Plains Road            
12.02 Property   1 3191 Rochambeau Avenue            
12.03 Property   1 3273 Parkside Place            
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 1,077,713.16 Interest Only, Amortizing Balloon No Actual/360 24 20
14 Loan 94, 95 1 224 Avenue B 1,053,126.36 Interest Only No Actual/360 120 116
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 1,065,800.04 Interest Only No Actual/360 120 118
15.01 Property   1 60-62 Second Avenue            
15.02 Property   1 58 Second Avenue            
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 1,043,337.24 Interest Only No Actual/360 120 114
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 926,187.48 Interest Only No Actual/360 120 117
18 Loan   1 340-350 West 57th Street  885,885.36 Interest Only No Actual/360 120 120
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 687,518.04 Interest Only No Actual/360 60 52
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP Amortizing Balloon No Actual/360 0 0
21 Loan 116 1 Boynton Medplex NAP Amortizing Balloon No Actual/360 0 0
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 556,625.04 Interest Only No Actual/360 120 118
23 Loan 117 1 NC Self Storage 612,287.52 Interest Only No Actual/360 120 119
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 494,210.04 Interest Only No Actual/360 120 112
24.01 Property   1 Fair City Mall            
24.02 Property   1 Plaza at Landmark            
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP Amortizing Balloon No Actual/360 0 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP Amortizing Balloon No Actual/360 0 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 433,893.72 Interest Only No Actual/360 120 119
29 Loan 128, 129 1 172 Madison 500,278.08 Interest Only No Actual/360 120 120
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 431,004.12 Interest Only No Actual/360 120 117
31 Loan 130, 131 1 Columbia Marketplace 478,454.17 Interest Only No Actual/360 120 119
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP Amortizing Balloon No Actual/360 0 0
33 Loan 132, 133 1 200 Allegheny NAP Amortizing Balloon No Actual/360 0 0
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP Amortizing Balloon No Actual/360 0 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP Amortizing Balloon No Actual/360 0 0
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP Amortizing Balloon No Actual/360 0 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP Amortizing Balloon No Actual/360 0 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 347,307.60 Interest Only No Actual/360 120 117
38.01 Property   1 Pismo Beach Premium Outlets            
38.02 Property   1 Queenstown Premium Outlets            
39 Loan 142 1 College Square III 353,853.36 Interest Only No Actual/360 120 118
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP Amortizing Balloon No Actual/360 0 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 282,875.04 Interest Only No Actual/360 120 117
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
44 Loan   1 CubeSmart Cape Coral 273,597.92 Interest Only No Actual/360 120 118
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP Amortizing Balloon No Actual/360 0 0
 A-1-11 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
                     
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 230,000.64 Interest Only No Actual/360 120 119
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP Amortizing Balloon No Actual/360 0 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP Amortizing Balloon No Actual/360 0 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 169,238.28 Interest Only No Actual/360 120 117
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 161,715.24 Interest Only No Actual/360 120 118
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP Amortizing Balloon No Actual/360 0 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP Amortizing Balloon No Actual/360 0 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 131,805.60 Interest Only No Actual/360 120 118
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP Amortizing Balloon No Actual/360 0 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP Amortizing Balloon No Actual/360 0 0
 A-1-12 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 120 120 0 0 10/21/2026 0 1
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 120 119 360 359 9/18/2026 1 6
2.01 Property   1 Tyler, TX              
2.02 Property   1 Park Hills, MO              
2.03 Property   1 Amory, MS              
2.04 Property   1 Auburn, IN              
2.05 Property   1 West Burlington, IA              
2.06 Property   1 Greensboro, NC              
2.07 Property   1 Danville, KY              
2.08 Property   1 Maysville, KY              
2.09 Property   1 Mayville, WI              
2.10 Property   1 Mt. Sterling, KY              
2.11 Property   1 Vardaman, MS              
3 Loan 39, 40 1 700 6th Street 120 119 0 0 10/2/2026 1 6
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 120 118 0 0 8/21/2026 2 6
5 Loan 9, 47, 48, 49, 50 1 The Falls 120 115 0 0 6/1/2026 5 1
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 120 115 360 360 6/5/2026 5 6
7 Loan 65, 66 1 Silverado Ranch Plaza 120 119 0 0 10/1/2026 1 6
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 120 116 0 0 6/23/2026 4 1
9 Loan 79 1 Hampton Inn Tropicana 120 120 0 0 10/27/2026 0 6
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 120 119 360 360 9/28/2026 1 6
10.01 Property   1 700 Canal Street              
10.02 Property   1 850 Canal Street              
11 Loan 87, 88, 89 1 Southport Commons 120 113 0 0 3/10/2026 7 6
12 Loan 90 3 Parkway Realty Portfolio 120 120 360 360 10/8/2026 0 6
12.01 Property   1 1816 & 1826 White Plains Road              
12.02 Property   1 3191 Rochambeau Avenue              
12.03 Property   1 3273 Parkside Place              
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 120 116 360 360 6/11/2026 4 6
14 Loan 94, 95 1 224 Avenue B 120 116 0 0 7/2/2026 4 6
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 120 118 0 0 8/28/2026 2 6
15.01 Property   1 60-62 Second Avenue              
15.02 Property   1 58 Second Avenue              
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 120 114 0 0 4/17/2026 6 6
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 120 117 0 0 8/3/2026 3 6
18 Loan   1 340-350 West 57th Street  120 120 0 0 10/16/2026 0 6
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 60 52 0 0 2/12/2026 8 6
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 120 118 360 358 8/28/2026 2 1
21 Loan 116 1 Boynton Medplex 120 118 360 358 9/11/2026 2 6
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 120 118 0 0 8/27/2026 2 1
23 Loan 117 1 NC Self Storage 120 119 0 0 9/18/2026 1 6
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 120 112 0 0 2/20/2026 8 1
24.01 Property   1 Fair City Mall              
24.02 Property   1 Plaza at Landmark              
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 120 119 480 479 9/29/2026 1 1
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 120 118 360 358 8/24/2026 2 1
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 120 119 360 359 9/30/2026 1 1
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 120 119 0 0 9/3/2026 1 1
29 Loan 128, 129 1 172 Madison 120 120 0 0 10/16/2026 0 6
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 120 117 0 0 7/29/2026 3 1
31 Loan 130, 131 1 Columbia Marketplace 120 119 0 0 9/23/2026 1 6
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 120 116 360 356 6/30/2026 4 1
33 Loan 132, 133 1 200 Allegheny 120 113 360 353 3/9/2026 7 6
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 120 118 480 478 8/31/2026 2 1
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 84 80 360 356 6/30/2026 4 1
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 120 119 360 359 9/30/2026 1 1
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 120 117 480 477 7/30/2026 3 1
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 120 117 0 0 7/6/2026 3 1
38.01 Property   1 Pismo Beach Premium Outlets              
38.02 Property   1 Queenstown Premium Outlets              
39 Loan 142 1 College Square III 120 118 0 0 8/17/2026 2 6
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 120 117 480 477 7/29/2026 3 1
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  120 119 480 479 9/29/2026 1 1
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 120 117 0 0 7/27/2026 3 1
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 120 119 360 359 9/30/2026 1 1
44 Loan   1 CubeSmart Cape Coral 120 118 0 0 8/26/2026 2 6
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 120 118 480 478 8/31/2026 2 1
 A-1-13 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 120 119 0 0 9/28/2026 1 1
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 120 118 480 478 8/31/2026 2 1
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 120 118 360 358 8/28/2026 2 1
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 120 119 360 359 9/29/2026 1 1
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 120 117 360 357 7/31/2026 3 1
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 120 119 480 479 9/30/2026 1 1
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 120 117 0 0 7/28/2026 3 1
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 120 118 0 0 8/20/2026 2 1
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 120 119 360 359 9/28/2026 1 1
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 120 119 360 359 9/30/2026 1 1
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 120 118 360 358 8/27/2026 2 1
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 120 118 360 358 8/26/2026 2 1
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 120 118 0 0 8/25/2026 2 1
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 120 119 360 359 9/25/2026 1 1
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 120 118 240 238 9/1/2026 2 1
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 120 119 480 479 9/28/2026 1 1
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 120 118 360 358 8/24/2026 2 1
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 120 119 360 359 9/29/2026 1 1
 A-1-14 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                      3
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 12/1/2026 NAP 11/1/2036 NAP 0 0 L(24),D(89),O(7)
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 11/6/2026 11/6/2026 10/6/2036 NAP 0 0 L(12),YM1(102),O(6)
2.01 Property   1 Tyler, TX              
2.02 Property   1 Park Hills, MO              
2.03 Property   1 Amory, MS              
2.04 Property   1 Auburn, IN              
2.05 Property   1 West Burlington, IA              
2.06 Property   1 Greensboro, NC              
2.07 Property   1 Danville, KY              
2.08 Property   1 Maysville, KY              
2.09 Property   1 Mayville, WI              
2.10 Property   1 Mt. Sterling, KY              
2.11 Property   1 Vardaman, MS              
3 Loan 39, 40 1 700 6th Street 11/6/2026 NAP 10/6/2036 NAP 0 0 L(25),YM1(88),O(7)
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 10/6/2026 NAP 9/6/2036 NAP 0 0 L(26),D(87),O(7)
5 Loan 9, 47, 48, 49, 50 1 The Falls 7/1/2026 NAP 6/1/2036 NAP 0 0 L(29),D(84),O(7)
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 7/6/2026 7/6/2031 6/6/2036 NAP 0 0 L(29),D(86),O(5)
7 Loan 65, 66 1 Silverado Ranch Plaza 11/6/2026 NAP 10/6/2036 NAP 0 0 L(25),D(88),O(7)
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 8/1/2026 NAP 7/1/2036 NAP 0 0 L(28),D(85),O(7)
9 Loan 79 1 Hampton Inn Tropicana 12/6/2026 NAP 11/6/2036 NAP 0 0 L(24),DorYM1(90),O(6)
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 11/6/2026 11/6/2031 10/6/2036 NAP 0 0 L(25),D(88),O(7)
10.01 Property   1 700 Canal Street              
10.02 Property   1 850 Canal Street              
11 Loan 87, 88, 89 1 Southport Commons 5/6/2026 NAP 4/6/2036 NAP 0 0 L(31),D(82),O(7)
12 Loan 90 3 Parkway Realty Portfolio 12/6/2026 12/6/2026 11/6/2036 NAP 0 0 L(24),D(91),O(5)
12.01 Property   1 1816 & 1826 White Plains Road              
12.02 Property   1 3191 Rochambeau Avenue              
12.03 Property   1 3273 Parkside Place              
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 8/6/2026 8/6/2028 7/6/2036 NAP 5 (Twice per loan term) 0 L(12),YM1(16),DorYM1(85),O(7)
14 Loan 94, 95 1 224 Avenue B 8/6/2026 NAP 7/6/2036 NAP 0 0 L(28),D(85),O(7)
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 10/6/2026 NAP 9/6/2036 NAP 0 0 L(26),D(87),O(7)
15.01 Property   1 60-62 Second Avenue              
15.02 Property   1 58 Second Avenue              
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 6/6/2026 NAP 5/6/2036 NAP 0 0 L(30),D(85),O(5)
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 9/6/2026 NAP 8/6/2036 NAP 0 0 L(27),D(86),O(7)
18 Loan   1 340-350 West 57th Street  12/6/2026 NAP 11/6/2036 NAP 0 0 L(24),YM1(89),O(7)
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 4/6/2026 NAP 3/6/2031 NAP 0 0 L(32),D(24),O(4)
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
21 Loan 116 1 Boynton Medplex 10/6/2026 10/6/2026 9/6/2036 NAP 0 0 L(5),YM1(108),O(7)
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 10/1/2026 NAP 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
23 Loan 117 1 NC Self Storage 11/6/2026 NAP 10/6/2036 NAP 0 0 L(25),YM1(88),O(7)
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 4/1/2026 NAP 3/1/2036 NAP 0 0 L(24),YM1(90),O(6)
24.01 Property   1 Fair City Mall              
24.02 Property   1 Plaza at Landmark              
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 11/1/2026 NAP 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
29 Loan 128, 129 1 172 Madison 12/6/2026 NAP 11/6/2036 NAP 0 0 L(24),D(89),O(7)
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 9/1/2026 NAP 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
31 Loan 130, 131 1 Columbia Marketplace 11/6/2026 NAP 10/6/2036 NAP 0 0 L(25),D(91),O(4)
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 8/1/2026 8/1/2026 7/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
33 Loan 132, 133 1 200 Allegheny 5/6/2026 5/6/2026 4/6/2036 NAP 0 0 L(31),D(82),O(7)
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 8/1/2026 8/1/2026 7/1/2033 NAP 10 10 YM1(77),1%(3),O(4)
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 9/1/2026 9/1/2026 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 9/1/2026 NAP 8/1/2036 NAP 0 0 L(27),D(86),O(7)
38.01 Property   1 Pismo Beach Premium Outlets              
38.02 Property   1 Queenstown Premium Outlets              
39 Loan 142 1 College Square III 10/6/2026 NAP 9/6/2036 NAP 0 0 L(26),D(87),O(7)
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 9/1/2026 9/1/2026 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 9/1/2026 NAP 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
44 Loan   1 CubeSmart Cape Coral 10/6/2026 NAP 9/6/2036 NAP 0 0 L(26),D(90),O(4)
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
 A-1-15 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                      3
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 11/1/2026 NAP 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 9/1/2026 9/1/2026 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 9/1/2026 NAP 8/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 10/1/2026 NAP 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 10/1/2026 NAP 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 10/1/2026 10/1/2026 9/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 11/1/2026 11/1/2026 10/1/2036 NAP 10 10 YM1(113),1%(3),O(4)
 A-1-16 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($)
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 30,714,527 12,042,328 18,672,199 7/31/2026 T-12 29,487,164 12,075,468
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 5,927,698 2,504,868 3,422,830 3/31/2026 T-12 NAV NAV
2.01 Property   1 Tyler, TX 2,764,359 386,041 2,378,319 3/31/2026 T-12 NAV NAV
2.02 Property   1 Park Hills, MO 671,470 322,545 348,925 3/31/2026 T-12 NAV NAV
2.03 Property   1 Amory, MS 80,852 220,915 (140,063) 3/31/2026 T-12 NAV NAV
2.04 Property   1 Auburn, IN 771,350 385,865 385,485 3/31/2026 T-12 NAV NAV
2.05 Property   1 West Burlington, IA 0 469,096 (469,096) 3/31/2026 T-12 NAV NAV
2.06 Property   1 Greensboro, NC 156,740 81,585 75,155 3/31/2026 T-12 NAV NAV
2.07 Property   1 Danville, KY 614,987 142,068 472,918 3/31/2026 T-12 NAV NAV
2.08 Property   1 Maysville, KY 334,977 78,453 256,523 3/31/2026 T-12 NAV NAV
2.09 Property   1 Mayville, WI 205,351 288,560 (83,208) 3/31/2026 T-12 NAV NAV
2.10 Property   1 Mt. Sterling, KY 327,612 38,261 289,351 3/31/2026 T-12 NAV NAV
2.11 Property   1 Vardaman, MS 0 91,479 (91,479) 3/31/2026 T-12 NAV NAV
3 Loan 39, 40 1 700 6th Street 17,141,752 7,681,557 9,460,195 8/31/2026 T-12 16,965,263 7,719,922
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 12,145,857 3,951,466 8,194,391 4/30/2026 T-12 11,975,215 3,928,860
5 Loan 9, 47, 48, 49, 50 1 The Falls 24,271,447 7,965,982 16,305,465 3/31/2026 T-12 23,430,376 7,771,188
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 42,464,523 24,046,468 18,418,055 3/31/2026 T-12 41,791,641 23,975,964
7 Loan 65, 66 1 Silverado Ranch Plaza 5,133,995 1,588,900 3,545,096 6/30/2026 T-12 4,993,516 1,471,972
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 39,526,201 11,376,591 28,149,610 3/31/2026 T-12 39,550,720 11,398,217
9 Loan 79 1 Hampton Inn Tropicana 12,296,736 8,068,808 4,227,928 9/30/2026 T-12 13,025,547 8,152,238
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 6,564,801 2,200,013 4,364,788 6/30/2026 T-12 6,509,974 2,140,742
10.01 Property   1 700 Canal Street 3,723,759 1,148,300 2,575,459 6/30/2026 T-12 3,609,600 1,122,469
10.02 Property   1 850 Canal Street 2,841,043 1,051,713 1,789,329 6/30/2026 T-12 2,900,374 1,018,273
11 Loan 87, 88, 89 1 Southport Commons 3,402,580 994,463 2,408,117 9/30/2026 T-12 3,307,895 877,980
12 Loan 90 3 Parkway Realty Portfolio 3,591,787 1,784,420 1,807,367 Various T-12 3,627,371 1,754,388
12.01 Property   1 1816 & 1826 White Plains Road 1,753,155 910,269 842,886 6/30/2026 T-12 1,759,728 893,988
12.02 Property   1 3191 Rochambeau Avenue 1,082,530 496,124 586,405 6/30/2026 T-12 1,074,392 497,406
12.03 Property   1 3273 Parkside Place 756,103 378,027 378,076 3/31/2026 T-12 793,252 362,995
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 2,515,925 691,655 1,824,270 3/31/2026 T-12 2,514,691 707,992
14 Loan 94, 95 1 224 Avenue B 842,200 341,417 500,783 5/31/2026 T-12 NAV NAV
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 1,230,564 461,152 769,412 6/30/2026 T-12 909,681 357,704
15.01 Property   1 60-62 Second Avenue 793,768 386,064 407,704 6/30/2026 T-12 614,339 303,573
15.02 Property   1 58 Second Avenue 436,796 75,088 361,708 6/30/2026 T-12 295,342 54,131
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 7,844,722 2,445,947 5,398,775 12/31/2025 T-12 6,349,568 2,482,791
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 12,002,612 10,101,477 1,901,135 1/31/2026 T-12 10,841,572 9,715,550
18 Loan   1 340-350 West 57th Street  2,022,121 908,979 1,113,142 6/30/2026 T-12 1,903,918 910,294
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAV NAV NAV NAV NAV NAV NAV
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAV NAV NAV NAV NAV NAV NAV
21 Loan 116 1 Boynton Medplex 1,324,322 0 1,324,322 4/30/2026 T-12 1,315,467 0
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAV NAV NAV NAV NAV NAV NAV
23 Loan 117 1 NC Self Storage 1,638,849 444,583 1,194,266 7/31/2026 T-12 1,700,839 441,823
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 20,921,738 6,835,984 14,085,754 12/31/2025 T-12 18,996,282 6,400,875
24.01 Property   1 Fair City Mall 11,093,491 3,540,543 7,552,948 12/31/2025 T-12 9,657,966 3,170,280
24.02 Property   1 Plaza at Landmark 9,828,247 3,295,441 6,532,806 12/31/2025 T-12 9,338,316 3,230,595
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAV NAV NAV NAV NAV NAV NAV
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAV NAV NAV NAV NAV NAV NAV
29 Loan 128, 129 1 172 Madison NAV NAV NAV NAV NAV NAV NAV
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAV NAV NAV NAV NAV NAV NAV
31 Loan 130, 131 1 Columbia Marketplace 872,559 228,812 643,747 6/30/2026 T-12 803,999 226,413
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAV NAV NAV NAV NAV NAV NAV
33 Loan 132, 133 1 200 Allegheny 1,146,027 445,161 700,866 10/31/2025 T-12 945,084 388,623
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAV NAV NAV NAV NAV NAV NAV
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAV NAV NAV NAV NAV NAV NAV
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAV NAV NAV NAV NAV NAV NAV
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 15,881,732 4,043,059 11,838,673 3/31/2026 T-12 16,282,304 3,983,057
38.01 Property   1 Pismo Beach Premium Outlets 7,249,844 1,833,646 5,416,198 3/31/2026 T-12 7,617,964 1,827,101
38.02 Property   1 Queenstown Premium Outlets 8,631,888 2,209,413 6,422,475 3/31/2026 T-12 8,664,340 2,155,956
39 Loan 142 1 College Square III 836,657 303,946 532,711 5/31/2026 T-12 762,551 290,034
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAV NAV NAV NAV NAV NAV NAV
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAV NAV NAV NAV NAV NAV NAV
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAV NAV NAV NAV NAV NAV NAV
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAV NAV NAV NAV NAV NAV NAV
44 Loan   1 CubeSmart Cape Coral 997,038 493,072 503,966 6/30/2026 T-12 974,930 493,362
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAV NAV NAV NAV NAV NAV NAV
 A-1-17 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($)
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAV NAV NAV NAV NAV NAV NAV
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAV NAV NAV NAV NAV NAV NAV
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAV NAV NAV NAV NAV NAV NAV
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAV NAV NAV NAV NAV NAV NAV
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAV NAV NAV NAV NAV NAV NAV
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAV NAV NAV NAV NAV NAV NAV
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAV NAV NAV NAV NAV NAV NAV
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAV NAV NAV NAV NAV NAV NAV
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAV NAV NAV NAV NAV NAV NAV
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAV NAV NAV NAV NAV NAV NAV
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAV NAV NAV NAV NAV NAV NAV
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAV NAV NAV NAV NAV NAV NAV
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAV NAV NAV NAV NAV NAV NAV
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAV NAV NAV NAV NAV NAV NAV
 A-1-18 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 17,411,696 12/31/2025 T-12 28,625,883 12,316,932 16,308,951 12/31/2024
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAV NAV NAV NAV NAV NAV NAV
2.01 Property   1 Tyler, TX NAV NAV NAV NAV NAV NAV NAV
2.02 Property   1 Park Hills, MO NAV NAV NAV NAV NAV NAV NAV
2.03 Property   1 Amory, MS NAV NAV NAV NAV NAV NAV NAV
2.04 Property   1 Auburn, IN NAV NAV NAV NAV NAV NAV NAV
2.05 Property   1 West Burlington, IA NAV NAV NAV NAV NAV NAV NAV
2.06 Property   1 Greensboro, NC NAV NAV NAV NAV NAV NAV NAV
2.07 Property   1 Danville, KY NAV NAV NAV NAV NAV NAV NAV
2.08 Property   1 Maysville, KY NAV NAV NAV NAV NAV NAV NAV
2.09 Property   1 Mayville, WI NAV NAV NAV NAV NAV NAV NAV
2.10 Property   1 Mt. Sterling, KY NAV NAV NAV NAV NAV NAV NAV
2.11 Property   1 Vardaman, MS NAV NAV NAV NAV NAV NAV NAV
3 Loan 39, 40 1 700 6th Street 9,245,340 12/31/2025 T-12 20,266,094 7,877,294 12,388,800 12/31/2024
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 8,046,355 12/31/2025 T-12 11,972,218 3,805,931 8,166,287 12/31/2024
5 Loan 9, 47, 48, 49, 50 1 The Falls 15,659,188 12/31/2025 T-12 21,925,457 7,093,699 14,831,758 12/31/2024
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 17,815,677 12/31/2025 T-12 44,857,253 23,117,798 21,739,455 12/31/2024
7 Loan 65, 66 1 Silverado Ranch Plaza 3,521,543 12/31/2025 T-12 4,958,451 1,345,792 3,612,658 12/31/2024
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 28,152,503 12/31/2025 T-12 39,990,726 10,306,404 29,684,322 12/31/2024
9 Loan 79 1 Hampton Inn Tropicana 4,873,308 12/31/2025 T-12 14,227,383 8,521,684 5,705,699 12/31/2024
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 4,369,232 12/31/2025 T-12 6,102,353 2,143,523 3,958,830 12/31/2024
10.01 Property   1 700 Canal Street 2,487,131 12/31/2025 T-12 3,347,197 1,110,756 2,236,441 12/31/2024
10.02 Property   1 850 Canal Street 1,882,101 12/31/2025 T-12 2,755,156 1,032,766 1,722,390 12/31/2024
11 Loan 87, 88, 89 1 Southport Commons 2,429,915 12/31/2025 T-12 3,049,008 984,599 2,064,409 12/31/2024
12 Loan 90 3 Parkway Realty Portfolio 1,872,983 12/31/2025 T-12 3,623,115 1,581,261 2,041,854 12/31/2024
12.01 Property   1 1816 & 1826 White Plains Road 865,740 12/31/2025 T-12 1,786,515 817,661 968,854 12/31/2024
12.02 Property   1 3191 Rochambeau Avenue 576,986 12/31/2025 T-12 1,099,732 430,936 668,796 12/31/2024
12.03 Property   1 3273 Parkside Place 430,257 12/31/2025 T-12 736,868 332,664 404,204 12/31/2024
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 1,806,699 12/31/2025 T-12 2,466,166 721,503 1,744,663 12/31/2024
14 Loan 94, 95 1 224 Avenue B NAV NAV NAV NAV NAV NAV NAV
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 551,977 12/31/2025 T-12 564,692 164,641 400,051 12/31/2024
15.01 Property   1 60-62 Second Avenue 310,766 12/31/2025 T-12 437,971 138,192 299,779 12/31/2024
15.02 Property   1 58 Second Avenue 241,211 12/31/2025 T-12 126,721 26,449 100,272 12/31/2024
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 3,866,777 12/31/2024 T-12 6,024,646 1,791,348 4,233,298 12/31/2023
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 1,126,022 1/31/2025 T-12 10,146,182 9,522,070 624,112 1/31/2024
18 Loan   1 340-350 West 57th Street  993,624 12/31/2025 T-12 1,940,342 890,362 1,049,980 12/31/2024
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAV NAV NAV NAV NAV NAV NAV
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAV NAV NAV NAV NAV NAV NAV
21 Loan 116 1 Boynton Medplex 1,315,467 12/31/2025 T-12 1,218,404 0 1,218,404 12/31/2024
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAV NAV NAV NAV NAV NAV NAV
23 Loan 117 1 NC Self Storage 1,259,016 12/31/2025 T-12 1,720,954 448,921 1,272,033 12/31/2024
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 12,595,407 12/31/2024 T-12 18,734,677 5,637,653 13,097,024 12/31/2023
24.01 Property   1 Fair City Mall 6,487,686 12/31/2024 T-12 9,838,087 2,819,060 7,019,027 12/31/2023
24.02 Property   1 Plaza at Landmark 6,107,721 12/31/2024 T-12 8,896,590 2,818,593 6,077,997 12/31/2023
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAV NAV NAV NAV NAV NAV NAV
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAV NAV NAV NAV NAV NAV NAV
29 Loan 128, 129 1 172 Madison NAV NAV NAV NAV NAV NAV NAV
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAV NAV NAV NAV NAV NAV NAV
31 Loan 130, 131 1 Columbia Marketplace 577,586 12/31/2025 T-12 932,622 188,529 744,093 12/31/2024
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAV NAV NAV NAV NAV NAV NAV
33 Loan 132, 133 1 200 Allegheny 556,461 12/31/2024 T-12 612,149 332,944 279,205 12/31/2023
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAV NAV NAV NAV NAV NAV NAV
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAV NAV NAV NAV NAV NAV NAV
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAV NAV NAV NAV NAV NAV NAV
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 12,299,247 12/31/2025 T-12 15,765,283 3,635,918 12,129,365 12/31/2024
38.01 Property   1 Pismo Beach Premium Outlets 5,790,863 12/31/2025 T-12 7,269,250 1,667,352 5,601,898 12/31/2024
38.02 Property   1 Queenstown Premium Outlets 6,508,384 12/31/2025 T-12 8,496,033 1,968,566 6,527,467 12/31/2024
39 Loan 142 1 College Square III 472,517 12/31/2025 T-12 836,115 248,300 587,815 12/31/2024
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAV NAV NAV NAV NAV NAV NAV
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAV NAV NAV NAV NAV NAV NAV
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAV NAV NAV NAV NAV NAV NAV
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAV NAV NAV NAV NAV NAV NAV
44 Loan   1 CubeSmart Cape Coral 481,568 12/31/2025 T-12 905,392 512,008 393,384 12/31/2024
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAV NAV NAV NAV NAV NAV NAV
 A-1-19 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAV NAV NAV NAV NAV NAV NAV
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAV NAV NAV NAV NAV NAV NAV
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAV NAV NAV NAV NAV NAV NAV
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAV NAV NAV NAV NAV NAV NAV
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAV NAV NAV NAV NAV NAV NAV
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAV NAV NAV NAV NAV NAV NAV
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAV NAV NAV NAV NAV NAV NAV
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAV NAV NAV NAV NAV NAV NAV
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAV NAV NAV NAV NAV NAV NAV
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAV NAV NAV NAV NAV NAV NAV
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAV NAV NAV NAV NAV NAV NAV
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAV NAV NAV NAV NAV NAV NAV
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAV NAV NAV NAV NAV NAV NAV
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAV NAV NAV NAV NAV NAV NAV
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAV NAV NAV NAV NAV NAV NAV
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAV NAV NAV NAV NAV NAV NAV
 A-1-20 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills T-12 88.0% 31,861,881 12,150,667 19,711,214 182,381 814,812
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAV 92.4% 12,837,759 3,038,215 9,799,544 278,153 506,087
2.01 Property   1 Tyler, TX NAV 100.0% 3,202,631 641,224 2,561,406 47,822 134,051
2.02 Property   1 Park Hills, MO NAV 92.6% 2,087,744 412,191 1,675,553 45,865 87,919
2.03 Property   1 Amory, MS NAV 100.0% 1,362,030 198,751 1,163,279 36,321 22,725
2.04 Property   1 Auburn, IN NAV 100.0% 1,596,530 495,899 1,100,630 32,935 52,513
2.05 Property   1 West Burlington, IA NAV 84.1% 1,424,270 429,671 994,600 39,788 111,691
2.06 Property   1 Greensboro, NC NAV 100.0% 753,534 148,709 604,825 10,188 24,610
2.07 Property   1 Danville, KY NAV 94.8% 883,482 158,668 724,814 18,148 29,198
2.08 Property   1 Maysville, KY NAV 37.8% 269,961 107,850 162,111 12,328 9,179
2.09 Property   1 Mayville, WI NAV 74.1% 558,087 253,867 304,220 13,487 13,738
2.10 Property   1 Mt. Sterling, KY NAV 100.0% 340,308 76,256 264,052 8,280 14,261
2.11 Property   1 Vardaman, MS NAV 100.0% 359,183 115,129 244,054 12,992 6,201
3 Loan 39, 40 1 700 6th Street T-12 79.4% 18,989,957 8,547,892 10,442,065 60,989 533,868
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets T-12 95.0% 12,074,368 3,938,262 8,136,106 59,142 394,280
5 Loan 9, 47, 48, 49, 50 1 The Falls T-12 88.0% 25,481,293 7,823,261 17,658,032 142,289 711,447
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag T-12 70.5% 48,586,062 24,719,530 23,866,532 163,427 1,951,408
7 Loan 65, 66 1 Silverado Ranch Plaza T-12 91.9% 5,677,553 1,612,374 4,065,179 44,652 165,299
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills T-12 97.7% 39,195,348 10,509,186 28,686,162 312,548 1,223,783
9 Loan 79 1 Hampton Inn Tropicana T-12 61.2% 12,296,736 8,064,994 4,231,742 614,837 0
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square T-12 81.3% 5,688,149 2,145,690 3,542,460 41,278 0
10.01 Property   1 700 Canal Street T-12 91.0% 3,770,643 1,134,522 2,636,121 23,662 0
10.02 Property   1 850 Canal Street T-12 67.2% 1,917,507 1,011,168 906,339 17,617 0
11 Loan 87, 88, 89 1 Southport Commons T-12 93.3% 3,298,640 960,210 2,338,430 40,011 101,379
12 Loan 90 3 Parkway Realty Portfolio T-12 95.0% 3,905,866 1,833,295 2,072,570 66,505 0
12.01 Property   1 1816 & 1826 White Plains Road T-12 95.0% 1,921,863 923,157 998,706 34,325 0
12.02 Property   1 3191 Rochambeau Avenue T-12 95.0% 1,156,622 527,716 628,906 19,001 0
12.03 Property   1 3273 Parkside Place T-12 95.0% 827,381 382,422 444,959 13,178 0
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek T-12 82.8% 2,625,628 694,688 1,930,940 8,568 0
14 Loan 94, 95 1 224 Avenue B NAV 96.8% 2,200,942 384,964 1,815,977 6,615 2,435
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue T-12 96.4% 1,882,949 379,731 1,503,218 12,315 5,000
15.01 Property   1 60-62 Second Avenue T-12 96.4% 1,219,767 307,034 912,733 11,010 3,500
15.02 Property   1 58 Second Avenue T-12 96.5% 663,182 72,697 590,484 1,305 1,500
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris T-12 92.5% 8,692,823 3,239,148 5,453,675 58,905 490,874
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower T-12 97.0% 18,811,498 10,652,922 8,158,576 25,000 0
18 Loan   1 340-350 West 57th Street  T-12 95.0% 2,143,854 936,867 1,206,987 2,144 56,658
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAV 97.0% 23,631,824 10,232,580 13,399,244 159,327 0
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAV 97.0% 11,050,492 4,783,361 6,267,131 85,000 0
21 Loan 116 1 Boynton Medplex T-12 95.0% 1,374,660 41,240 1,333,420 7,500 0
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAV 95.0% 5,122,990 1,904,868 3,218,122 74,400 0
23 Loan 117 1 NC Self Storage T-12 90.5% 1,649,946 429,047 1,220,899 8,183 0
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack T-12 94.9% 21,408,622 6,216,639 15,191,983 126,096 857,543
24.01 Property   1 Fair City Mall T-12 94.9% 11,476,500 3,054,184 8,422,316 60,506 432,829
24.02 Property   1 Plaza at Landmark T-12 95.0% 9,932,122 3,162,455 6,769,667 65,591 424,714
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAV 95.7% 4,059,676 1,330,426 2,729,250 38,100 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAV 94.5% 2,527,138 843,314 1,683,824 21,000 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAV 97.0% 9,284,299 3,852,367 5,431,932 90,000 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAV 95.4% 3,784,031 1,919,821 1,864,210 20,300 0
29 Loan 128, 129 1 172 Madison NAV 95.0% 886,729 225,764 660,965 1,280 12,160
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAV 96.0% 5,495,713 2,023,765 3,471,948 41,925 0
31 Loan 130, 131 1 Columbia Marketplace T-12 95.0% 1,111,658 246,725 864,933 17,201 30,000
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAV 95.1% 1,357,199 446,370 910,829 13,000 0
33 Loan 132, 133 1 200 Allegheny T-12 95.0% 1,195,545 417,572 777,972 15,370 25,175
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAV 96.0% 9,862,848 4,409,566 5,453,282 115,200 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAV 95.0% 4,653,594 2,050,447 2,603,147 26,900 0
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAV 96.1% 4,553,013 2,057,661 2,495,352 50,400 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAV 95.0% 3,557,739 1,241,583 2,316,156 40,200 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets T-12 82.4% 16,384,742 4,094,703 12,290,039 65,554 437,025
38.01 Property   1 Pismo Beach Premium Outlets T-12 95.3% 7,657,959 1,855,443 5,802,516 22,140 147,603
38.02 Property   1 Queenstown Premium Outlets T-12 73.6% 8,726,783 2,239,259 6,487,523 43,413 289,422
39 Loan 142 1 College Square III T-12 84.1% 908,209 340,260 567,948 4,247 42,474
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAV 97.1% 2,549,575 1,114,277 1,435,298 19,200 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAV 95.0% 3,295,628 1,467,898 1,827,730 28,750 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAV 95.0% 3,192,171 1,243,707 1,948,464 11,000 0
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAV 96.0% 2,409,492 930,902 1,478,590 19,000 0
44 Loan   1 CubeSmart Cape Coral T-12 72.1% 997,038 493,275 503,763 4,719 0
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAV 95.0% 2,059,695 806,317 1,253,378 24,900 0
 A-1-21 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAV 98.0% 2,359,966 938,234 1,421,732 15,200 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAV 97.0% 2,576,428 1,175,590 1,400,838 24,000 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAV 96.0% 2,416,764 945,303 1,471,461 19,000 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAV 95.0% 4,323,853 2,049,311 2,274,542 29,100 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAV 95.0% 4,657,403 2,289,167 2,368,236 39,900 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAV 95.0% 1,570,303 588,468 981,835 12,250 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAV 97.0% 3,090,905 808,943 2,281,962 6,800 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAV 95.0% 1,914,136 730,996 1,183,140 2,750 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAV 95.2% 2,045,858 591,297 1,454,561 10,500 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAV 95.1% 2,540,840 1,121,349 1,419,491 11,600 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAV 97.9% 2,656,251 1,024,107 1,632,144 16,200 0
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAV 96.0% 2,675,270 1,417,628 1,257,642 30,800 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAV 96.0% 1,924,512 641,451 1,283,061 17,000 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAV 96.0% 1,407,314 555,364 851,950 8,700 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAV 93.0% 1,001,145 272,205 728,940 13,500 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAV 95.0% 1,259,164 446,294 812,870 19,600 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAV 95.5% 3,398,874 1,250,495 2,148,379 24,000 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAV 97.0% 647,417 291,343 356,074 7,500 0
 A-1-22 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
            4 4      
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 18,714,021 3.05 2.90 21.2% 20.1% 225,000,000
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 9,015,305 1.90 1.75 15.1% 13.9% 126,960,000
2.01 Property   1 Tyler, TX 2,379,533         34,200,000
2.02 Property   1 Park Hills, MO 1,541,769         21,500,000
2.03 Property   1 Amory, MS 1,104,233         13,150,000
2.04 Property   1 Auburn, IN 1,015,182         12,500,000
2.05 Property   1 West Burlington, IA 843,121         12,500,000
2.06 Property   1 Greensboro, NC 570,028         8,390,000
2.07 Property   1 Danville, KY 677,467         7,450,000
2.08 Property   1 Maysville, KY 140,604         5,270,000
2.09 Property   1 Mayville, WI 276,994         5,200,000
2.10 Property   1 Mt. Sterling, KY 241,511         3,650,000
2.11 Property   1 Vardaman, MS 224,861         3,150,000
3 Loan 39, 40 1 700 6th Street 9,847,208 2.57 2.43 19.3% 18.2% 86,000,000
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 7,682,684 2.26 2.13 15.6% 14.7% 80,000,000
5 Loan 9, 47, 48, 49, 50 1 The Falls 16,804,295 1.92 1.83 13.6% 12.9% 209,200,000
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 21,751,696 1.75 1.59 13.6% 12.4% 289,480,209
7 Loan 65, 66 1 Silverado Ranch Plaza 3,855,229 1.47 1.40 10.7% 10.1% 68,500,000
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 27,149,831 3.15 2.98 21.2% 20.1% 336,000,000
9 Loan 79 1 Hampton Inn Tropicana 3,616,905 2.17 1.86 16.0% 13.6% 52,000,000
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 3,501,181 1.97 1.95 15.7% 15.6% 47,500,000
10.01 Property   1 700 Canal Street 2,612,459         28,800,000
10.02 Property   1 850 Canal Street 888,722         18,700,000
11 Loan 87, 88, 89 1 Southport Commons 2,197,040 1.60 1.51 10.8% 10.2% 31,100,000
12 Loan 90 3 Parkway Realty Portfolio 2,006,066 1.41 1.36 11.2% 10.8% 28,000,000
12.01 Property   1 1816 & 1826 White Plains Road 964,381         12,900,000
12.02 Property   1 3191 Rochambeau Avenue 609,905         8,800,000
12.03 Property   1 3273 Parkside Place 431,780         6,300,000
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 1,922,372 1.52 1.51 11.0% 11.0% 30,950,000
14 Loan 94, 95 1 224 Avenue B 1,806,927 1.72 1.72 10.7% 10.6% 27,700,000
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 1,485,903 1.41 1.39 9.4% 9.3% 24,900,000
15.01 Property   1 60-62 Second Avenue 898,224         14,100,000
15.02 Property   1 58 Second Avenue 587,679         10,800,000
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 4,903,896 2.00 1.80 13.5% 12.1% 61,700,000
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 8,133,576 3.48 3.47 21.5% 21.4% 153,000,000
18 Loan   1 340-350 West 57th Street  1,148,186 1.36 1.30 9.7% 9.2% 24,500,000
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 13,239,918 1.30 1.28 8.9% 8.8% 231,700,000
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 6,182,131 8.34 8.23 62.8% 61.9% 101,300,000
21 Loan 116 1 Boynton Medplex 1,325,920 1.75 1.74 14.1% 14.1% 16,300,000
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 3,143,722 5.78 5.65 35.8% 34.9% 65,000,000
23 Loan 117 1 NC Self Storage 1,212,716 1.99 1.98 13.6% 13.5% 19,500,000
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 14,208,344 1.49 1.39 9.2% 8.6% 234,700,000
24.01 Property   1 Fair City Mall 7,928,981         137,700,000
24.02 Property   1 Plaza at Landmark 6,279,362         97,000,000
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 2,691,150 4.98 4.91 36.4% 35.9% 37,900,000
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 1,662,824 2.97 2.93 22.5% 22.2% 26,350,000
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 5,341,932 9.89 9.73 77.1% 75.8% 116,000,000
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 1,843,910 4.30 4.25 27.6% 27.3% 71,900,000
29 Loan 128, 129 1 172 Madison 647,525 1.32 1.29 9.8% 9.6% 12,000,000
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 3,430,023 8.06 7.96 53.4% 52.8% 76,500,000
31 Loan 130, 131 1 Columbia Marketplace 817,732 1.81 1.71 13.3% 12.6% 11,400,000
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 897,829 1.92 1.89 14.1% 13.9% 15,000,000
33 Loan 132, 133 1 200 Allegheny 737,427 1.70 1.62 13.0% 12.4% 9,900,000
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 5,338,082 14.52 14.21 99.2% 97.1% 114,800,000
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 2,576,247 6.06 6.00 47.5% 47.0% 57,200,000
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 2,444,952 5.94 5.82 47.1% 46.2% 34,300,000
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 2,275,956 6.23 6.12 44.6% 43.8% 28,700,000
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 11,787,460 2.36 2.26 16.4% 15.7% 126,700,000
38.01 Property   1 Pismo Beach Premium Outlets 5,632,772         63,500,000
38.02 Property   1 Queenstown Premium Outlets 6,154,688         63,200,000
39 Loan 142 1 College Square III 521,227 1.61 1.47 11.7% 10.7% 9,500,000
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 1,416,098 4.49 4.43 30.3% 29.8% 24,600,000
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  1,798,980 5.74 5.65 39.7% 39.1% 28,900,000
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 1,937,464 6.89 6.85 43.3% 43.1% 55,000,000
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 1,459,590 4.32 4.26 34.8% 34.4% 31,900,000
44 Loan   1 CubeSmart Cape Coral 499,044 1.84 1.82 12.0% 11.9% 10,970,000
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 1,228,478 4.24 4.16 30.2% 29.6% 16,000,000
 A-1-23 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
            4 4      
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 1,406,532 6.18 6.12 43.7% 43.3% 27,800,000
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 1,376,838 6.33 6.22 45.2% 44.4% 29,650,000
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 1,452,461 6.66 6.57 51.4% 50.7% 24,900,000
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 2,245,442 10.32 10.19 81.3% 80.2% 47,600,000
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 2,328,336 11.32 11.12 84.8% 83.4% 62,600,000
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 969,585 4.82 4.76 37.1% 36.6% 13,400,000
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 2,275,162 13.48 13.44 87.8% 87.5% 55,700,000
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 1,180,390 7.32 7.30 47.3% 47.2% 35,250,000
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 1,444,061 7.44 7.39 58.2% 57.8% 42,600,000
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 1,407,891 7.46 7.40 56.8% 56.4% 34,900,000
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 1,615,944 8.66 8.58 65.4% 64.7% 28,800,000
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 1,226,842 6.91 6.74 52.5% 51.2% 41,400,000
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 1,266,061 9.73 9.61 64.2% 63.3% 38,800,000
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 843,250 7.08 7.00 55.9% 55.3% 27,300,000
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 715,440 5.71 5.60 52.3% 51.3% 16,900,000
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 793,270 8.07 7.87 60.2% 58.8% 9,700,000
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 2,124,379 25.46 25.17 195.6% 193.4% 44,300,000
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 348,574 4.23 4.14 33.0% 32.3% 7,825,000
 A-1-24 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N)
                  5    
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills As Stabilized 4/1/2027 41.3% 41.3% 98.0% 8/31/2026 No
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI As Is Various 51.2% 44.6% 92.3%    
2.01 Property   1 Tyler, TX As Is 6/22/2026     100.0% 11/6/2026 Yes
2.02 Property   1 Park Hills, MO As Is 8/28/2026     92.4% 9/18/2026 No
2.03 Property   1 Amory, MS As Is 6/23/2026     100.0% 11/6/2026 Yes
2.04 Property   1 Auburn, IN As Is 6/23/2026     100.0% 11/6/2026 Yes
2.05 Property   1 West Burlington, IA As Is 6/15/2026     85.2% 9/18/2026 No
2.06 Property   1 Greensboro, NC As Is 6/23/2026     100.0% 11/6/2026 Yes
2.07 Property   1 Danville, KY As Is 6/23/2026     94.5% 9/18/2026 No
2.08 Property   1 Maysville, KY As Is 6/23/2026     38.6% 9/18/2026 No
2.09 Property   1 Mayville, WI As Is 6/23/2026     73.5% 9/18/2026 No
2.10 Property   1 Mt. Sterling, KY As Is 6/23/2026     100.0% 11/6/2026 Yes
2.11 Property   1 Vardaman, MS As Is 6/23/2026     100.0% 11/6/2026 Yes
3 Loan 39, 40 1 700 6th Street As Is 9/8/2026 63.0% 63.0% 76.1% 10/1/2026 No
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets As Is 7/20/2026 65.2% 65.2% 96.9% 8/20/2026 No
5 Loan 9, 47, 48, 49, 50 1 The Falls As Is 4/14/2026 62.1% 62.1% 95.6% 6/1/2026 No
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag As Is (Funded Reserve) 4/15/2026 60.5% 57.0% 70.4% 5/1/2026 No
7 Loan 65, 66 1 Silverado Ranch Plaza As Is 6/24/2026 55.5% 55.5% 92.3% 8/1/2026 No
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills As Is 4/21/2026 40.2% 40.2% 98.9% 6/2/2026 No
9 Loan 79 1 Hampton Inn Tropicana As Is 10/6/2026 51.0% 51.0% 61.2% 9/30/2026 NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square As Is 8/4/2026 47.4% 44.9% 80.4%    
10.01 Property   1 700 Canal Street As Is 8/4/2026     90.4% 10/1/2026 No
10.02 Property   1 850 Canal Street As Is 8/4/2026     66.8% 10/1/2026 No
11 Loan 87, 88, 89 1 Southport Commons As Is 8/27/2025 69.5% 69.5% 95.3% 2/28/2026 No
12 Loan 90 3 Parkway Realty Portfolio As Is 5/7/2026 66.1% 57.6% 99.5%    
12.01 Property   1 1816 & 1826 White Plains Road As Is 5/7/2026     99.1% 8/27/2026 NAP
12.02 Property   1 3191 Rochambeau Avenue As Is 5/7/2026     100.0% 8/27/2026 NAP
12.03 Property   1 3273 Parkside Place As Is 5/7/2026     100.0% 8/27/2026 NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek As Is 5/13/2026 56.5% 50.2% 88.9% 6/8/2026 NAP
14 Loan 94, 95 1 224 Avenue B As Is 4/27/2026 61.4% 61.4% 100.0% 6/25/2026 NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue As Is 6/17/2026 64.3% 64.3% 100.0%    
15.01 Property   1 60-62 Second Avenue As Is 6/17/2026     100.0% 6/22/2026 NAP
15.02 Property   1 58 Second Avenue As Is 6/17/2026     100.0% 6/22/2026 NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris As Is 2/5/2026 65.6% 65.6% 97.7% 4/14/2026 No
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower As Is 5/4/2026 24.8% 24.8% 100.0% 6/1/2026 NAP
18 Loan   1 340-350 West 57th Street  As Is 7/22/2026 51.0% 51.0% 100.0% 7/1/2026 No
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road As Is 12/17/2025 64.7% 64.7% 100.0% 10/6/2026 Yes
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. As Is 6/9/2026 9.9% 8.5% 97.0% 6/9/2026 NAP
21 Loan 116 1 Boynton Medplex As Is 4/17/2026 57.9% 50.7% 100.0% 11/6/2026 Yes
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation As Is 6/11/2026 13.8% 13.8% 95.0% 6/11/2026 NAP
23 Loan 117 1 NC Self Storage As Is 8/7/2026 46.2% 46.2% 90.1% 9/1/2026 NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack As Is 11/30/2025 70.3% 70.3% 97.4%    
24.01 Property   1 Fair City Mall As Is 11/30/2025     96.5% 12/31/2025 No
24.02 Property   1 Plaza at Landmark As Is 11/30/2025     98.3% 12/31/2025 No
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. As Is 7/9/2026 19.8% 18.7% 95.7% 7/9/2026 NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. As Is 5/15/2026 28.4% 24.5% 94.5% 5/15/2026 NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. As Is 7/9/2026 6.1% 5.3% 97.0% 7/9/2026 NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. As Is 5/15/2026 9.4% 9.4% 95.4% 5/15/2026 NAP
29 Loan 128, 129 1 172 Madison As Is 7/21/2026 56.3% 56.3% 100.0% 9/24/2026 No
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. As Is 4/20/2026 8.5% 8.5% 96.0% 4/20/2026 NAP
31 Loan 130, 131 1 Columbia Marketplace As Is 7/19/2026 57.0% 57.0% 100.0% 9/15/2026 No
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. As Is 4/3/2026 43.2% 36.9% 95.1% 4/3/2026 NAP
33 Loan 132, 133 1 200 Allegheny As Is 12/3/2025 60.3% 52.2% 97.1% 2/1/2026 No
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. As Is 7/8/2026 4.8% 4.5% 96.0% 7/8/2026 NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. As Is 6/8/2026 9.6% 8.8% 95.0% 6/8/2026 NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. As Is 7/1/2026 15.4% 13.5% 96.1% 7/1/2026 NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. As Is 7/13/2026 18.1% 17.1% 95.0% 7/13/2026 NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets As Is Various 59.2% 59.2% 92.9%    
38.01 Property   1 Pismo Beach Premium Outlets As Is 5/20/2026     97.4% 5/5/2026 No
38.02 Property   1 Queenstown Premium Outlets As Is 5/14/2026     90.6% 5/5/2026 No
39 Loan 142 1 College Square III As Is 6/1/2026 51.1% 51.1% 86.8% 8/10/2026 No
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. As Is 5/18/2026 19.3% 18.0% 97.1% 5/18/2026 NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  As Is 7/23/2026 15.9% 14.9% 95.0% 7/23/2026 NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. As Is 5/6/2026 8.2% 8.2% 95.0% 5/6/2026 NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. As Is 6/24/2026 13.3% 11.6% 96.0% 6/24/2026 NAP
44 Loan   1 CubeSmart Cape Coral As Is 7/24/2026 38.3% 38.3% 79.5% 7/31/2026 NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. As Is 7/7/2026 25.9% 24.4% 95.0% 7/7/2026 NAP
 A-1-25 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N)
                  5    
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. As Is 8/7/2026 11.7% 11.7% 98.0% 8/7/2026 NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. As Is 7/29/2026 10.4% 9.8% 97.0% 7/29/2026 NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. As Is 6/18/2026 11.5% 10.0% 96.0% 6/18/2026 NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. As Is 6/4/2026 5.9% 5.1% 95.0% 6/4/2026 NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. As Is 6/9/2026 4.5% 3.8% 95.0% 6/9/2026 NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. As Is 8/27/2026 19.8% 18.9% 95.0% 8/27/2026 NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation As Is 4/30/2026 4.7% 4.7% 97.0% 4/30/2026 NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation As Is 6/12/2026 7.1% 7.1% 95.0% 6/12/2026 NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. As Is 7/23/2026 5.9% 5.1% 95.2% 7/23/2026 NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. As Is 7/22/2026 7.2% 6.2% 95.1% 7/22/2026 NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. As Is 6/18/2026 8.7% 7.5% 97.9% 6/18/2026 NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. As Is 7/22/2026 5.8% 5.0% 96.0% 7/22/2026 NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. As Is 7/28/2026 5.2% 5.2% 96.0% 7/28/2026 NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. As Is 8/20/2026 5.6% 4.9% 96.0% 8/20/2026 NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. As Is 7/14/2026 8.3% 5.6% 93.0% 7/14/2026 NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. As Is 7/31/2026 13.9% 13.2% 95.0% 7/31/2026 NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. As Is 6/10/2026 2.5% 2.1% 95.5% 6/10/2026 NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. As Is 9/3/2026 13.8% 12.0% 97.0% 9/3/2026 NAP
 A-1-26 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date
                6
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills United Artists Theatre 82,451 9.0% 12/31/2032
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI        
2.01 Property   1 Tyler, TX Trane US Inc. 478,220 100.0% 12/31/2029
2.02 Property   1 Park Hills, MO Luminary Logistics Solutions LLC 270,576 59.0% 8/31/2027
2.03 Property   1 Amory, MS Phoenix Logistics, LLC 363,208 100.0% 9/30/2028
2.04 Property   1 Auburn, IN Therma-Tru Corporation 329,349 100.0% 10/31/2035
2.05 Property   1 West Burlington, IA Logisticus Projects Group, LLC 339,112 85.2% 6/30/2029
2.06 Property   1 Greensboro, NC Barrier1 Systems, LLC 101,876 100.0% 5/31/2036
2.07 Property   1 Danville, KY Toyota Boshoku America 58,816 32.4% 7/31/2029
2.08 Property   1 Maysville, KY State Electric Co 25,000 20.3% 12/31/2027
2.09 Property   1 Mayville, WI Wright Metal Products Crates LLC 99,115 73.5% 3/31/2033
2.10 Property   1 Mt. Sterling, KY Cabinetworks Group Michigan, LLC 82,800 100.0% 2/29/2028
2.11 Property   1 Vardaman, MS JCooperUSA LLC 129,920 100.0% 6/30/2032
3 Loan 39, 40 1 700 6th Street Eversheds Sutherland (US) LLP 146,254 48.0% 4/30/2033
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Nike Factory Store 18,407 4.7% 1/31/2032
5 Loan 9, 47, 48, 49, 50 1 The Falls Macy's 240,000 33.7% 7/31/2037
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag The United Nations 112,832 13.8% 12/31/2031
7 Loan 65, 66 1 Silverado Ranch Plaza Marshall's 30,000 12.8% 1/31/2033
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills RECLECTIC 105,700 8.6% 10/31/2034
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square        
10.01 Property   1 700 Canal Street Serendipity Labs (700 Canal Workspace, LLC) 21,173 22.4% 5/31/2029
10.02 Property   1 850 Canal Street Institutional Capital Network – iCapital 33,546 47.6% 9/30/2036
11 Loan 87, 88, 89 1 Southport Commons Kohl's + Sephora 86,584 43.3% 1/31/2033
12 Loan 90 3 Parkway Realty Portfolio        
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue        
15.01 Property   1 60-62 Second Avenue NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Bank of America 59,496 24.2% 3/31/2031
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  Parc West Valet Cleaners 1,865 13.4% 6/30/2031
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Dow Chemical Company 796,633 100.0% 12/31/2035
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex Immersion Residential, LLC 25,250 100.0% 8/31/2038
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack        
24.01 Property   1 Fair City Mall Safeway 61,915 15.3% 9/30/2033
24.02 Property   1 Plaza at Landmark Giant 65,000 14.9% 12/31/2030
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison 172 NYC Dental 3,597 56.2% 6/30/2031
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace Ross Dress for Less 30,186 35.1% 1/31/2032
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny Venture Engineering 25,288 47.7% 9/30/2031
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets        
38.01 Property   1 Pismo Beach Premium Outlets Nike Factory Store 10,500 7.1% 9/30/2033
38.02 Property   1 Queenstown Premium Outlets Old Navy 13,000 4.5% 6/30/2033
39 Loan 142 1 College Square III Goodwill 13,000 30.6% 5/31/2037
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP NAP
 A-1-27 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date
                6
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP NAP
 A-1-28 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date
                6
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Burlington 63,145 6.9% 1/31/2031
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI        
2.01 Property   1 Tyler, TX NAP NAP NAP NAP
2.02 Property   1 Park Hills, MO Reworld Solutions, LLC 153,429 33.5% 9/30/2039
2.03 Property   1 Amory, MS NAP NAP NAP NAP
2.04 Property   1 Auburn, IN NAP NAP NAP NAP
2.05 Property   1 West Burlington, IA NAP NAP NAP NAP
2.06 Property   1 Greensboro, NC NAP NAP NAP NAP
2.07 Property   1 Danville, KY Kimball International Inc 50,695 27.9% 10/31/2030
2.08 Property   1 Maysville, KY Paiton Land Co LLC 22,535 18.3% 10/31/2034
2.09 Property   1 Mayville, WI NAP NAP NAP NAP
2.10 Property   1 Mt. Sterling, KY NAP NAP NAP NAP
2.11 Property   1 Vardaman, MS NAP NAP NAP NAP
3 Loan 39, 40 1 700 6th Street Monumental Sports & Entertainment 85,669 28.1% 9/30/2036
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Crown Vanity - Yellow Tags Outlet 12,071 3.1% 1/31/2027
5 Loan 9, 47, 48, 49, 50 1 The Falls LifeTime Fitness 102,600 14.4% 1/31/2044
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag The Federal Republic of Germany 73,252 9.0% 2/28/2038
7 Loan 65, 66 1 Silverado Ranch Plaza Michael's 23,783 10.1% 4/30/2031
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Harkins Theatres 92,253 7.5% 7/31/2035
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square        
10.01 Property   1 700 Canal Street Institutional Capital Network – iCapital 9,652 10.2% 10/31/2027
10.02 Property   1 850 Canal Street StoneX Group, Inc. 4,499 6.4% 1/31/2031
11 Loan 87, 88, 89 1 Southport Commons Combat Ops 24,322 12.2% 4/30/2033
12 Loan 90 3 Parkway Realty Portfolio        
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue        
15.01 Property   1 60-62 Second Avenue NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Fiserv 29,780 12.1% 2/28/2030
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  Pure Retreat Beauty 1,839 13.2% 4/30/2036
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack        
24.01 Property   1 Fair City Mall Lifetime Fitness 58,900 14.6% 7/31/2031
24.02 Property   1 Plaza at Landmark Hobby Lobby  62,480 14.3% 3/31/2029
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison Noda North America 2,803 43.8% 3/22/2033
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace TJ Maxx 29,946 34.8% 1/31/2037
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny Allegheny Health Network 15,789 29.8% 12/31/2029
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets        
38.01 Property   1 Pismo Beach Premium Outlets Polo Ralph Lauren 10,000 6.8% 1/31/2030
38.02 Property   1 Queenstown Premium Outlets Nike Factory Store 13,000 4.5% 5/31/2028
39 Loan 142 1 College Square III Luxyl 8,029 18.9% 8/21/2030
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP NAP
 A-1-29 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date
                6
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP NAP
 A-1-30 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
                6  
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Dick's Clothing & Sporting Goods 43,659 4.8% 1/31/2028 Slick City
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI          
2.01 Property   1 Tyler, TX NAP NAP NAP NAP NAP
2.02 Property   1 Park Hills, MO NAP NAP NAP NAP NAP
2.03 Property   1 Amory, MS NAP NAP NAP NAP NAP
2.04 Property   1 Auburn, IN NAP NAP NAP NAP NAP
2.05 Property   1 West Burlington, IA NAP NAP NAP NAP NAP
2.06 Property   1 Greensboro, NC NAP NAP NAP NAP NAP
2.07 Property   1 Danville, KY Danville Tobacco Services, LLC 50,497 27.8% 6/30/2029 DID, LLC
2.08 Property   1 Maysville, KY NAP NAP NAP NAP NAP
2.09 Property   1 Mayville, WI NAP NAP NAP NAP NAP
2.10 Property   1 Mt. Sterling, KY NAP NAP NAP NAP NAP
2.11 Property   1 Vardaman, MS NAP NAP NAP NAP NAP
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Old Navy Factory Store 10,869 2.8% 11/30/2028 Adidas America
5 Loan 9, 47, 48, 49, 50 1 The Falls Regal Cinema 39,746 5.6% 1/31/2036 The Fresh Market
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag UK of Great Britain 49,027 6.0% 3/31/2041 The Population Council, Inc.
7 Loan 65, 66 1 Silverado Ranch Plaza PetSmart 19,235 8.2% 3/31/2031 Office Depot, LLC
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Burlington 80,426 6.6% 1/31/2028 LEGOLAND Discovery Center
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square          
10.01 Property   1 700 Canal Street Drive Shack, Inc. 7,741 8.2% 2/28/2028 Arbour Lane Capital Management
10.02 Property   1 850 Canal Street MADabolics (MTB Fitness, LLC) 3,688 5.2% 9/30/2032 Golftec
11 Loan 87, 88, 89 1 Southport Commons Urban Styles Furniture 23,500 11.7% 5/31/2031 Boot Barn
12 Loan 90 3 Parkway Realty Portfolio          
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue NAP NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place NAP NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue          
15.01 Property   1 60-62 Second Avenue NAP NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue NAP NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris MS Consulting 22,673 9.2% 12/31/2036 Power Home Remodeling
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  PLM III LLC 1,372 9.9% 4/30/2033 Dramatics
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack          
24.01 Property   1 Fair City Mall Burlington 30,964 7.7% 2/29/2032 Marshall's
24.02 Property   1 Plaza at Landmark Marshall's 43,375 9.9% 1/31/2034 LA Fitness
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace Dollar Tree 20,473 23.8% 4/30/2036 Rack Room Shoes
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny Herbein + Company 10,400 19.6% 4/30/2035 NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets          
38.01 Property   1 Pismo Beach Premium Outlets Five Below 8,700 5.9% 5/31/2033 The North Face
38.02 Property   1 Queenstown Premium Outlets Polo Ralph Lauren 10,000 3.5% 7/25/2036 Under Armour
39 Loan 142 1 College Square III Auto Zone 8,000 18.8% 1/31/2029 Magnolia Nails
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP NAP NAP
 A-1-31 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
                6  
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP NAP NAP
 A-1-32 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF
              6    
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 40,217 4.4% 1/31/2032 2nd & Charles Buy, Sell, Trade 32,452
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI          
2.01 Property   1 Tyler, TX NAP NAP NAP NAP NAP
2.02 Property   1 Park Hills, MO NAP NAP NAP NAP NAP
2.03 Property   1 Amory, MS NAP NAP NAP NAP NAP
2.04 Property   1 Auburn, IN NAP NAP NAP NAP NAP
2.05 Property   1 West Burlington, IA NAP NAP NAP NAP NAP
2.06 Property   1 Greensboro, NC NAP NAP NAP NAP NAP
2.07 Property   1 Danville, KY 11,437 6.3% 7/31/2027 NAP NAP
2.08 Property   1 Maysville, KY NAP NAP NAP NAP NAP
2.09 Property   1 Mayville, WI NAP NAP NAP NAP NAP
2.10 Property   1 Mt. Sterling, KY NAP NAP NAP NAP NAP
2.11 Property   1 Vardaman, MS NAP NAP NAP NAP NAP
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 10,611 2.7% 1/31/2030 Polo Ralph Lauren 10,191
5 Loan 9, 47, 48, 49, 50 1 The Falls 21,720 3.1% 8/31/2027 Arcade Time Entertainment 12,167
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 48,540 5.9% 12/31/2030 The Government of the French 35,070
7 Loan 65, 66 1 Silverado Ranch Plaza 18,127 7.7% 6/30/2031 Nike Retail Services Inc 15,100
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 65,013 5.3% 12/31/2031 Q 47,179
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square          
10.01 Property   1 700 Canal Street 5,166 5.5% 5/31/2027 Parkman Healthcare Partners 5,040
10.02 Property   1 850 Canal Street 2,550 3.6% 11/30/2030 University Veterinary Specialists Inc (Cornell) 971
11 Loan 87, 88, 89 1 Southport Commons 13,500 6.7% 2/28/2030 Dollar Tree 8,000
12 Loan 90 3 Parkway Realty Portfolio          
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue NAP NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place NAP NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue          
15.01 Property   1 60-62 Second Avenue NAP NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue NAP NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 19,565 8.0% 4/30/2035 Community Insurance Company dba Elevance Health 19,553
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  1,338 9.6% 9/30/2030 Wistaria Nail Spa Inc. 1,285
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack          
24.01 Property   1 Fair City Mall 27,630 6.8% 1/31/2029 HomeGoods 25,125
24.02 Property   1 Plaza at Landmark 42,735 9.8% 1/31/2028 Ross 28,700
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace 5,400 6.3% 1/31/2036 NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets          
38.01 Property   1 Pismo Beach Premium Outlets 7,500 5.1% 1/31/2029 Skechers 6,570
38.02 Property   1 Queenstown Premium Outlets 9,346 3.2% 1/31/2029 Gap Outlet 8,753
39 Loan 142 1 College Square III 2,800 6.6% 6/30/2029 Phan Café 2,408
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP NAP NAP
 A-1-33 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF
              6    
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP NAP NAP
 A-1-34 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
            6            
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 3.6% 12/31/2027 9/16/2026 NAP 9/16/2026 NAP NAP No
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI                
2.01 Property   1 Tyler, TX NAP NAP 7/8/2026 NAP 7/8/2026 NAP NAP No
2.02 Property   1 Park Hills, MO NAP NAP 7/8/2026 NAP 7/22/2026 NAP NAP No
2.03 Property   1 Amory, MS NAP NAP 7/6/2026 NAP 7/27/2026 NAP NAP No
2.04 Property   1 Auburn, IN NAP NAP 7/1/2026 NAP 7/22/2026 NAP NAP No
2.05 Property   1 West Burlington, IA NAP NAP 7/8/2026 NAP 7/22/2026 NAP NAP No
2.06 Property   1 Greensboro, NC NAP NAP 7/7/2026 NAP 7/22/2026 NAP NAP No
2.07 Property   1 Danville, KY NAP NAP 7/3/2026 NAP 7/22/2026 NAP NAP No
2.08 Property   1 Maysville, KY NAP NAP 7/8/2026 NAP 7/28/2026 NAP NAP No
2.09 Property   1 Mayville, WI NAP NAP 7/8/2026 NAP 7/29/2026 NAP NAP No
2.10 Property   1 Mt. Sterling, KY NAP NAP 7/3/2026 NAP 7/27/2026 NAP NAP No
2.11 Property   1 Vardaman, MS NAP NAP 7/6/2026 NAP 7/27/2026 NAP NAP Yes - A
3 Loan 39, 40 1 700 6th Street NAP NAP 9/14/2026 NAP 9/14/2026 NAP NAP No
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 2.6% 1/31/2032 6/23/2026 NAP 7/29/2026 NAP NAP Yes - AE
5 Loan 9, 47, 48, 49, 50 1 The Falls 1.7% 11/30/2030 4/22/2026 NAP 4/22/2026 NAP NAP Yes - AH
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 4.3% 1/31/2043 2/13/2026 NAP 2/13/2026 NAP NAP No
7 Loan 65, 66 1 Silverado Ranch Plaza 6.4% 4/30/2032 7/2/2026 NAP 7/2/2026 NAP NAP No
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 3.9% 10/31/2027 5/11/2026 NAP 5/11/2026 NAP NAP No
9 Loan 79 1 Hampton Inn Tropicana NAP NAP 10/16/2026 NAP 10/16/2026 NAP NAP No
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square                
10.01 Property   1 700 Canal Street 5.3% 6/30/2031 8/21/2026 NAP 8/7/2026 NAP NAP No
10.02 Property   1 850 Canal Street 1.4% 3/31/2027 8/21/2026 NAP 8/7/2026 NAP NAP No
11 Loan 87, 88, 89 1 Southport Commons 4.0% 1/31/2034 1/6/2026 NAP 1/7/2026 NAP NAP No
12 Loan 90 3 Parkway Realty Portfolio                
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP 5/27/2026 NAP 5/20/2026 NAP NAP No
12.02 Property   1 3191 Rochambeau Avenue NAP NAP 5/27/2026 NAP 5/18/2026 NAP NAP No
12.03 Property   1 3273 Parkside Place NAP NAP 5/26/2026 NAP 5/21/2026 NAP NAP No
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP 5/18/2026 NAP 5/18/2026 5/18/2026 12% No
14 Loan 94, 95 1 224 Avenue B NAP NAP 5/11/2026 NAP 5/11/2026 NAP NAP No
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue                
15.01 Property   1 60-62 Second Avenue NAP NAP 6/19/2026 NAP 6/18/2026 NAP NAP No
15.02 Property   1 58 Second Avenue NAP NAP 6/18/2026 NAP 6/18/2026 NAP NAP No
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 8.0% 9/30/2030 1/19/2026 NAP 1/19/2026 NAP NAP No
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP 5/26/2026 NAP 5/26/2026 NAP NAP No
18 Loan   1 340-350 West 57th Street  9.2% 5/31/2031 7/29/2026 NAP 7/29/2026 NAP NAP No
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP 1/13/2026 NAP 12/29/2025 NAP NAP No
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP 7/6/2026 NAP 7/7/2026 NAP NAP No
21 Loan 116 1 Boynton Medplex NAP NAP 4/27/2026 NAP 4/24/2026 NAP NAP No
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP 6/17/2026 NAP 6/23/2026 NAP NAP No
23 Loan 117 1 NC Self Storage NAP NAP 8/19/2026 NAP 8/19/2026 NAP NAP No
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack                
24.01 Property   1 Fair City Mall 6.2% 4/30/2032 12/11/2025 NAP 2/19/2026 NAP NAP No
24.02 Property   1 Plaza at Landmark 6.6% 1/31/2031 12/10/2025 NAP 2/19/2026 NAP NAP No
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP 7/17/2026 NAP 7/15/2026 NAP NAP No
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP 8/5/2026 NAP 8/5/2026 NAP NAP No
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP 7/16/2026 NAP 7/22/2026 NAP NAP No
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP 5/21/2026 NAP 5/22/2026 NAP NAP No
29 Loan 128, 129 1 172 Madison NAP NAP 8/4/2026 NAP 9/10/2026 NAP NAP No
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP 5/12/2026 NAP 5/13/2026 NAP NAP No
31 Loan 130, 131 1 Columbia Marketplace NAP NAP 7/28/2026 NAP 7/28/2026 NAP NAP No
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP 3/19/2026 NAP 3/20/2026 NAP NAP No
33 Loan 132, 133 1 200 Allegheny NAP NAP 1/2/2026 NAP 12/31/2025 NAP NAP No
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP 7/16/2026 NAP 7/22/2026 NAP NAP No
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP 6/9/2026 NAP 6/12/2026 NAP NAP No
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP 7/17/2026 NAP 7/21/2026 NAP NAP No
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP 7/23/2026 NAP 7/28/2026 NAP NAP No
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets                
38.01 Property   1 Pismo Beach Premium Outlets 4.5% 1/31/2029 5/20/2026 NAP 5/19/2026 5/19/2026 10% No
38.02 Property   1 Queenstown Premium Outlets 3.0% 1/31/2031 5/19/2026 NAP 5/19/2026 NAP NAP No
39 Loan 142 1 College Square III 5.7% 9/30/2030 6/17/2026 NAP 6/17/2026 6/23/2026 8% No
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP 5/26/2026 NAP 5/21/2026 NAP NAP No
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP 8/3/2026 NAP 8/3/2026 NAP NAP No
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP 5/12/2026 NAP 5/12/2026 NAP NAP No
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP 11/7/2025 NAP 11/11/2025 NAP NAP No
44 Loan   1 CubeSmart Cape Coral NAP NAP 8/4/2026 NAP 8/6/2026 NAP NAP No
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP 7/13/2026 NAP 7/14/2026 NAP NAP No
 A-1-35 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
            6            
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP 8/18/2026 NAP 8/19/2026 NAP NAP No
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP 7/31/2026 NAP 7/31/2026 NAP NAP No
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP 6/29/2026 NAP 7/1/2026 NAP NAP No
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP 6/16/2026 NAP 6/16/2026 NAP NAP No
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP 6/26/2026 NAP 7/1/2026 NAP NAP No
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP 9/10/2026 NAP 9/11/2026 NAP NAP No
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP 5/5/2026 NAP 5/6/2026 NAP NAP No
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP 6/26/2026 NAP 7/1/2026 NAP NAP No
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP 7/30/2026 NAP 7/29/2026 NAP NAP No
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP 7/30/2026 NAP 7/30/2026 NAP NAP No
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP 6/23/2026 NAP 6/30/2026 NAP NAP No
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP 7/31/2026 NAP 7/30/2026 NAP NAP No
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP 7/29/2026 NAP 8/3/2026 NAP NAP No
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP 9/8/2026 NAP 9/4/2026 NAP NAP No
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP 7/23/2026 NAP 7/24/2026 NAP NAP No
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP 8/3/2026 NAP 8/4/2026 NAP NAP No
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP 6/26/2026 NAP 6/26/2026 NAP NAP No
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP 9/9/2026 NAP 9/8/2026 NAP NAP No
 A-1-36 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($)
                     
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Fee NAP NAP NAP NAP 0
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI           487,339
2.01 Property   1 Tyler, TX Fee NAP NAP NAP NAP  
2.02 Property   1 Park Hills, MO Fee NAP NAP NAP NAP  
2.03 Property   1 Amory, MS Fee NAP NAP NAP NAP  
2.04 Property   1 Auburn, IN Fee NAP NAP NAP NAP  
2.05 Property   1 West Burlington, IA Fee NAP NAP NAP NAP  
2.06 Property   1 Greensboro, NC Fee NAP NAP NAP NAP  
2.07 Property   1 Danville, KY Fee NAP NAP NAP NAP  
2.08 Property   1 Maysville, KY Fee NAP NAP NAP NAP  
2.09 Property   1 Mayville, WI Fee NAP NAP NAP NAP  
2.10 Property   1 Mt. Sterling, KY Fee NAP NAP NAP NAP  
2.11 Property   1 Vardaman, MS Fee NAP NAP NAP NAP  
3 Loan 39, 40 1 700 6th Street Fee NAP NAP NAP NAP 126,614
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Fee NAP NAP NAP NAP 620,068
5 Loan 9, 47, 48, 49, 50 1 The Falls Fee NAP NAP NAP NAP 0
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag Fee NAP NAP NAP NAP 6,203,117
7 Loan 65, 66 1 Silverado Ranch Plaza Fee NAP NAP NAP NAP 71,103
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Fee NAP NAP NAP NAP 0
9 Loan 79 1 Hampton Inn Tropicana Fee NAP NAP NAP NAP 67,197
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square           237,652
10.01 Property   1 700 Canal Street Fee NAP NAP NAP NAP  
10.02 Property   1 850 Canal Street Fee NAP NAP NAP NAP  
11 Loan 87, 88, 89 1 Southport Commons Fee NAP NAP NAP NAP 144,375
12 Loan 90 3 Parkway Realty Portfolio           276,267
12.01 Property   1 1816 & 1826 White Plains Road Fee NAP NAP NAP NAP  
12.02 Property   1 3191 Rochambeau Avenue Fee NAP NAP NAP NAP  
12.03 Property   1 3273 Parkside Place Fee NAP NAP NAP NAP  
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek Fee NAP NAP NAP NAP 0
14 Loan 94, 95 1 224 Avenue B Fee NAP NAP NAP NAP 41,632
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue           45,585
15.01 Property   1 60-62 Second Avenue Fee NAP NAP NAP NAP  
15.02 Property   1 58 Second Avenue Fee NAP NAP NAP NAP  
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Fee NAP NAP NAP NAP 259,481
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower Fee/Leasehold 5/31/2086 1 x 99 years 293,778 Yes 0
18 Loan   1 340-350 West 57th Street  Fee NAP NAP NAP NAP 149,011
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Fee NAP NAP NAP NAP 417,477
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. Fee NAP NAP NAP NAP 0
21 Loan 116 1 Boynton Medplex Fee NAP NAP NAP NAP 155,820
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation Fee NAP NAP NAP NAP 47,893
23 Loan 117 1 NC Self Storage Fee NAP NAP NAP NAP 5,933
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack           781,365
24.01 Property   1 Fair City Mall Fee NAP NAP NAP NAP  
24.02 Property   1 Plaza at Landmark Fee NAP NAP NAP NAP  
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. Fee NAP NAP NAP NAP 108,828
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Fee NAP NAP NAP NAP 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. Fee NAP NAP NAP NAP 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. Fee NAP NAP NAP NAP 0
29 Loan 128, 129 1 172 Madison Fee NAP NAP NAP NAP 60,000
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. Fee NAP NAP NAP NAP 0
31 Loan 130, 131 1 Columbia Marketplace Fee NAP NAP NAP NAP 80,630
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. Fee NAP NAP NAP NAP 124,835
33 Loan 132, 133 1 200 Allegheny Fee NAP NAP NAP NAP 69,330
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. Fee NAP NAP NAP NAP 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. Fee NAP NAP NAP NAP 32,176
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. Fee NAP NAP NAP NAP 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. Fee NAP NAP NAP NAP 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets           0
38.01 Property   1 Pismo Beach Premium Outlets Fee NAP NAP NAP NAP  
38.02 Property   1 Queenstown Premium Outlets Fee NAP NAP NAP NAP  
39 Loan 142 1 College Square III Fee NAP NAP NAP NAP 29,398
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. Fee NAP NAP NAP NAP 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  Fee NAP NAP NAP NAP 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. Fee NAP NAP NAP NAP 169,534
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. Fee NAP NAP NAP NAP 47,000
44 Loan   1 CubeSmart Cape Coral Fee NAP NAP NAP NAP 146,676
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Fee NAP NAP NAP NAP 0
 A-1-37 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($)
                     
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. Fee NAP NAP NAP NAP 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Fee NAP NAP NAP NAP 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. Fee NAP NAP NAP NAP 20,790
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. Fee NAP NAP NAP NAP 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. Fee NAP NAP NAP NAP 125,012
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. Fee NAP NAP NAP NAP 44,196
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation Fee NAP NAP NAP NAP 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation Fee NAP NAP NAP NAP 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Fee NAP NAP NAP NAP 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. Fee NAP NAP NAP NAP 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. Fee NAP NAP NAP NAP 21,750
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. Fee NAP NAP NAP NAP 25,552
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. Fee NAP NAP NAP NAP 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. Fee NAP NAP NAP NAP 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. Fee NAP NAP NAP NAP 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. Fee NAP NAP NAP NAP 34,286
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. Fee NAP NAP NAP NAP 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. Fee NAP NAP NAP NAP 0
 A-1-38 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Springing 0 Springing 0 Springing 0 0
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 67,658 1,888 726 0 23,179 556,296 2,000,000
2.01 Property   1 Tyler, TX              
2.02 Property   1 Park Hills, MO              
2.03 Property   1 Amory, MS              
2.04 Property   1 Auburn, IN              
2.05 Property   1 West Burlington, IA              
2.06 Property   1 Greensboro, NC              
2.07 Property   1 Danville, KY              
2.08 Property   1 Maysville, KY              
2.09 Property   1 Mayville, WI              
2.10 Property   1 Mt. Sterling, KY              
2.11 Property   1 Vardaman, MS              
3 Loan 39, 40 1 700 6th Street 126,614 9,317 9,317 0 5,082 0 0
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 88,581 3,989 1,994 0 4,929 0 1,000,000
5 Loan 9, 47, 48, 49, 50 1 The Falls Springing 0 Springing 0 Springing 0 0
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 1,466,627 0 Springing 1,566,273 17,024 1,000,000 5,000,000
7 Loan 65, 66 1 Silverado Ranch Plaza 35,552 0 Springing 0 2,929 0 500,000
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Springing 0 Springing 0 Springing 0 0
9 Loan 79 1 Hampton Inn Tropicana 22,399 43,488 7,248 0 51,236 0 0
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 47,530 0 Springing 0 3,440 0 3,000,000
10.01 Property   1 700 Canal Street              
10.02 Property   1 850 Canal Street              
11 Loan 87, 88, 89 1 Southport Commons 28,875 0 Springing 0 3,334 0 0
12 Loan 90 3 Parkway Realty Portfolio 55,253 0 Springing 0 5,542 0 0
12.01 Property   1 1816 & 1826 White Plains Road              
12.02 Property   1 3191 Rochambeau Avenue              
12.03 Property   1 3273 Parkside Place              
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek Springing 0 Springing 0 Springing 0 0
14 Loan 94, 95 1 224 Avenue B 20,816 0 Springing 0 552 13,248 0
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 15,195 29,332 4,889 0 642 15,408 0
15.01 Property   1 60-62 Second Avenue              
15.02 Property   1 58 Second Avenue              
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 51,896 12,314 6,157 0 4,909 0 0
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower Springing 0 Springing 0 0 0 0
18 Loan   1 340-350 West 57th Street  49,670 0 Springing 0 179 0 0
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 71,457 169,976 24,282 0 Springing 0 0
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. Springing 0 Springing 0 0 0 0
21 Loan 116 1 Boynton Medplex 13,375 34,967 6,993 0 625 0 0
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 47,893 0 Springing 0 0 0 0
23 Loan 117 1 NC Self Storage 1,978 7,729 Springing 0 658 0 0
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 195,341 0 Springing 14,011 14,011 0 4,000,000
24.01 Property   1 Fair City Mall              
24.02 Property   1 Plaza at Landmark              
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 27,610 0 Springing 0 0 0 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Springing 0 Springing 0 0 0 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. Springing 0 Springing 0 0 0 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. Springing 0 Springing 0 0 0 0
29 Loan 128, 129 1 172 Madison 13,153 0 1,262 0 107 0 0
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. Springing 0 Springing 0 0 0 0
31 Loan 130, 131 1 Columbia Marketplace 8,396 7,616 2,539 0 1,433 50,000 0
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 13,871 34,665 5,778 0 0 0 0
33 Loan 132, 133 1 200 Allegheny 11,140 3,129 1,564 0 1,281 39,750 0
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. Springing 0 Springing 0 0 0 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 16,088 0 Springing 0 0 0 0
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. Springing 0 Springing 0 0 0 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. Springing 0 Springing 0 0 0 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Springing 0 Springing 0 Springing 0 0
38.01 Property   1 Pismo Beach Premium Outlets              
38.02 Property   1 Queenstown Premium Outlets              
39 Loan 142 1 College Square III 4,900 18,633 3,727 0 354 12,742 0
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. Springing 0 Springing 0 0 0 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  Springing 0 Springing 0 0 0 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 56,511 0 Springing 0 0 0 0
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 23,500 0 Springing 0 0 0 0
44 Loan   1 CubeSmart Cape Coral 14,668 16,859 2,810 0 393 0 0
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Springing 0 Springing 0 0 0 0
 A-1-39 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. Springing 0 Springing 0 0 0 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Springing 0 Springing 0 0 0 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 20,790 0 Springing 0 0 0 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. Springing 0 Springing 0 0 0 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 41,671 0 Springing 0 0 0 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 11,323 0 Springing 0 0 0 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation Springing 0 Springing 0 0 0 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation Springing 0 Springing 0 0 0 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Springing 0 Springing 0 0 0 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. Springing 0 Springing 0 0 0 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 21,750 0 Springing 0 0 0 0
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 25,552 0 Springing 0 0 0 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. Springing 0 Springing 0 0 0 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. Springing 0 Springing 0 0 0 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. Springing 0 Springing 0 0 0 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 8,512 0 Springing 0 0 0 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. Springing 0 Springing 0 0 0 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. Springing 0 Springing 0 0 0 0
 A-1-40 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                         
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Springing 0 0 0 0 0 2,464,526 0
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Springing 2,000,000 0 0 0 490,441 904,966 Springing
2.01 Property   1 Tyler, TX                
2.02 Property   1 Park Hills, MO                
2.03 Property   1 Amory, MS                
2.04 Property   1 Auburn, IN                
2.05 Property   1 West Burlington, IA                
2.06 Property   1 Greensboro, NC                
2.07 Property   1 Danville, KY                
2.08 Property   1 Maysville, KY                
2.09 Property   1 Mayville, WI                
2.10 Property   1 Mt. Sterling, KY                
2.11 Property   1 Vardaman, MS                
3 Loan 39, 40 1 700 6th Street 44,489 0 0 0 0 0 3,845,865 Springing
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Springing 0 0 0 0 38,225 417,091 Springing
5 Loan 9, 47, 48, 49, 50 1 The Falls Springing 0 0 0 0 0 7,870,147 0
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 187,260 11,235,620 0 0 0 0 54,945,177 0
7 Loan 65, 66 1 Silverado Ranch Plaza Springing 500,000 0 0 0 0 303,840 Springing
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Springing 0 0 0 0 0 310,940 0
9 Loan 79 1 Hampton Inn Tropicana 0 0 0 0 0 11,250 1,291,720 Springing
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Springing 0 0 0 0 0 182,798 0
10.01 Property   1 700 Canal Street                
10.02 Property   1 850 Canal Street                
11 Loan 87, 88, 89 1 Southport Commons 16,671 800,224 0 0 0 35,047 631,374 0
12 Loan 90 3 Parkway Realty Portfolio 0 0 0 0 0 42,500 0 0
12.01 Property   1 1816 & 1826 White Plains Road                
12.02 Property   1 3191 Rochambeau Avenue                
12.03 Property   1 3273 Parkside Place                
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 0 0 0 0 0 0 0 0
14 Loan 94, 95 1 224 Avenue B 0 0 0 0 0 0 0 0
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 0 0 0 0 0 0 58,500 0
15.01 Property   1 60-62 Second Avenue                
15.02 Property   1 58 Second Avenue                
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 40,906 0 0 0 0 0 1,186,109 0
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 0 0 0 0 0 0 707,983 Springing
18 Loan   1 340-350 West 57th Street  4,167 100,000 0 0 0 0 0 Springing
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Springing 0 0 0 0 0 0 Springing
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 0 0 0 0 0 0 0 0
21 Loan 116 1 Boynton Medplex 0 0 0 0 0 0 0 $3,750; Springing
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 0 0 0 0 0 0 378,482 0
23 Loan 117 1 NC Self Storage 0 0 0 0 0 35,338 0 0
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Springing 4,000,000 0 0 0 0 1,302,427 0
24.01 Property   1 Fair City Mall                
24.02 Property   1 Plaza at Landmark                
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 0 0 0 0 0 0 0 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 0 0 0 0 0 0 1,000,000 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 0 0 0 0 0 0 0 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 0 0 0 0 0 0 676,053 0
29 Loan 128, 129 1 172 Madison 1,067 0 0 0 0 0 0 0
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 0 0 0 0 0 0 0 0
31 Loan 130, 131 1 Columbia Marketplace 2,500 100,000 0 0 0 447,188 170,600 0
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 0 0 0 0 0 0 300,000 0
33 Loan 132, 133 1 200 Allegheny 8,833 550,000 0 0 0 0 0 0
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 0 0 0 0 0 0 0 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 0 0 0 0 0 0 635,000 0
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 0 0 0 0 0 0 0 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 0 0 0 0 0 0 0 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Springing 0 0 0 0 0 0 0
38.01 Property   1 Pismo Beach Premium Outlets                
38.02 Property   1 Queenstown Premium Outlets                
39 Loan 142 1 College Square III 3,539 127,419 0 0 0 137,500 0 Springing
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 0 0 0 0 0 0 0 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  0 0 0 0 0 0 0 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 0 0 0 0 0 0 246,517 0
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 0 0 0 0 0 0 575,043 0
44 Loan   1 CubeSmart Cape Coral 0 0 0 0 0 0 0 0
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 0 0 0 0 0 0 75,000 0
 A-1-41 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                         
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 0 0 0 0 0 0 0 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 0 0 0 0 0 0 109,375 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 0 0 0 0 0 0 73,750 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 0 0 0 0 0 0 0 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 0 0 0 0 0 0 0 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 0 0 0 0 0 0 0 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 0 0 0 0 0 0 125,000 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 0 0 0 0 0 0 224,885 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 0 0 0 0 0 0 412,500 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 0 0 0 0 0 0 50,000 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 0 0 0 0 0 0 563,497 0
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 0 0 0 0 0 0 117,560 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 0 0 0 0 0 0 0 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 0 0 0 0 0 0 85,000 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 0 0 0 0 0 0 262,125 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 0 0 0 0 0 0 71,875 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 0 0 0 0 0 0 0 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 0 0 0 0 0 0 0 0
 A-1-42 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description
           
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Unfunded Tenant Improvements Reserve
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Approved Demolition Funds (Upfront: $213,678), Unfunded Obligations Reserve (Upfront: $691,288), Trane Lease Rollover Reserve (Monthly: Springing,
Cap: $960,000); Material Tenant Rollover Reserve (Monthly: Springing, Cap: $2.00 PSF of the applicable Material Tenant Space)
2.01 Property   1 Tyler, TX  
2.02 Property   1 Park Hills, MO  
2.03 Property   1 Amory, MS  
2.04 Property   1 Auburn, IN  
2.05 Property   1 West Burlington, IA  
2.06 Property   1 Greensboro, NC  
2.07 Property   1 Danville, KY  
2.08 Property   1 Maysville, KY  
2.09 Property   1 Mayville, WI  
2.10 Property   1 Mt. Sterling, KY  
2.11 Property   1 Vardaman, MS  
3 Loan 39, 40 1 700 6th Street Monumental Free Rent Reserve (Upfront: $3,845,865), Monumental Termination Funds Reserve (Monthly: Springing)
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Outstanding TI/LC Reserve (Upfront: $395,854), Free Rent Reserve (Upfront: $21,237), Debt Yield Reserve (Monthly: Springing)
5 Loan 9, 47, 48, 49, 50 1 The Falls Outstanding Lease Obligations ($7,453,125); Gap Rent Reserve ($417,022)
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag Outstanding TI Reserve ($34,174,426.06); Free Rent Reserve ($20,770,750.91)
7 Loan 65, 66 1 Silverado Ranch Plaza Unfunded Obligations Reserve (Upfront: $303,840), Free Rent Reserve (Monthly: Springing)
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Gap Rent Reserve
9 Loan 79 1 Hampton Inn Tropicana PIP Reserve (Upfront: $943,172, Monthly: Springing), Meeting Space Repair Funds (Upfront: $348,548)
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Rent Concession Reserve
10.01 Property   1 700 Canal Street  
10.02 Property   1 850 Canal Street  
11 Loan 87, 88, 89 1 Southport Commons Unfunded Obligations Reserve
12 Loan 90 3 Parkway Realty Portfolio NAP
12.01 Property   1 1816 & 1826 White Plains Road  
12.02 Property   1 3191 Rochambeau Avenue  
12.03 Property   1 3273 Parkside Place  
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP
14 Loan 94, 95 1 224 Avenue B NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue Free Rent Reserve
15.01 Property   1 60-62 Second Avenue  
15.02 Property   1 58 Second Avenue  
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Outstanding Leasing Expense Reserve
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower Ground Rent Reserve (Upfront: $376,636.75; Monthly: Springing), Violations Reserve (Upfront: $224,500), Condominium Common Charge Fund (Upfront:
$106,846.50; Monthly: Springing)
18 Loan   1 340-350 West 57th Street  Condominium Common Charge Funds
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Tax Increase Reserve
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP
21 Loan 116 1 Boynton Medplex REA Assessment Reserve (Monthly: $3,750); Percentage Rent Reserve (Monthly: Springing)
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation Collateral Security Agreement Re: LL87 ($231,625), Collateral Security Agreement Re: Maintenance Arrears ($124,982.48), and Collateral Security
Agreement For Capital Improvements ($21,875)
23 Loan 117 1 NC Self Storage NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Free Rent Reserve (Upfront: $752,722.85), Outstanding TI Reserve (Upfront: $549,704.57)
24.01 Property   1 Fair City Mall  
24.02 Property   1 Plaza at Landmark  
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Collateral Security Agreement For Capital Improvements
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. Collateral Security Agreement For Capital Improvements ($584,865) and Collateral Security Agreement Re: LL87 ($91,188)
29 Loan 128, 129 1 172 Madison NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP
31 Loan 130, 131 1 Columbia Marketplace Dollar Tree Rent Concession Reserve
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. Collateral Security Agreement For Capital Improvements
33 Loan 132, 133 1 200 Allegheny NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. Collateral Security Agreement For Capital Improvements ($500,000) and Collateral Security Agreement Re: Maintenance Arrears ($135,000)
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP
38.01 Property   1 Pismo Beach Premium Outlets  
38.02 Property   1 Queenstown Premium Outlets  
39 Loan 142 1 College Square III Lease Sweep Reserve
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. Collateral Security Agreement For Capital Improvements
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. Collateral Security Agreement For Capital Improvements ($500,000) and Collateral Security Agreement Re: Maintenance Arrears ($75,043)
44 Loan   1 CubeSmart Cape Coral NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Collateral Security Agreement Re: Maintenance Arrears
 A-1-43 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description
           
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Collateral Security Agreement For Capital Improvements
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. Collateral Security Agreement For Capital Improvements ($62,500) and Collateral Security Agreement Re: LL87 ($11,250)
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation Collateral Security Agreement For Capital Improvements
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation Collateral Security Agreement For Capital Improvements
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Collateral Security Agreement For Capital Improvements ($312,500) and Negative Carry Collateral Security Agreement ($100,000)
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. Collateral Security Agreement For Capital Improvements
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. Collateral Security Agreement For Capital Improvements ($446,875) and Collateral Security Agreement Re: LL87 ($116,622)
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. Collateral Security Agreement Re: LL87
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. Negative Carry Collateral Security Agreement
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. Collateral Security Agreement For Capital Improvements
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. Collateral Security Agreement For Capital Improvements
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP
 A-1-44 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($)
             
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 0 0
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Trane Lease Rollover Reserve ($960,000); Material Tenant Rollover Reserve ($2.00 PSF of the
applicable Material Tenant Space)
0
2.01 Property   1 Tyler, TX    
2.02 Property   1 Park Hills, MO    
2.03 Property   1 Amory, MS    
2.04 Property   1 Auburn, IN    
2.05 Property   1 West Burlington, IA    
2.06 Property   1 Greensboro, NC    
2.07 Property   1 Danville, KY    
2.08 Property   1 Maysville, KY    
2.09 Property   1 Mayville, WI    
2.10 Property   1 Mt. Sterling, KY    
2.11 Property   1 Vardaman, MS    
3 Loan 39, 40 1 700 6th Street 0 0
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 0 0
5 Loan 9, 47, 48, 49, 50 1 The Falls 0 3,000,000
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 0 25,000,000
7 Loan 65, 66 1 Silverado Ranch Plaza 0 0
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 0 0
9 Loan 79 1 Hampton Inn Tropicana 0 0
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 0 0
10.01 Property   1 700 Canal Street    
10.02 Property   1 850 Canal Street    
11 Loan 87, 88, 89 1 Southport Commons 0 0
12 Loan 90 3 Parkway Realty Portfolio 0 0
12.01 Property   1 1816 & 1826 White Plains Road    
12.02 Property   1 3191 Rochambeau Avenue    
12.03 Property   1 3273 Parkside Place    
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 0 0
14 Loan 94, 95 1 224 Avenue B 0 0
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 0 0
15.01 Property   1 60-62 Second Avenue    
15.02 Property   1 58 Second Avenue    
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 0 0
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 0 0
18 Loan   1 340-350 West 57th Street  0 0
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 0 0
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 0 0
21 Loan 116 1 Boynton Medplex 0 0
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation 0 0
23 Loan 117 1 NC Self Storage 0 0
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 0 0
24.01 Property   1 Fair City Mall    
24.02 Property   1 Plaza at Landmark    
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 0 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 0 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. 0 0
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 0 0
29 Loan 128, 129 1 172 Madison 0 0
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 0 0
31 Loan 130, 131 1 Columbia Marketplace 0 0
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. 0 0
33 Loan 132, 133 1 200 Allegheny 0 0
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 0 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 0 0
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 0 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 0 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 0 0
38.01 Property   1 Pismo Beach Premium Outlets    
38.02 Property   1 Queenstown Premium Outlets    
39 Loan 142 1 College Square III 0 0
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 0 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  0 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 0 0
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 0 0
44 Loan   1 CubeSmart Cape Coral 0 0
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 0 0
 A-1-45 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($)
             
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 0 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 0 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 0 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 0 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 0 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 0 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 0 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 0 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 0 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 0 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 0 0
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 0 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 0 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 0 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. 0 0
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 0 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. 0 0
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 0 0
 A-1-46 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Description Lockbox Type
             
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills NAP Hard
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP Hard
2.01 Property   1 Tyler, TX    
2.02 Property   1 Park Hills, MO    
2.03 Property   1 Amory, MS    
2.04 Property   1 Auburn, IN    
2.05 Property   1 West Burlington, IA    
2.06 Property   1 Greensboro, NC    
2.07 Property   1 Danville, KY    
2.08 Property   1 Maysville, KY    
2.09 Property   1 Mayville, WI    
2.10 Property   1 Mt. Sterling, KY    
2.11 Property   1 Vardaman, MS    
3 Loan 39, 40 1 700 6th Street NAP Hard
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP Springing
5 Loan 9, 47, 48, 49, 50 1 The Falls (i) Provided no event of default has occurred or is ongoing, (ii) Upon Borrower’s delivery of the fully executed Apple Lease, Lender shall
make one (1) disbursement from the Apple Reserve Fund and (iii) if (x) the Apple Lease is not executed or (y) its material economic
terms are modified such that the resulting rent does not achieve a minimum 13.13% Debt Yield, then the Apple Reserve Fund shall (A)
be retained by Lender and (B) be disbursed to Borrower within ten (10) days following Lender’s receipt of an Officer’s Certificate
certifying that executed Leases satisfy such Minimum Debt Yield, together with an updated rent roll. This reserve has been released.
Hard
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag $25,000,000 deposited into the Lease Renewal Reserve to be distributed to the borrower upon certain conditions in the loan agreement.
This Holdback has since been released
Hard
7 Loan 65, 66 1 Silverado Ranch Plaza NAP Hard
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP Hard
9 Loan 79 1 Hampton Inn Tropicana NAP Hard
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP Hard
10.01 Property   1 700 Canal Street    
10.02 Property   1 850 Canal Street    
11 Loan 87, 88, 89 1 Southport Commons NAP Springing
12 Loan 90 3 Parkway Realty Portfolio NAP Springing
12.01 Property   1 1816 & 1826 White Plains Road    
12.02 Property   1 3191 Rochambeau Avenue    
12.03 Property   1 3273 Parkside Place    
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP None
14 Loan 94, 95 1 224 Avenue B NAP Springing
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP Springing
15.01 Property   1 60-62 Second Avenue    
15.02 Property   1 58 Second Avenue    
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris NAP Hard
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP None
18 Loan   1 340-350 West 57th Street  NAP Hard
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP Hard
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP None
21 Loan 116 1 Boynton Medplex NAP Hard
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP None
23 Loan 117 1 NC Self Storage NAP Springing
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack NAP Hard
24.01 Property   1 Fair City Mall    
24.02 Property   1 Plaza at Landmark    
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP None
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP None
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP None
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP None
29 Loan 128, 129 1 172 Madison NAP Hard
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP None
31 Loan 130, 131 1 Columbia Marketplace NAP Springing
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP None
33 Loan 132, 133 1 200 Allegheny NAP Hard
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP None
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP None
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP None
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP None
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP Hard
38.01 Property   1 Pismo Beach Premium Outlets    
38.02 Property   1 Queenstown Premium Outlets    
39 Loan 142 1 College Square III NAP Springing
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP None
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP None
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP None
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP None
44 Loan   1 CubeSmart Cape Coral NAP Springing
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP None
 A-1-47 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Description Lockbox Type
             
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP None
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP None
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP None
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP None
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP None
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP None
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP None
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP None
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP None
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP None
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP None
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP None
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP None
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP None
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP None
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP None
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP None
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP None
 A-1-48 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($)
                     
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Springing Yes No Yes Yes 80,000,000
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Springing Yes Yes No NAP NAP
2.01 Property   1 Tyler, TX            
2.02 Property   1 Park Hills, MO            
2.03 Property   1 Amory, MS            
2.04 Property   1 Auburn, IN            
2.05 Property   1 West Burlington, IA            
2.06 Property   1 Greensboro, NC            
2.07 Property   1 Danville, KY            
2.08 Property   1 Maysville, KY            
2.09 Property   1 Mayville, WI            
2.10 Property   1 Mt. Sterling, KY            
2.11 Property   1 Vardaman, MS            
3 Loan 39, 40 1 700 6th Street Springing Yes Yes No NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets Springing Yes No No NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls Springing Yes No Yes Yes 50,000,000
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag In-Place Yes Yes Yes No 40,100,000
7 Loan 65, 66 1 Silverado Ranch Plaza Springing Yes No No NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Springing Yes No Yes No 28,000,000
9 Loan 79 1 Hampton Inn Tropicana Springing Yes No No NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Springing Yes Yes No NAP NAP
10.01 Property   1 700 Canal Street            
10.02 Property   1 850 Canal Street            
11 Loan 87, 88, 89 1 Southport Commons Springing Yes Yes No NAP NAP
12 Loan 90 3 Parkway Realty Portfolio Springing Yes No No NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road            
12.02 Property   1 3191 Rochambeau Avenue            
12.03 Property   1 3273 Parkside Place            
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek None No No No NAP NAP
14 Loan 94, 95 1 224 Avenue B Springing Yes No No NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue Springing Yes No No NAP NAP
15.01 Property   1 60-62 Second Avenue            
15.02 Property   1 58 Second Avenue            
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Springing Yes Yes Yes No 15,500,000
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower None No No Yes No 15,000,000
18 Loan   1 340-350 West 57th Street  Springing Yes Yes No NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road Springing Yes Yes Yes No 10,000,000
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. None No No No NAP NAP
21 Loan 116 1 Boynton Medplex Springing Yes Yes No NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation None No No No NAP NAP
23 Loan 117 1 NC Self Storage Springing Yes No No NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Springing Yes No Yes No 8,000,000
24.01 Property   1 Fair City Mall            
24.02 Property   1 Plaza at Landmark            
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. None No No No NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. None No No No NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. None No No No NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. None No No No NAP NAP
29 Loan 128, 129 1 172 Madison Springing Yes Yes No NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. None No No No NAP NAP
31 Loan 130, 131 1 Columbia Marketplace Springing Yes Yes No NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. None No No No NAP NAP
33 Loan 132, 133 1 200 Allegheny Springing Yes Yes No NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. None No No No NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. None No No No NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. None No No No NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. None No No No NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Springing Yes No Yes No 5,000,000
38.01 Property   1 Pismo Beach Premium Outlets            
38.02 Property   1 Queenstown Premium Outlets            
39 Loan 142 1 College Square III Springing Yes Yes No NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. None No No No NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  None No No No NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. None No No No NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. None No No No NAP NAP
44 Loan   1 CubeSmart Cape Coral Springing No No No NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. None No No No NAP NAP
 A-1-49 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($)
                     
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. None No No No NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. None No No No NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. None No No No NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. None No No No NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. None No No No NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. None No No No NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation None No No No NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation None No No No NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. None No No No NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. None No No No NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. None No No No NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. None No No No NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. None No No No NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. None No No No NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. None No No No NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. None No No No NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. None No No No NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. None No No No NAP NAP
 A-1-50 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($)
                 
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 13,000,000 75,173.11 537,776.81 NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP NAP NAP NAP
2.01 Property   1 Tyler, TX        
2.02 Property   1 Park Hills, MO        
2.03 Property   1 Amory, MS        
2.04 Property   1 Auburn, IN        
2.05 Property   1 West Burlington, IA        
2.06 Property   1 Greensboro, NC        
2.07 Property   1 Danville, KY        
2.08 Property   1 Maysville, KY        
2.09 Property   1 Mayville, WI        
2.10 Property   1 Mt. Sterling, KY        
2.11 Property   1 Vardaman, MS        
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP NAP NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls 80,000,000 471,857.13 766,767.84 NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 134,900,000 878,013.76 1,139,009.69 NAP
7 Loan 65, 66 1 Silverado Ranch Plaza NAP NAP NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 107,000,000 601,826.70 759,314.06 NAP
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP NAP NAP NAP
10.01 Property   1 700 Canal Street        
10.02 Property   1 850 Canal Street        
11 Loan 87, 88, 89 1 Southport Commons NAP NAP NAP NAP
12 Loan 90 3 Parkway Realty Portfolio NAP NAP NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road        
12.02 Property   1 3191 Rochambeau Avenue        
12.03 Property   1 3273 Parkside Place        
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP NAP NAP NAP
15.01 Property   1 60-62 Second Avenue        
15.02 Property   1 58 Second Avenue        
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 25,000,000 140,233.51 227,178.28 NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 23,000,000 118,346.18 195,528.47 NAP
18 Loan   1 340-350 West 57th Street  NAP NAP NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 140,000,000 802,104.40 859,397.57 NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP 0
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 157,000,000 808,239.27 849,423.44 NAP
24.01 Property   1 Fair City Mall        
24.02 Property   1 Plaza at Landmark        
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP 0
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP 0
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP 0
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP 0
31 Loan 130, 131 1 Columbia Marketplace NAP NAP NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP 0
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP (A) $0; (B) $3,318,000; (C) $833,039
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP 0
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP 0
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 70,000,000 405,192.25 434,134.55 NAP
38.01 Property   1 Pismo Beach Premium Outlets        
38.02 Property   1 Queenstown Premium Outlets        
39 Loan 142 1 College Square III NAP NAP NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP 0
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP 0
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP 0
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP (A) $0; (B) $49,302.25
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP 0
 A-1-51 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Subordinate Companion Loan Cut-off Date Balance ($)
                 
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP 0
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP 0
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP 0
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP 0
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP 0
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP 0
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP 0
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP 0
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP 0
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP 0
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP 350,000
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP 0
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP 0
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP 0
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP 0
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP 0
 A-1-52 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
                 
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills NAP 93,000,000 537,776.81 41.3%
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP NAP NAP NAP
2.01 Property   1 Tyler, TX        
2.02 Property   1 Park Hills, MO        
2.03 Property   1 Amory, MS        
2.04 Property   1 Auburn, IN        
2.05 Property   1 West Burlington, IA        
2.06 Property   1 Greensboro, NC        
2.07 Property   1 Danville, KY        
2.08 Property   1 Maysville, KY        
2.09 Property   1 Mayville, WI        
2.10 Property   1 Mt. Sterling, KY        
2.11 Property   1 Vardaman, MS        
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP NAP NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls NAP 130,000,000 766,767.84 62.1%
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag NAP 175,000,000 1,139,009.69 60.5%
7 Loan 65, 66 1 Silverado Ranch Plaza NAP NAP NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP 135,000,000 759,314.06 40.2%
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP NAP NAP NAP
10.01 Property   1 700 Canal Street        
10.02 Property   1 850 Canal Street        
11 Loan 87, 88, 89 1 Southport Commons NAP NAP NAP NAP
12 Loan 90 3 Parkway Realty Portfolio NAP NAP NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road        
12.02 Property   1 3191 Rochambeau Avenue        
12.03 Property   1 3273 Parkside Place        
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP NAP NAP NAP
15.01 Property   1 60-62 Second Avenue        
15.02 Property   1 58 Second Avenue        
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris NAP 40,500,000 227,178.28 65.6%
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP 38,000,000 195,528.47 24.8%
18 Loan   1 340-350 West 57th Street  NAP NAP NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP 150,000,000 859,397.57 64.7%
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. Greater of (A) 5.00% or (B) Prime Rate 10,483,331 65,573.26 10.3%
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack NAP 165,000,000 849,423.44 70.3%
24.01 Property   1 Fair City Mall        
24.02 Property   1 Plaza at Landmark        
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. Greater of (A) 5.00% or (B) Prime Rate 7,998,416 48,587.21 21.1%
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Greater of (A) 5.00% or (B) Prime Rate+0.25% 7,987,670 50,320.02 30.3%
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. Greater of (A) 5.00% or (B) Prime Rate 7,250,000 39,114.99 10.1%
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. Greater of (A) 5.00% or (B) Prime Rate 7,000,000 38,874.19 9.2%
31 Loan 130, 131 1 Columbia Marketplace NAP NAP NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. Greater of (A) 4.95% or (B) Prime Rate 5,995,813 34,260.43 5.2%
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. (A) Greater of (A) 5.00% or (B) Prime Rate; (B) 1.00%; (C) NAP 10,135,182 41,504.82 17.7%
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. Greater of (A) 4.95% or (B) Prime Rate 5,796,616 37,969.40 16.9%
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. Greater of (A) 5.00% or (B) Prime Rate 5,695,341 33,958.30 19.8%
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP 75,000,000 434,134.55 59.2%
38.01 Property   1 Pismo Beach Premium Outlets        
38.02 Property   1 Queenstown Premium Outlets        
39 Loan 142 1 College Square III NAP NAP NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. Greater of (A) 5.00% or (B) Prime Rate 5,244,726 29,590.70 21.3%
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  Greater of (A) 4.95% or (B) Prime Rate 5,098,733 29,495.92 17.6%
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. Greater of (A) 4.85% or (B) Prime Rate 6,000,000 32,444.45 10.9%
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. (A) Greater of (A) 5.00% or (B) Prime Rate; (B) 7.09% 4,796,717 31,821.09 15.0%
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Greater of (A) 5.00% or (B) Prime Rate 4,647,226 27,579.58 29.0%
 A-1-53 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
                 
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. Greater of (A) 4.95% or (B) Prime Rate+0.25% 3,750,000 22,229.51 13.5%
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Greater of (A) 5.00% or (B) Prime Rate 3,597,944 21,394.20 12.1%
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. Greater of (A) 5.00% or (B) Prime Rate 3,365,476 21,381.57 13.5%
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. Greater of (A) 5.00% or (B) Prime Rate 3,298,174 21,323.13 6.9%
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. Greater of (A) 4.95% or (B) Prime Rate 3,093,150 19,215.21 4.9%
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. Greater of (A) 5.00% or (B) Prime Rate+0.25% 3,149,600 20,052.95 23.5%
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation Greater of (A) 4.95% or (B) Prime Rate+0.25% 3,100,000 17,165.98 5.6%
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation Greater of (A) 4.95% or (B) Prime Rate 3,000,000 16,433.45 8.5%
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Greater of (A) 4.95% or (B) Prime Rate 3,498,336 22,195.83 8.2%
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. Greater of (A) 4.95% or (B) Prime Rate 3,248,207 20,286.82 9.3%
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. Greater of (A) 4.95% or (B) Prime Rate 2,995,862 18,660.36 10.4%
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. Greater of (A) 4.95% or (B) Prime Rate 2,896,082 18,126.81 7.0%
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. Greater of (A) 4.95% or (B) Prime Rate 2,300,000 12,758.11 5.9%
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. Greater of (A) 4.95% or (B) Prime Rate 1,774,014 11,512.04 6.5%
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. Greater of (A) 5.00% or (B) Prime Rate 1,849,750 11,356.31 19.1%
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. Greater of (A) 4.95% or (B) Prime Rate 1,329,275 8,490.63 17.0%
 A-1-54 

BMARK 2026-B44 Annex A-1

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 ($)
          4          
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 2.90 21.2% NAP NAP NAP NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP NAP NAP NAP NAP NAP
2.01 Property   1 Tyler, TX            
2.02 Property   1 Park Hills, MO            
2.03 Property   1 Amory, MS            
2.04 Property   1 Auburn, IN            
2.05 Property   1 West Burlington, IA            
2.06 Property   1 Greensboro, NC            
2.07 Property   1 Danville, KY            
2.08 Property   1 Maysville, KY            
2.09 Property   1 Mayville, WI            
2.10 Property   1 Mt. Sterling, KY            
2.11 Property   1 Vardaman, MS            
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP NAP NAP NAP NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls 1.83 13.6% NAP NAP NAP NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 1.59 13.6% 40,000,000 10.81500% 215,000,000 1,504,516.63
7 Loan 65, 66 1 Silverado Ranch Plaza NAP NAP NAP NAP NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 2.98 21.2% NAP NAP NAP NAP
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP NAP NAP NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP NAP NAP NAP NAP NAP
10.01 Property   1 700 Canal Street            
10.02 Property   1 850 Canal Street            
11 Loan 87, 88, 89 1 Southport Commons NAP NAP NAP NAP NAP NAP
12 Loan 90 3 Parkway Realty Portfolio NAP NAP NAP NAP NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road            
12.02 Property   1 3191 Rochambeau Avenue            
12.03 Property   1 3273 Parkside Place            
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP NAP NAP NAP NAP NAP
15.01 Property   1 60-62 Second Avenue            
15.02 Property   1 58 Second Avenue            
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris 1.80 13.5% NAP NAP NAP NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower 3.47 21.5% NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  NAP NAP NAP NAP NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road 1.28 8.9% NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 7.86 59.8% NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack 1.39 9.2% NAP NAP NAP NAP
24.01 Property   1 Fair City Mall            
24.02 Property   1 Plaza at Landmark            
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 4.62 34.1% NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 2.75 21.1% NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 3.93 25.7% NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 7.35 49.6% NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace NAP NAP NAP NAP NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 12.98 91.0% NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 5.17 25.7% NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 5.37 43.0% NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 5.59 40.7% NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets 2.26 16.4% NAP NAP NAP NAP
38.01 Property   1 Pismo Beach Premium Outlets            
38.02 Property   1 Queenstown Premium Outlets            
39 Loan 142 1 College Square III NAP NAP NAP NAP NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 3.99 27.4% NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  5.08 35.8% NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 4.98 32.5% NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 3.82 30.8% NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 3.71 27.0% NAP NAP NAP NAP
 A-1-55 

BMARK 2026-B44 Annex A-1

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 ($)
          4          
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 5.27 37.9% NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 5.36 38.9% NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 5.66 43.7% NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 8.78 69.0% NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 10.10 76.6% NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 4.03 31.2% NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 11.04 73.6% NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 5.99 39.4% NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 5.42 41.6% NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 5.78 43.7% NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 7.22 54.5% NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 5.64 43.4% NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 8.27 55.8% NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 6.10 48.0% NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 5.82 43.9% NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 3.42 26.8% NAP NAP NAP NAP
 A-1-56 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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)
            4    
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills NAP NAP NAP No
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP NAP NAP Yes
2.01 Property   1 Tyler, TX        
2.02 Property   1 Park Hills, MO        
2.03 Property   1 Amory, MS        
2.04 Property   1 Auburn, IN        
2.05 Property   1 West Burlington, IA        
2.06 Property   1 Greensboro, NC        
2.07 Property   1 Danville, KY        
2.08 Property   1 Maysville, KY        
2.09 Property   1 Mayville, WI        
2.10 Property   1 Mt. Sterling, KY        
2.11 Property   1 Vardaman, MS        
3 Loan 39, 40 1 700 6th Street NAP NAP NAP No
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP NAP NAP No
5 Loan 9, 47, 48, 49, 50 1 The Falls NAP NAP NAP No
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 74.3% 1.20 11.1% No
7 Loan 65, 66 1 Silverado Ranch Plaza NAP NAP NAP No
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP NAP NAP No
9 Loan 79 1 Hampton Inn Tropicana NAP NAP NAP No
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP NAP NAP No
10.01 Property   1 700 Canal Street        
10.02 Property   1 850 Canal Street        
11 Loan 87, 88, 89 1 Southport Commons NAP NAP NAP No
12 Loan 90 3 Parkway Realty Portfolio NAP NAP NAP No
12.01 Property   1 1816 & 1826 White Plains Road        
12.02 Property   1 3191 Rochambeau Avenue        
12.03 Property   1 3273 Parkside Place        
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP No
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP No
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP NAP NAP No
15.01 Property   1 60-62 Second Avenue        
15.02 Property   1 58 Second Avenue        
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris NAP NAP NAP No
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP No
18 Loan   1 340-350 West 57th Street  NAP NAP NAP No
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP NAP No
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP Yes
21 Loan 116 1 Boynton Medplex NAP NAP NAP No
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP Yes
23 Loan 117 1 NC Self Storage NAP NAP NAP No
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack NAP NAP NAP No
24.01 Property   1 Fair City Mall        
24.02 Property   1 Plaza at Landmark        
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP Yes
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP Yes
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP Yes
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP Yes
29 Loan 128, 129 1 172 Madison NAP NAP NAP No
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP Yes
31 Loan 130, 131 1 Columbia Marketplace NAP NAP NAP No
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP Yes
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP No
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP Yes
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP Yes
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP Yes
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP Yes
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP NAP NAP No
38.01 Property   1 Pismo Beach Premium Outlets        
38.02 Property   1 Queenstown Premium Outlets        
39 Loan 142 1 College Square III NAP NAP NAP No
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP Yes
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP Yes
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP Yes
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP Yes
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP No
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP Yes
 A-1-57 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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)
            4    
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP Yes
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP Yes
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP Yes
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP Yes
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP Yes
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP Yes
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP Yes
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP Yes
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP Yes
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP Yes
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP Yes
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP Yes
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP Yes
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP Yes
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP Yes
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP Yes
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP Yes
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP Yes
 A-1-58 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type
           
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Mezzanine (Max Combined LTV of 51.2%; Min Combined DSCR of 1.75x; Min Combined Debt Yield of 13.9%; Intercreditor Agreement is required)
2.01 Property   1 Tyler, TX  
2.02 Property   1 Park Hills, MO  
2.03 Property   1 Amory, MS  
2.04 Property   1 Auburn, IN  
2.05 Property   1 West Burlington, IA  
2.06 Property   1 Greensboro, NC  
2.07 Property   1 Danville, KY  
2.08 Property   1 Maysville, KY  
2.09 Property   1 Mayville, WI  
2.10 Property   1 Mt. Sterling, KY  
2.11 Property   1 Vardaman, MS  
3 Loan 39, 40 1 700 6th Street NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag NAP
7 Loan 65, 66 1 Silverado Ranch Plaza NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP
9 Loan 79 1 Hampton Inn Tropicana NAP
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP
10.01 Property   1 700 Canal Street  
10.02 Property   1 850 Canal Street  
11 Loan 87, 88, 89 1 Southport Commons NAP
12 Loan 90 3 Parkway Realty Portfolio NAP
12.01 Property   1 1816 & 1826 White Plains Road  
12.02 Property   1 3191 Rochambeau Avenue  
12.03 Property   1 3273 Parkside Place  
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP
14 Loan 94, 95 1 224 Avenue B NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP
15.01 Property   1 60-62 Second Avenue  
15.02 Property   1 58 Second Avenue  
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP
18 Loan   1 340-350 West 57th Street  NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. Unsecured allowed but requires Lender Consent if >$500,000
21 Loan 116 1 Boynton Medplex NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation Unsecured allowed but requires Lender Consent if >$500,000
23 Loan 117 1 NC Self Storage NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack NAP
24.01 Property   1 Fair City Mall  
24.02 Property   1 Plaza at Landmark  
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. Unsecured allowed but requires Lender Consent if >$400,000
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. Unsecured allowed but requires Lender Consent if >$500,000
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. Unsecured allowed but requires Lender Consent if >$50,000
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. Unsecured allowed but requires Lender Consent if >$50,000
29 Loan 128, 129 1 172 Madison NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. Unsecured allowed but requires Lender Consent if >$250,000
31 Loan 130, 131 1 Columbia Marketplace NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. Unsecured allowed but requires Lender Consent if >$50,000
33 Loan 132, 133 1 200 Allegheny NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. Unsecured allowed but requires Lender Consent if >$400,000
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. Unsecured allowed but requires Lender Consent if >$400,000
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. Unsecured allowed but requires Lender Consent if >$250,000
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. Unsecured allowed but requires Lender Consent if >$250,000
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP
38.01 Property   1 Pismo Beach Premium Outlets  
38.02 Property   1 Queenstown Premium Outlets  
39 Loan 142 1 College Square III NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. Unsecured allowed but requires Lender Consent if >$500,000
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  Unsecured allowed but requires Lender Consent if >$50,000
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. Unsecured allowed but requires Lender Consent if >$50,000
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. Unsecured allowed but requires Lender Consent if >$500,000
44 Loan   1 CubeSmart Cape Coral NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. Unsecured allowed but requires Lender Consent if >$400,000
 A-1-59 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type
           
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. Unsecured allowed but requires Lender Consent if >$250,000
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. Unsecured allowed but requires Lender Consent if >$500,000
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. Unsecured allowed but requires Lender Consent if >$500,000
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. Unsecured allowed but requires Lender Consent if >$500,000
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. Unsecured allowed but requires Lender Consent if >$50,000
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. Unsecured allowed but requires Lender Consent if >$400,000
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation Unsecured allowed but requires Lender Consent if >$250,000
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation Unsecured allowed but requires Lender Consent if >$50,000
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. Unsecured allowed but requires Lender Consent if >$500,000
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. Unsecured allowed but requires Lender Consent if >$150,000
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. Unsecured allowed but requires Lender Consent if >$500,000
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. Unsecured allowed but requires Lender Consent if >$50,000
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. Unsecured allowed but requires Lender Consent if >$200,000
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. Unsecured allowed but requires Lender Consent if >$250,000
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. Unsecured allowed but requires Lender Consent if >$100,000
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. Unsecured allowed but requires Lender Consent if >$50,000
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. Unsecured allowed but requires Lender Consent if >$50,000
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. Unsecured allowed but requires Lender Consent if >$250,000
 A-1-60 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor
           
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Simon Property Group, L.P.
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Phoenix Investors
2.01 Property   1 Tyler, TX  
2.02 Property   1 Park Hills, MO  
2.03 Property   1 Amory, MS  
2.04 Property   1 Auburn, IN  
2.05 Property   1 West Burlington, IA  
2.06 Property   1 Greensboro, NC  
2.07 Property   1 Danville, KY  
2.08 Property   1 Maysville, KY  
2.09 Property   1 Mayville, WI  
2.10 Property   1 Mt. Sterling, KY  
2.11 Property   1 Vardaman, MS  
3 Loan 39, 40 1 700 6th Street FitzWalter Capital Partners (AIV) II, LP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets LSG Enterprises LLC
5 Loan 9, 47, 48, 49, 50 1 The Falls Simon Property Group, L.P. and GMPTS Limited Partnership
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 601W Companies LLC
7 Loan 65, 66 1 Silverado Ranch Plaza Scott J. Seligman Revocable Living Trust Under Agreement Dated December 17, 1992, As Amended and Restated and Scott J. Seligman
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Simon Property Group, L.P.
9 Loan 79 1 Hampton Inn Tropicana John E. Gross and the John E. Gross Revocable Trust Dated November 23, 2015
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Andrew K. Gottesman, L. Robert Lieb and Michael A. Seeve
10.01 Property   1 700 Canal Street  
10.02 Property   1 850 Canal Street  
11 Loan 87, 88, 89 1 Southport Commons Thomas G. English
12 Loan 90 3 Parkway Realty Portfolio Eric Miller
12.01 Property   1 1816 & 1826 White Plains Road  
12.02 Property   1 3191 Rochambeau Avenue  
12.03 Property   1 3273 Parkside Place  
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek Michael B. Eisler
14 Loan 94, 95 1 224 Avenue B Alfred Sabetfard
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue Alfred Sabetfard
15.01 Property   1 60-62 Second Avenue  
15.02 Property   1 58 Second Avenue  
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Vijaya Borra
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP
18 Loan   1 340-350 West 57th Street  Benjamin Heller
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road David Werner
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP
21 Loan 116 1 Boynton Medplex Carl Klepper and Robert D'Angelo
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP
23 Loan 117 1 NC Self Storage James B. O’Malley
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack HHH Properties Corporation
24.01 Property   1 Fair City Mall  
24.02 Property   1 Plaza at Landmark  
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP
29 Loan 128, 129 1 172 Madison Albert Rabizadeh, Alex Rabizadeh and Daniel Rabizadeh
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP
31 Loan 130, 131 1 Columbia Marketplace Marcel Rif and Peter J. Bejusca
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP
33 Loan 132, 133 1 200 Allegheny Aaron I. Katsman and Alexander D. Sassoon
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Simon Property Group, L.P.
38.01 Property   1 Pismo Beach Premium Outlets  
38.02 Property   1 Queenstown Premium Outlets  
39 Loan 142 1 College Square III Jack R. Taylor and John F. Debenedetti
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP
44 Loan   1 CubeSmart Cape Coral David C. Fahmie, Sr.
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP
 A-1-61 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor
           
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP
 A-1-62 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor
           
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills Simon Property Group, L.P.
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI Phoenix Fund Symbol LLC
2.01 Property   1 Tyler, TX  
2.02 Property   1 Park Hills, MO  
2.03 Property   1 Amory, MS  
2.04 Property   1 Auburn, IN  
2.05 Property   1 West Burlington, IA  
2.06 Property   1 Greensboro, NC  
2.07 Property   1 Danville, KY  
2.08 Property   1 Maysville, KY  
2.09 Property   1 Mayville, WI  
2.10 Property   1 Mt. Sterling, KY  
2.11 Property   1 Vardaman, MS  
3 Loan 39, 40 1 700 6th Street Gordon Fraley, Isaac Metzger, Keith Page, and David Light
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets LSG Enterprises LLC
5 Loan 9, 47, 48, 49, 50 1 The Falls Simon Property Group, L.P.
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag Mark Karasick and Michael Silberberg
7 Loan 65, 66 1 Silverado Ranch Plaza Scott J. Seligman Revocable Living Trust Under Agreement Dated December 17, 1992, As Amended and Restated and Scott J. Seligman
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills Simon Property Group, L.P.
9 Loan 79 1 Hampton Inn Tropicana John E. Gross and the John E. Gross Revocable Trust Dated November 23, 2015
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square Edison Dolly LLC, L. Robert Lieb and Michael A. Seeve
10.01 Property   1 700 Canal Street  
10.02 Property   1 850 Canal Street  
11 Loan 87, 88, 89 1 Southport Commons Thomas G. English
12 Loan 90 3 Parkway Realty Portfolio Eric Miller
12.01 Property   1 1816 & 1826 White Plains Road  
12.02 Property   1 3191 Rochambeau Avenue  
12.03 Property   1 3273 Parkside Place  
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek Michael B. Eisler and The Michael Bradley Eisler Revocable Trust u/a/d January 3, 2003, as amended by that certain First Amendment to The Michael
Bradley Eisler Revocable Trust dated as of April 28, 2014 and that certain Second Amendment to The Michael Bradley Eisler Revocable Trust dated as
of October 11, 2019
14 Loan 94, 95 1 224 Avenue B Alfred Sabetfard
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue Alfred Sabetfard
15.01 Property   1 60-62 Second Avenue  
15.02 Property   1 58 Second Avenue  
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris Vijaya Borra
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP
18 Loan   1 340-350 West 57th Street  Benjamin Heller, Ariella Ben-Dov and Tamar Ben-Dov
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road David Werner
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP
21 Loan 116 1 Boynton Medplex Carl Klepper and Robert D'Angelo
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP
23 Loan 117 1 NC Self Storage James B. O’Malley
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack Marshall S. Ruben, Myrna Ruben Haft and Dana Ruben Rogers
24.01 Property   1 Fair City Mall  
24.02 Property   1 Plaza at Landmark  
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP
29 Loan 128, 129 1 172 Madison Albert Rabizadeh
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP
31 Loan 130, 131 1 Columbia Marketplace Marcel Rif and Peter J. Bejusca
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP
33 Loan 132, 133 1 200 Allegheny Aaron I. Katsman and Alexander D. Sassoon
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets Simon Property Group, L.P.
38.01 Property   1 Pismo Beach Premium Outlets  
38.02 Property   1 Queenstown Premium Outlets  
39 Loan 142 1 College Square III Jack R. Taylor and John F. Debenedetti
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP
44 Loan   1 CubeSmart Cape Coral David C. Fahmie, Sr.
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP
 A-1-63 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor
           
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP
 A-1-64 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Delaware Statutory Trust (Y/N) Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($)
                8   7  
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills No No Refinance No 93,000,000 0 0
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI No No Refinance   65,000,000 0 0
2.01 Property   1 Tyler, TX       No      
2.02 Property   1 Park Hills, MO       No      
2.03 Property   1 Amory, MS       No      
2.04 Property   1 Auburn, IN       No      
2.05 Property   1 West Burlington, IA       No      
2.06 Property   1 Greensboro, NC       No      
2.07 Property   1 Danville, KY       No      
2.08 Property   1 Maysville, KY       No      
2.09 Property   1 Mayville, WI       No      
2.10 Property   1 Mt. Sterling, KY       No      
2.11 Property   1 Vardaman, MS       No      
3 Loan 39, 40 1 700 6th Street No No Acquisition No 54,197,000 29,877,874 0
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets No No Acquisition No 52,170,000 29,506,952 0
5 Loan 9, 47, 48, 49, 50 1 The Falls No No Refinance No 130,000,000 32,019,300 0
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag No No Acquisition No 175,000,000 97,915,283 40,000,000
7 Loan 65, 66 1 Silverado Ranch Plaza No No Refinance No 38,000,000 156,453 0
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills No No Refinance No 135,000,000 0 0
9 Loan 79 1 Hampton Inn Tropicana No No Refinance No 26,500,000 0 0
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square No No Refinance   22,500,000 44,868 0
10.01 Property   1 700 Canal Street       No      
10.02 Property   1 850 Canal Street       No      
11 Loan 87, 88, 89 1 Southport Commons No No Refinance No 21,614,500 0 0
12 Loan 90 3 Parkway Realty Portfolio No Yes Refinance   18,500,000 2,991,278 0
12.01 Property   1 1816 & 1826 White Plains Road       No      
12.02 Property   1 3191 Rochambeau Avenue       No      
12.03 Property   1 3273 Parkside Place       No      
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek No No Refinance No 17,500,000 0 0
14 Loan 94, 95 1 224 Avenue B No No Refinance No 17,000,000 0 0
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue No No Refinance   16,000,000 0 0
15.01 Property   1 60-62 Second Avenue       No      
15.02 Property   1 58 Second Avenue       No      
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris No Yes Acquisition No      
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower No No Refinance No      
18 Loan   1 340-350 West 57th Street  No No Refinance No      
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road No No Refinance No      
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. No No Refinance No      
21 Loan 116 1 Boynton Medplex No No Refinance No      
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation No No Refinance No      
23 Loan 117 1 NC Self Storage No No Refinance No      
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack No No Refinance        
24.01 Property   1 Fair City Mall       No      
24.02 Property   1 Plaza at Landmark       No      
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. No No Refinance No      
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. No No Refinance No      
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. No No Refinance No      
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. No No Refinance No      
29 Loan 128, 129 1 172 Madison No No Refinance No      
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. No No Refinance No      
31 Loan 130, 131 1 Columbia Marketplace No No Refinance No      
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. No No Refinance No      
33 Loan 132, 133 1 200 Allegheny No Yes Refinance No      
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. No No Refinance No      
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. No No Refinance No      
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. No No Refinance No      
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. No No Refinance No      
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets No No Refinance        
38.01 Property   1 Pismo Beach Premium Outlets       No      
38.02 Property   1 Queenstown Premium Outlets       No      
39 Loan 142 1 College Square III No No Refinance No      
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. No No Refinance No      
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  No No Refinance No      
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. No No Refinance No      
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. No No Refinance No      
44 Loan   1 CubeSmart Cape Coral No No Refinance No      
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. No No Refinance No      
 A-1-65 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Delaware Statutory Trust (Y/N) Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($)
                8   7  
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. No No Refinance No      
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. No No Refinance No      
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. No No Refinance No      
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. No No Refinance No      
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. No No Refinance No      
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. No No Refinance No      
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation No No Refinance No      
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation No No Refinance No      
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. No No Refinance No      
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. No No Refinance No      
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. No No Refinance No      
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. No No Refinance No      
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. No No Refinance No      
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. No No Refinance No      
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. No No Refinance No      
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. No No Refinance No      
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. No No Refinance No      
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. No No Refinance No      
 A-1-66 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($)
                       
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 0 93,000,000 84,130,524 0 1,085,511 2,464,526 5,319,439
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 0 65,000,000 53,459,391 0 2,088,691 3,884,634 0
2.01 Property   1 Tyler, TX              
2.02 Property   1 Park Hills, MO              
2.03 Property   1 Amory, MS              
2.04 Property   1 Auburn, IN              
2.05 Property   1 West Burlington, IA              
2.06 Property   1 Greensboro, NC              
2.07 Property   1 Danville, KY              
2.08 Property   1 Maysville, KY              
2.09 Property   1 Mayville, WI              
2.10 Property   1 Mt. Sterling, KY              
2.11 Property   1 Vardaman, MS              
3 Loan 39, 40 1 700 6th Street 7,835,948 91,910,822 0 79,500,000 8,429,026 3,981,796 0
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 0 81,676,952 0 77,284,145 2,313,435 2,079,372 0
5 Loan 9, 47, 48, 49, 50 1 The Falls 0 162,019,300 150,455,270 0 693,883 10,870,147 0
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 0 312,915,283 0 212,790,012 7,410,704 92,714,567 0
7 Loan 65, 66 1 Silverado Ranch Plaza 0 38,156,453 36,974,372 0 307,138 874,943 0
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 0 135,000,000 89,378,737 0 848,361 310,940 44,461,962
9 Loan 79 1 Hampton Inn Tropicana 0 26,500,000 20,962,624 0 330,602 1,413,654 3,793,120
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 0 22,544,868 18,563,730 0 560,688 3,420,450 0
10.01 Property   1 700 Canal Street              
10.02 Property   1 850 Canal Street              
11 Loan 87, 88, 89 1 Southport Commons 0 21,614,500 13,642,759 0 247,454 810,796 6,913,491
12 Loan 90 3 Parkway Realty Portfolio 0 21,491,278 19,358,887 0 1,813,624 318,767 0
12.01 Property   1 1816 & 1826 White Plains Road              
12.02 Property   1 3191 Rochambeau Avenue              
12.03 Property   1 3273 Parkside Place              
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 0 17,500,000 10,861,101 0 180,034 0 6,458,865
14 Loan 94, 95 1 224 Avenue B 0 17,000,000 8,539,784 0 475,434 41,632 7,943,150
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 0 16,000,000 7,112,135 0 501,056 133,417 8,253,391
15.01 Property   1 60-62 Second Avenue              
15.02 Property   1 58 Second Avenue              
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris              
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower              
18 Loan   1 340-350 West 57th Street               
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road              
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc.              
21 Loan 116 1 Boynton Medplex              
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation              
23 Loan 117 1 NC Self Storage              
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack              
24.01 Property   1 Fair City Mall              
24.02 Property   1 Plaza at Landmark              
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp.              
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc.              
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc.              
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp.              
29 Loan 128, 129 1 172 Madison              
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc.              
31 Loan 130, 131 1 Columbia Marketplace              
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc.              
33 Loan 132, 133 1 200 Allegheny              
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc.              
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp.              
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc.              
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp.              
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets              
38.01 Property   1 Pismo Beach Premium Outlets              
38.02 Property   1 Queenstown Premium Outlets              
39 Loan 142 1 College Square III              
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp.              
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.               
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp.              
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp.              
44 Loan   1 CubeSmart Cape Coral              
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc.              
 A-1-67 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($)
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp.              
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc.              
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp.              
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp.              
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp.              
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp.              
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation              
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation              
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp.              
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp.              
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp.              
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc.              
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc.              
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp.              
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp.              
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd.              
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp.              
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp.              
 A-1-68 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($)
                         
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills 0 93,000,000 NAP NAP NAP NAP NAP NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI 5,567,283 65,000,000 NAP NAP NAP NAP NAP NAP
2.01 Property   1 Tyler, TX     NAP NAP NAP NAP NAP NAP
2.02 Property   1 Park Hills, MO     NAP NAP NAP NAP NAP NAP
2.03 Property   1 Amory, MS     NAP NAP NAP NAP NAP NAP
2.04 Property   1 Auburn, IN     NAP NAP NAP NAP NAP NAP
2.05 Property   1 West Burlington, IA     NAP NAP NAP NAP NAP NAP
2.06 Property   1 Greensboro, NC     NAP NAP NAP NAP NAP NAP
2.07 Property   1 Danville, KY     NAP NAP NAP NAP NAP NAP
2.08 Property   1 Maysville, KY     NAP NAP NAP NAP NAP NAP
2.09 Property   1 Mayville, WI     NAP NAP NAP NAP NAP NAP
2.10 Property   1 Mt. Sterling, KY     NAP NAP NAP NAP NAP NAP
2.11 Property   1 Vardaman, MS     NAP NAP NAP NAP NAP NAP
3 Loan 39, 40 1 700 6th Street 0 91,910,822 NAP NAP NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets 0 81,676,952 NAP NAP NAP NAP NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls 0 162,019,300 NAP NAP NAP NAP NAP NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag 0 312,915,283 NAP NAP NAP NAP NAP NAP
7 Loan 65, 66 1 Silverado Ranch Plaza 0 38,156,453 NAP NAP NAP NAP NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills 0 135,000,000 NAP NAP NAP NAP NAP NAP
9 Loan 79 1 Hampton Inn Tropicana 0 26,500,000 10/31/2041 147.47 90.20 61.2% 147.47 90.20
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square 0 22,544,868 NAP NAP NAP NAP NAP NAP
10.01 Property   1 700 Canal Street     NAP NAP NAP NAP NAP NAP
10.02 Property   1 850 Canal Street     NAP NAP NAP NAP NAP NAP
11 Loan 87, 88, 89 1 Southport Commons 0 21,614,500 NAP NAP NAP NAP NAP NAP
12 Loan 90 3 Parkway Realty Portfolio 0 21,491,278 NAP NAP NAP NAP NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road     NAP NAP NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue     NAP NAP NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place     NAP NAP NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek 0 17,500,000 NAP NAP NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B 0 17,000,000 NAP NAP NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue 0 16,000,000 NAP NAP NAP NAP NAP NAP
15.01 Property   1 60-62 Second Avenue     NAP NAP NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue     NAP NAP NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris     NAP NAP NAP NAP NAP NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower     NAP NAP NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street      NAP NAP NAP NAP NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road     NAP NAP NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc.     NAP NAP NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex     NAP NAP NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation     NAP NAP NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage     NAP NAP NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack     NAP NAP NAP NAP NAP NAP
24.01 Property   1 Fair City Mall     NAP NAP NAP NAP NAP NAP
24.02 Property   1 Plaza at Landmark     NAP NAP NAP NAP NAP NAP
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp.     NAP NAP NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc.     NAP NAP NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc.     NAP NAP NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp.     NAP NAP NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison     NAP NAP NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc.     NAP NAP NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace     NAP NAP NAP NAP NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc.     NAP NAP NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny     NAP NAP NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc.     NAP NAP NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp.     NAP NAP NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc.     NAP NAP NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp.     NAP NAP NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets     NAP NAP NAP NAP NAP NAP
38.01 Property   1 Pismo Beach Premium Outlets     NAP NAP NAP NAP NAP NAP
38.02 Property   1 Queenstown Premium Outlets     NAP NAP NAP NAP NAP NAP
39 Loan 142 1 College Square III     NAP NAP NAP NAP NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp.     NAP NAP NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.      NAP NAP NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp.     NAP NAP NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp.     NAP NAP NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral     NAP NAP NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc.     NAP NAP NAP NAP NAP NAP
 A-1-69 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($)
                         
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp.     NAP NAP NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc.     NAP NAP NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp.     NAP NAP NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp.     NAP NAP NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp.     NAP NAP NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp.     NAP NAP NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation     NAP NAP NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation     NAP NAP NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp.     NAP NAP NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp.     NAP NAP NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp.     NAP NAP NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc.     NAP NAP NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc.     NAP NAP NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp.     NAP NAP NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp.     NAP NAP NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd.     NAP NAP NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp.     NAP NAP NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp.     NAP NAP NAP NAP NAP NAP
 A-1-70 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills NAP NAP NAP NAP NAP NAP NAP
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 Tyler, TX NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Park Hills, MO NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Amory, MS NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Auburn, IN NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 West Burlington, IA NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Greensboro, NC NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Danville, KY NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Maysville, KY NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Mayville, WI NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 Mt. Sterling, KY NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 Vardaman, MS NAP NAP NAP NAP NAP NAP NAP
3 Loan 39, 40 1 700 6th Street NAP NAP NAP NAP NAP NAP NAP
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets NAP NAP NAP NAP NAP NAP NAP
5 Loan 9, 47, 48, 49, 50 1 The Falls NAP NAP NAP NAP NAP NAP NAP
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag NAP NAP NAP NAP NAP NAP NAP
7 Loan 65, 66 1 Silverado Ranch Plaza NAP NAP NAP NAP NAP NAP NAP
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills NAP NAP NAP NAP NAP NAP NAP
9 Loan 79 1 Hampton Inn Tropicana 61.2% 148.27 96.99 65.4% 155.91 107.01 68.6%
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 700 Canal Street NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 850 Canal Street NAP NAP NAP NAP NAP NAP NAP
11 Loan 87, 88, 89 1 Southport Commons NAP NAP NAP NAP NAP NAP NAP
12 Loan 90 3 Parkway Realty Portfolio NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 1816 & 1826 White Plains Road NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 3191 Rochambeau Avenue NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 3273 Parkside Place NAP NAP NAP NAP NAP NAP NAP
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek NAP NAP NAP NAP NAP NAP NAP
14 Loan 94, 95 1 224 Avenue B NAP NAP NAP NAP NAP NAP NAP
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 60-62 Second Avenue NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 58 Second Avenue NAP NAP NAP NAP NAP NAP NAP
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris NAP NAP NAP NAP NAP NAP NAP
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 340-350 West 57th Street  NAP NAP NAP NAP NAP NAP NAP
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road NAP NAP NAP NAP NAP NAP NAP
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. NAP NAP NAP NAP NAP NAP NAP
21 Loan 116 1 Boynton Medplex NAP NAP NAP NAP NAP NAP NAP
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP NAP NAP NAP NAP NAP NAP
23 Loan 117 1 NC Self Storage NAP NAP NAP NAP NAP NAP NAP
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Fair City Mall NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Plaza at Landmark NAP NAP NAP NAP NAP NAP NAP
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. NAP NAP NAP NAP NAP NAP NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. NAP NAP NAP NAP NAP NAP NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP NAP NAP NAP NAP NAP NAP
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. NAP NAP NAP NAP NAP NAP NAP
29 Loan 128, 129 1 172 Madison NAP NAP NAP NAP NAP NAP NAP
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. NAP NAP NAP NAP NAP NAP NAP
31 Loan 130, 131 1 Columbia Marketplace NAP NAP NAP NAP NAP NAP NAP
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP NAP NAP NAP NAP NAP NAP
33 Loan 132, 133 1 200 Allegheny NAP NAP NAP NAP NAP NAP NAP
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. NAP NAP NAP NAP NAP NAP NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. NAP NAP NAP NAP NAP NAP NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. NAP NAP NAP NAP NAP NAP NAP
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. NAP NAP NAP NAP NAP NAP NAP
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets NAP NAP NAP NAP NAP NAP NAP
38.01 Property   1 Pismo Beach Premium Outlets NAP NAP NAP NAP NAP NAP NAP
38.02 Property   1 Queenstown Premium Outlets NAP NAP NAP NAP NAP NAP NAP
39 Loan 142 1 College Square III NAP NAP NAP NAP NAP NAP NAP
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. NAP NAP NAP NAP NAP NAP NAP
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  NAP NAP NAP NAP NAP NAP NAP
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. NAP NAP NAP NAP NAP NAP NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 CubeSmart Cape Coral NAP NAP NAP NAP NAP NAP NAP
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. NAP NAP NAP NAP NAP NAP NAP
 A-1-71 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 (%)
                       
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. NAP NAP NAP NAP NAP NAP NAP
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. NAP NAP NAP NAP NAP NAP NAP
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. NAP NAP NAP NAP NAP NAP NAP
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. NAP NAP NAP NAP NAP NAP NAP
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. NAP NAP NAP NAP NAP NAP NAP
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. NAP NAP NAP NAP NAP NAP NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation NAP NAP NAP NAP NAP NAP NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation NAP NAP NAP NAP NAP NAP NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. NAP NAP NAP NAP NAP NAP NAP
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. NAP NAP NAP NAP NAP NAP NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. NAP NAP NAP NAP NAP NAP NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. NAP NAP NAP NAP NAP NAP NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. NAP NAP NAP NAP NAP NAP NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. NAP NAP NAP NAP NAP NAP NAP
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP NAP NAP NAP NAP NAP NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. NAP NAP NAP NAP NAP NAP NAP
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP NAP NAP NAP NAP NAP NAP
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. NAP NAP NAP NAP NAP NAP NAP
 A-1-72 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
                         
1 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22 1 Colorado Mills                
2 Loan 23, 24, 25, 26, 27, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37, 38 11 Phoenix Industrial Portfolio XVI                
2.01 Property   1 Tyler, TX                
2.02 Property   1 Park Hills, MO                
2.03 Property   1 Amory, MS                
2.04 Property   1 Auburn, IN                
2.05 Property   1 West Burlington, IA                
2.06 Property   1 Greensboro, NC                
2.07 Property   1 Danville, KY                
2.08 Property   1 Maysville, KY                
2.09 Property   1 Mayville, WI                
2.10 Property   1 Mt. Sterling, KY                
2.11 Property   1 Vardaman, MS                
3 Loan 39, 40 1 700 6th Street                
4 Loan 41, 42, 43, 44, 45, 46 1 OKC Outlets                
5 Loan 9, 47, 48, 49, 50 1 The Falls                
6 Loan 9, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64 1 One Dag                
7 Loan 65, 66 1 Silverado Ranch Plaza                
8 Loan 9, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78 1 Arizona Mills                
9 Loan 79 1 Hampton Inn Tropicana                
10 Loan 80, 81, 82, 83, 84, 85, 86 2 Harbor Square                
10.01 Property   1 700 Canal Street                
10.02 Property   1 850 Canal Street                
11 Loan 87, 88, 89 1 Southport Commons                
12 Loan 90 3 Parkway Realty Portfolio                
12.01 Property   1 1816 & 1826 White Plains Road                
12.02 Property   1 3191 Rochambeau Avenue                
12.03 Property   1 3273 Parkside Place                
13 Loan 91, 92, 93 1 Security Public Storage – Walnut Creek                
14 Loan 94, 95 1 224 Avenue B                
15 Loan 96, 97, 98 2 58 & 60-62 Second Avenue                
15.01 Property   1 60-62 Second Avenue                
15.02 Property   1 58 Second Avenue                
16 Loan 9, 99, 100, 101, 102, 103, 104 1 The Pointe at Polaris                
17 Loan 9, 105, 106, 107, 108 1 The Ritz Tower NAP 153,000,000 24.8% 0.0% 0 0 0 NAP
18 Loan   1 340-350 West 57th Street                 
19 Loan 9, 109, 110, 111, 112, 113, 114, 115 1 400 Arcola Road                
20 Loan 10, 11, 12, 13, 14 1 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. 500,000 103,000,000 9.7% 0.6% 0 0 2 NAP
21 Loan 116 1 Boynton Medplex                
22 Loan 10, 11, 12, 13 1 94-11 59th Avenue Corporation NAP 52,000,000 17.3% 8.1% 15 0 0 119,366
23 Loan 117 1 NC Self Storage                
24 Loan 9, 118, 119, 120, 121, 122, 123, 124, 125, 126, 127 2 NOVA Retail 2-Pack                
24.01 Property   1 Fair City Mall                
24.02 Property   1 Plaza at Landmark                
25 Loan 10, 11, 12, 13, 14 1 Bronxville Terrace Owners Corp. 500,000 41,400,000 18.1% 7.9% 0 0 10 NAP
26 Loan 10, 11, 12, 13, 14 1 270 Bronxville Road Owners, Inc. 500,000 25,600,000 29.2% 0.0% 0 0 0 NAP
27 Loan 10, 11, 12, 13 1 Inwood Owners, Inc. NAP 97,100,000 7.3% 21.0% 63 0 0 910,063
28 Loan 10, 11, 12, 13, 14 1 675 West End Owners Corp. 500,000 31,700,000 21.3% 36.1% 22 0 0 108,288
29 Loan 128, 129 1 172 Madison                
30 Loan 10, 11, 12, 13, 14 1 Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. 500,000 52,800,000 12.3% 0.0% 0 0 0 NAP
31 Loan 130, 131 1 Columbia Marketplace                
32 Loan 10, 11, 12, 13 1 Village of Shawnee, Inc. NAP 15,000,000 43.2% 0.0% 0 0 0 NAP
33 Loan 132, 133 1 200 Allegheny                
34 Loan 10, 11, 12, 13, 14 1 Lincoln Co-Operative Apartments, Inc. 500,000 97,000,000 5.7% 0.0% 0 0 0 NAP
35 Loan 10, 11, 12, 13, 14, 134 1 Madison Court Apartment Corp. 500,000 40,600,000 13.5% 0.0% 0 0 0 NAP
36 Loan 10, 11, 12, 13, 14 1 Highlander Hall Owners, Inc. 500,000 37,600,000 14.1% 6.6% 11 0 0 129,625
37 Loan 10, 11, 12, 13, 14 1 480 Riverdale Avenue Tenants Corp. 500,000 35,000,000 14.8% 12.0% 14 0 2 39,131
38 Loan 9, 135, 136, 137, 138, 139, 140, 141 2 Pismo Beach and Queenstown Premium Outlets                
38.01 Property   1 Pismo Beach Premium Outlets                
38.02 Property   1 Queenstown Premium Outlets                
39 Loan 142 1 College Square III                
40 Loan 10, 11, 12, 13, 14 1 Barnes Gardens Owners Corp. 500,000 21,000,000 22.6% 7.4% 7 0 0 40,411
41 Loan 10, 11, 12, 13, 14 1 Compton Owners Corp.  500,000 31,000,000 14.8% 4.4% 5 0 0 12,905
42 Loan 10, 11, 12, 13, 14 1 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. 1,500,000 33,000,000 13.6% 0.0% 0 0 0 NAP
43 Loan 10, 11, 12, 13, 14, 143 1 Forest Park Owners Corp. 500,000 24,300,000 17.5% 2.8% 2 0 0 156
44 Loan   1 CubeSmart Cape Coral                
45 Loan 10, 11, 12, 13, 14 1 McLean Towers Inc. 500,000 19,000,000 21.8% 0.0% 0 0 0 NAP
 A-1-73 

BMARK 2026-B44 Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
                         
46 Loan 10, 11, 12, 13, 14 1 150-15 79 Ave. Owners Corp. 500,000 22,500,000 14.4% 32.0% 24 0 0 412,979
47 Loan 10, 11, 12, 13, 14 1 Beechwood Gardens Owners, Inc. 500,000 22,900,000 13.5% 7.4% 5 0 2 -6,780
48 Loan 10, 11, 12, 13, 14 1 2750 Johnson Owners Corp. 500,000 24,000,000 11.9% 4.1% 3 0 0 5,730
49 Loan 10, 11, 12, 13, 14 1 310 East 49th Owners Corp. 500,000 45,000,000 6.2% 2.0% 2 0 0 -1,588
50 Loan 10, 11, 12, 13, 14 1 Bayview Owners Corp. 300,000 37,300,000 7.5% 12.0% 22 0 1 5,604
51 Loan 10, 11, 12, 13, 14 1 Midland Plaza Apartments Corp. 500,000 15,500,000 17.1% 0.0% 0 0 0 NAP
52 Loan 10, 11, 12, 13, 14 1 682 Tenant Corporation 500,000 43,300,000 6.0% 0.0% 0 0 0 NAP
53 Loan 10, 11, 12, 13, 14 1 710 Owners Corporation 500,000 20,600,000 12.1% 0.0% 0 0 0 NAP
54 Loan 10, 11, 12, 13, 14 1 135 Prospect Tenants Corp. 1,000,000 23,100,000 10.8% 25.0% 9 0 0 -79,067
55 Loan 10, 11, 12, 13, 14 1 235 West 70th Street Owners Corp. 750,000 23,500,000 10.6% 7.4% 0 0 4 NAP
56 Loan 10, 11, 12, 13, 14 1 34-43 60th Street Owners Corp. 500,000 26,900,000 9.3% 0.0% 0 0 0 NAP
57 Loan 10, 11, 12, 13, 14 1 250 Cabrini Boulevard, Inc. 500,000 22,500,000 10.6% 5.3% 0 0 4 NAP
58 Loan 10, 11, 12, 13, 14 1 Orgonic Forms, Inc. 300,000 24,000,000 8.3% 0.0% 0 0 0 NAP
59 Loan 10, 11, 12, 13, 14 1 80-82 Charles St. Owners Corp. 250,000 17,000,000 9.0% 20.7% 6 0 0 -107,281
60 Loan 10, 11, 12, 13 1 222 Bowery Owners Corp. NAP 13,000,000 10.7% 11.1% 0 0 1 NAP
61 Loan 10, 11, 12, 13, 14 1 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. 500,000 11,750,000 11.5% 1.9% 1 0 0 NAV
62 Loan 10, 11, 12, 13 1 40th Street Owners Corp. NAP 32,700,000 3.4% 53.3% 57 0 0 941,182
63 Loan 10, 11, 12, 13, 14 1 13912 Owners Corp. 250,000 4,650,000 23.2% 0.0% 0 0 0 NAP
 A-1-74 

Footnotes to Annex A-1

(1) 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.
   
(2) The Monthly Debt Service (P&I) ($) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(4) Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) are calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Leased Occupancy (%) includes tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease 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 lease. See “Description of the Mortgage Pool—Tenant Issues” in the preliminary prospectus for certain examples of the foregoing.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the mortgaged property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his or her delegation of authority to the Internal Revenue Service. No representation is made as to whether any mortgaged properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
   
(9) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Whole Loan comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Whole Loan, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan(s). See “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus for additional information regarding the whole loan(s).
   
(10) With respect to all residential cooperative Mortgage Loans, the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the residential cooperative Mortgage Loans sold to the trust, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor or is shown same as the borrower in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the residential cooperative Mortgage Loans sold to the trust and is, instead, reflected as not applicable (NAP) or not available (NAV). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the residential cooperative Mortgage Loans sold to the trust. In addition, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten Net Operating Income and Underwritten Net Cash Flow.
   
(11) With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the Underwritten Economic Occupancy (%) and Leased Occupancy (%) reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value).
 A-1-75 
(12) With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the Occupancy Date reported reflects the valuation date of the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value).
   
(13) With respect to all residential cooperative Mortgage Loans, the appraised value of the residential cooperative property determined as if such residential cooperative property is operated as a residential cooperative, inclusive of the amount of the underlying debt encumbering such residential cooperative property with the exception of Village of Shawnee, Inc. In the case of the residential cooperative properties securing the Village of Shawnee, Inc. mortgage loan, the value reflected as the “Appraised Value” in Annex A-1 is the “Coop-Rental Value” for the related residential cooperative property.
   
(14) With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., other than the Madison Court Apartment Corp. mortgage loan, the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance” and “Subordinate Companion Loan Interest Rate” also includes relevant information regarding the subordinate lines of credit corresponding to such loans and, in the case of the Forest Park Owners Corp. mortgage loan, including relevant information regarding the related subordinate wraparound mortgage, although such subordinate lines of credit and wraparound mortgage are not considered Companion Loans. In the case of the Madison Court Apartment Corp. mortgage loan, the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance” and “Subordinate Companion Loan Interest Rate” also reflects information relating to the related subordinate line of credit, the HPD Subordinate Mortgage and the HPD Enforcement Mortgage, none of which are considered a Companion Loan. See the chart column entitled “Non-Trust Mortgage Interest Rate” under “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.” in this preliminary prospectus.
   
(15) The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and German American Capital Corporation.
   
(16) Defeasance of the Colorado Mills Whole Loan is permitted at any time after the earlier occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) November 1, 2029. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2026-B44 securitization trust in November 2026. The actual defeasance lockout period may be longer.
   
(17) The Appraised Value reflects the "Prospective Market Value Upon Stabilization" value of $225,000,000 as of April 1, 2027. The "As-Is" appraised value as of September 3, 2026 is $218,000,000.
   
(18) During the continuance of a Lockbox Event Period, the borrower is required to make monthly deposits into the Rollover Reserve in an amount equal to $151,984 per month.
   
(19) During the continuance of a Lockbox Event Period, the borrower is required to make monthly deposits into the Replacement Reserve in an amount equal to $15,198 per month.
   
(20)

Provided that no event of default exists, and upon satisfaction of other requirements as set forth in the Colorado Mills Whole Loan documents, the borrower may (i) make transfers of immaterial or non-income producing portions of the Mortgaged Property to any federal, state or local government or any political subdivision thereof in connection with takings or condemnations of any portion of the Mortgaged Property (including, without limitation, portions of the Mortgaged Property's “ring road”) for dedication or public use; (ii) make transfers of non-income producing or vacant portions of the Mortgaged Property (including, without limitation, portions of the Mortgaged Property's “ring road”) (by sale, ground lease, sublease or other conveyance of any interest) to third parties or affiliates of the borrower including without limitation, owners of outparcels and department store pads, pads for office buildings, hotels or other properties; or (iii) dedicate portions of the Mortgaged Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic circulation, ingress, egress, parking, access, utilities lines or for other similar purposes; provided, however, that it shall be a further condition to any of the transfers in clause (ii) and clause (iii) above that no transfer, conveyance or other encumbrance shall result in a material adverse effect on the Mortgaged Property based upon an officer’s certificate delivered to the lender (provided, further, that such transfers shall be in conformity with the existing reciprocal easement agreement and the Barnes & Noble right of first offer, as evidenced by an officer’s certificate) (a “Parcel Release”).

In connection with a Parcel Release pursuant to clause (i) or clause (ii) above, (a) the ratio of the unpaid principal balance of the loan-to-value ratio of the remaining portion of the Mortgaged Property must be equal to or less than 125%; or (ii) the borrower must pay down the principal balance of the Colorado Mills Whole Loan (which prepayment will not be subject to any prepayment premium or other premium or penalty of any kind) by an amount not less than the least of the following amounts: (1) if the transferred portion of the Mortgaged Property is sold, the net proceeds of an arm’s-length sale of such parcel to an unrelated person, or if the transferred portion of the Mortgaged Property is transferred in connection with a taking or condemnation, the net condemnation proceeds, (2) the fair market value of such parcel at the time of the transfer and release, or (3) an amount such that the loan-to-value ratio of the Colorado Mills Whole Loan does not increase after the transfer and release, unless the lender receives an opinion of counsel that if the amount described in this clause (ii) is not paid, the securitization will not fail to maintain its status as a REMIC as a result of the transfer and release.

 A-1-76 
(21) The fifth largest tenant at the Mortgaged Property, 2nd & Charles Buy, Sell, Trade, representing approximately 3.6% of the net rentable area at the Mortgaged Property, has the right, in the event the percentage of gross leasable area at the center that is open and operating falls below 60%, to pay in lieu of its base monthly rent and percentage rent an amount equal to 4% of Gross Sales. If the such violation continues for 12 full calendar months, the tenant has a one-time option to terminate its lease.
   
(22)

The Mortgaged Property is subject to a public improvement fee (“PIF”) financing structure that encumbers the Mortgaged Property. In 2001, Elk Valley Public Improvement Corporation (“Elk Valley”) issued approximately $43.6 million in PIF revenue bonds to finance public improvements (parking garage, storm drainage, retaining walls, roads, trails, sanitary sewer, and pedestrian access) serving the Mortgaged Property. In 2010, the Indiana Valley Metropolitan District (“Indiana Valley”) borrowed $44.5 million to fully defease the Elk Valley bonds and finance additional improvements. The outstanding balance of the PIF funding as of December 31, 2025 was $32.925 million, bearing interest at a fixed rate of 4.18% with a maturity date of February 16, 2031. The PIF funding is secured solely by pledged PIF revenues and the required property tax levies (as described below). There is no mortgage or deed of trust encumbering the fee interest in the Mortgaged Property that the PIF funding lender could foreclose, and acceleration is expressly not an available remedy for an event of default. The PIF funding amortizes through 2030 with an approximately $25.7 million balloon at maturity (the “Balloon Amount”). A recorded master declaration imposes a 1.4% PIF on all retail sales at the Mortgaged Property. Until the PIF funding is repaid, the borrower is required to include PIF provisions in every retail lease, and a tenant’s failure to collect or remit PIF constitutes a lease default. All PIF revenues are assigned as debt service to the PIF funding lender so long as the PIF funding is outstanding. The borrower is not the debtor under the outstanding PIF funding nor is the borrower required to make any payment on the PIF funding. However, if PIF revenues fall short of annual debt service, Indiana Valley is obligated to impose a property tax on all property within the metro-district, including the Mortgaged Property, to make up the difference. The PIF funding agreement provides that if Indiana Valley and Elk Valley deliver a certificate from a financial advisor or investment bank stating that a market is expected to exist for a financial obligation sufficient to refinance the PIF funding in its entirety on or before the maturity date to the PIF funding lender by December 10, 2030, then the principal assumed for the final year’s annual debt requirements calculation drops to $1,700,000 (instead of the full Balloon Amount). If no such refinancing certificate is delivered by December 10, 2030, the full Balloon Amount must be included in the annual debt requirements calculation for the levy year 2030. For each levy year 2030 and beyond, the levy is subject to a 99-mill cap (equivalent to a 9.9% tax rate on the assessed value) (the “Cap”). If the Cap applied to the assessed valuation is mathematically insufficient to cover the full Balloon Amount, Indiana Valley cannot levy more. Any outstanding PIF funding balance remaining unpaid after the maturity date bears additional interest, resetting periodically. Indiana Valley will continue levying the required property tax levy each year to reduce the remaining balance, subject to the Cap. During this period, PIF revenues will continue to flow to the PIF funding lender for debt service, and any shortfall will be made up by the mill levy (up to the Cap).

As part of the PIF, the borrower serves as landlord under a 40-year rent-free ground lease in which Indiana Valley is the tenant. The leased area covers approximately 34 acres, encompassing the parking garage, surface parking, roads, storm drainage, retaining walls, trails, sanitary sewer, and pedestrian access improvements at and around the Mortgaged Property. The ground lease term runs from November 1, 2001 through October 31, 2041. The borrower retains fee ownership of the underlying land, but Indiana Valley holds a leasehold interest and owns the public improvements. The parking portions of the ground leased area must be used solely as a public parking lot. The borrower is responsible for maintaining, managing, and insuring the public improvements pursuant to a management agreement with Elk Valley.

   
(23) The base rent for the Second Largest Tenant at the Park Hills, MO Mortgaged Property, Reworld Solutions, LLC, reflects the October 2028 normalized rental rate of $4.57 per square foot as Reworld Solutions, LLC currently pays $2.79 per square foot through September 30, 2027, which then increases to $2.89 per square foot through September 30, 2028. An upfront reserve totaling $507,028 was escrowed at origination with respect to such partial free rent period.
   
(24) The base rent for the Sole Tenant at the Vardaman, MS Mortgaged Property, JCooperUSA LLC, reflects the full rental rate of $2.30 per square foot beginning on July 1, 2027 for the 106,100 square foot leased space as JCooperUSA LLC currently pays $1.00 per square foot for 50,000 square feet through December 31, 2026 and $1.00 per square foot for 75,000 square feet beginning on January 1, 2027 through June 30, 2027. An upfront reserve totaling $116,853 was escrowed at origination with respect to such partial free rent period.
   
(25) The borrowers have a one-time right to incur a future mezzanine loan, subject to the lender’s consent (not to be unreasonably withheld) and subject to the satisfaction of the requirements set forth in the Phoenix Industrial Portfolio XVI Mortgage Loan documents, including, without limitation: (i) no event of default under the Phoenix Industrial Portfolio XVI Mortgage Loan documents is continuing; (ii) the aggregate loan-to-value ratio based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no greater than 51.2%; (iii) the actual combined debt service coverage ratio for the trailing 12-month period immediately preceding the date of such determination based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no less than 1.75x; (iv) the actual combined net operating income debt yield based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no less than 13.9%; (v) the execution of an intercreditor agreement acceptable to the lender and satisfactory to the rating agencies; and (vi) receipt of a rating agency confirmation.
   
(26) A $2,000,000 escrow for future tenant improvements and leasing commissions was underwritten as a credit, amortized over the 10-year loan term.
 A-1-77 
(27) Historical financial information prior to the most recent period is not shown as the mortgaged properties were acquired between May 2015 and August 2023 and recently completed lease-up.
   
(28) At origination of the Phoenix Industrial Portfolio XVI Mortgage Loan, the borrowers were required to deposit $2,000,000 into a rollover reserve fund. If at any time the amount of the rollover funds on deposit in the rollover account is equal to or less than $250,000, the borrowers are required to make a monthly rollover deposit of $34,769. If at any time thereafter the amount of the rollover funds on deposit in the rollover account is equal to or exceeds $2,000,000, the borrowers will not be required to make a monthly rollover deposit until such time as the amount of the rollover funds on deposit in the rollover account is less than $250,000. The initial deposit of the rollover funds in the amount of $2,000,000 will be taken into account for the purpose of calculating the rollover funds cap.
   
(29) On each monthly payment date during a material tenant trigger event period, the borrowers are required to deposit with the lender all excess funds for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrowers in connection with an acceptable material tenant lease extension or space re-tenanting event. During the continuation of a material tenant trigger event period relating to any material tenant, its lease or its lease guarantor, the amount of the material tenant rollover funds deposited into the material tenant rollover reserve or the applicable material tenant rollover sub-account each time a material tenant trigger event period exists will not exceed an aggregate amount equal to $2.00 per square foot of the applicable material tenant space as of the commencement of such material tenant trigger event period.
   
(30) On each monthly payment date during a Trane Lease Rollover Reserve Period (as defined below), the borrowers are required to deposit with the lender $80,000 for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrowers in connection with an acceptable lease extension with respect to the Sole Tenant at the Tyler, TX Mortgaged Property, Trane US Inc. (“Trane”), or an acceptable material tenant space re-tenanting event with respect to the Trane space, subject to a cap of $960,000. A “Trane Lease Rollover Reserve Period” means a period commencing on the monthly payment date occurring in January 2029 and continuing until the earlier of (i) the monthly payment date following the occurrence of (A) a Trane lease acceptable extension with respect to all or substantially all of the Trane space, provided that the material tenant satisfactory extension conditions have been satisfied with respect to such Trane lease acceptable extension, or (B) one or more acceptable material tenant space re-tenanting events with respect to (x) all or substantially all of the Trane space or (y) less than all or substantially all of the Trane space if the lease or leases entered into for the Trane space require the payment of gross rent in an amount equal to or exceeding the amount of gross rent required to be paid by Trane pursuant to the Trane lease for the Trane space immediately prior to December 31, 2029, provided that the material tenant satisfactory re-tenanting conditions with respect to each such acceptable material tenant space re-tenanting event have been satisfied, in each case as reasonably determined by the lender or (ii) the payment in full of all principal and interest on the Phoenix Industrial Portfolio XVI Mortgage Loan and all other amounts payable under the Phoenix Industrial Portfolio XVI Mortgage Loan documents in accordance with the terms and provisions of the Phoenix Industrial Portfolio XVI Mortgage Loan documents.
   
(31) On a monthly basis, the borrowers are required to escrow 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof; provided, deposits to the monthly insurance reserves on account of insurance premiums will be waived to the extent that the insurance requirements under the Phoenix Industrial Portfolio XVI Mortgage Loan documents are satisfied pursuant to a blanket policy, such blanket policy is maintained in full force and effect and evidence of such blanket policy is provided to the lender in a timely manner. Furthermore, the borrowers will not be required to make the monthly insurance deposit with respect to a particular individual property so long as (a) the applicable lease demises the entirety of the applicable property; (b) the applicable lease is in full force and effect and no event of default under such lease exists; (c) the then current term of the applicable lease will expire no earlier than 12 months after the date on which the insurance premiums are due; (d) if the applicable tenant is a material tenant, no material tenant trigger event exists; (e) the applicable tenant is required under its lease to make the payments relating to the obligations and liabilities for which the insurance reserve account was established; and (f) the applicable tenant continues to make the payments relating to the obligations and liabilities for which the insurance reserve account was established and the borrowers deliver evidence of the same to the lender in a timely manner. Notwithstanding the foregoing, the above waivers of monthly deposits will not apply to deposits due related to flood insurance premiums, and the borrowers are required to make deposits to the extent such insurance premiums relate to flood insurance. At origination of the Phoenix Industrial Portfolio XVI Mortgage Loan, the borrowers were required to deposit approximately $1,888 for flood insurance. On a monthly basis, the borrowers are required to deposit approximately $726 for flood insurance.
   
(32) The Largest Tenant at the Park Hills, MO Mortgaged Property, Luminary Logistics Solutions LLC, leases 168,546 square feet expiring on August 31, 2027 and 102,030 square feet expiring on October 31, 2027.
   
(33) The Largest Tenant at the Danville, KY Mortgaged Property, Toyota Boshoku America, leases 23,870 square feet expiring on June 30, 2027 and 34,946 square feet expiring on July 31, 2029.
   
(34) The Sole Tenant at the Auburn, IN Mortgaged Property, Therma-Tru Corporation, has the option to terminate its lease effective as of August 31, 2032 by providing no less than six months’ prior written notice.
   
(35) The Largest Tenant at the West Burlington, IA Mortgaged Property, Logisticus Projects Group, LLC, has the one-time right to terminate its lease effective as of June 30, 2028 by providing written notice on or before January 1, 2028 and payment equal to three months of base rent calculated at the base rental rate in effect as of the termination date plus the amount,
 A-1-78 
  as of the termination date, of the unamortized brokerage commission paid by the landlord amortized over the initial term at an annual interest rate of 8.0% per annum.
   
(36) The Sole Tenant at the Vardaman, MS Mortgaged Property, JCooperUSA LLC, has the one-time option to terminate its lease at any time on or prior to January 1, 2028 by providing written notice no less than five months prior to the elected termination date and payment equal to three months of the then-current base rent plus the unamortized portion (straight-line over the remaining term) of the cost of the landlord's work.
   
(37) The Sole Tenant at the Amory, MS Mortgaged Property, Phoenix Logistics, LLC, is an affiliate of the borrower sponsor.
   
(38) The increase from the Most Recent NOI ($) to the Underwritten Net Operating Income ($) is primarily attributable to recent leasing activity at the mortgaged properties, with new leases and expansion amendments since July 2025 accounting for 1,568,013 square feet and $5,539,934 of in-place base rent.
   
(39) The Second Largest Tenant at the Mortgaged Property, Monumental Sports & Entertainment, has the one time right to terminate all or a portion of its leased premises effective as of September 30, 2031 upon 18 months' prior written notice and payment of a termination fee.
   
(40) The increase from Most Recent NOI to Underwritten NOI is primarily attributable to contractual rent steps of $322,786 and free rent attributable to Monumental Sports & Entertainment burning off.  
   
(41) The Mortgage Loan was co-originated by Barclays Capital Real Estate Inc. and Goldman Sachs Bank USA.
   
(42) Occupancy (%) represents occupancy inclusive of temporary tenants. Occupancy (%) excluding temporary tenants is 82.7%.
   
(43) On each monthly payment date when the amount on deposit in the TI/LC reserve is below $500,000, the borrower will be required to deposit $32,856.67 into the TI/LC reserve.
   
(44) On the monthly payment date immediately following the lender's written notice that the debt yield based on the trailing four (4) calendar quarter period immediately preceding a date of determination is less than 12.0% for two (2) consecutive calendar quarters and remains uncured, the borrower will be required to deposit into the debt yield reserve an amount equal to the difference between (x) $6,260,400 and (y) the adjusted net operating income.
   
(45) The fifth largest tenant at the Mortgaged Property by net rentable area, Polo Ralph Lauren, leasing approximately 2.6% of the net rentable area at the related Mortgaged Property, has the right to terminate its lease if gross sales are less than or equal to $500.00 per square foot of the leased premises for any lease year with at least 60 days’ prior written notice given at any time during the lease year immediately following the lease year in which the deficiency occurred. Due to a failure of gross sales to exceed the foregoing threshold during the latest lease year, Polo Ralph Lauren has a currently exercisable right to terminate its lease.
   
(46) Each of the second and fifth largest tenant at the Mortgaged Property by net rentable area, Crown Vanity – Yellow Tags Outlet and Polo Ralph Lauren (representing approximately 3.1% and 2.6% of the net rentable area at the related Mortgaged Property, respectively), are generally only required to pay a percentage rent equal to a percentage of gross sales at their related premises tied to certain thresholds set forth in their related leases (and not minimum rent). In the case of (i) Crown Vanity – Yellow Tags Outlet, such tenant is not currently required to pay any such percentage rent due to a failure of gross sales to equal or exceed such thresholds and (ii) Polo Ralph Lauren, although such tenant is required to pay a percentage rent equal to 3.0% of gross sales up to and including $700 per square foot, such tenant has a termination option in the event gross sales are less than $500 per square foot and the April 2026 trailing 12-month gross sales were only approximately $443 per square foot.
   
(47) The Mortgage Loan is part of a Whole Loan that was co-originated by GACC and JPMCB.
   
(48) The borrower is permitted without the lender’s consent to make transfers of non-income producing portions of The Falls Property, subject to satisfying certain conditions related to zoning matters, complete tax lots, legal subdivision, ingress and egress, and customary REMIC conditions.
   
(49) Occupancy (%) is inclusive of temporary tenants, which includes 16,368 SF or 2.3% of NRA.
   
(50) At origination, The Falls Whole Loan was structured with an upfront holdback in the form of an Apple Lease Reserve in the amount of $3.0 million to be held until such time Apple executed its expansion lease, among other conditions. Apple’s expansion lease (the “Apple Expansion Lease”) was executed on July 29, 2026 and the upfront holdback reserve was subsequently released to the borrower. The original terms of Apple’s lease are 8,349 SF at an annual rent of $325,000 (the “Apple Original Lease”), while the Apple Expansion Lease covers 11,328 SF at an annual underwritten rent of $637,766. Apple remains in occupancy and pays rent with respect to its current leased space. Landlord work is being performed in the Apple Expansion Space, and the tenant has not yet taken occupancy of such space. It is anticipated that the Apple Expansion Space will be delivered to Apple in early 2027, and the store will open later in 2027. We cannot assure you that Apple will take occupancy of the Apple Expansion Space, or commence paying rent for such space, as expected or at all. The Apple Original Lease remains in effect until the date that is 45 days after delivery of the Apple Expansion
 A-1-79 
  Space, at which point it terminates automatically, and Apple continues to be required to pay rent under such lease until terminated.
   
(51) The Mortgaged Property comprises approximately (i) 768,142 square feet of office space, (ii) 41,826 square feet of retail space, and (iii) 7,168 square feet of storage space. Additionally, the Mortgaged Property has an on-site below grade parking garage containing 227 parking spaces that is included in the Appraised Value. The stated square footages herein exclude parking area.
   
(52) The Appraised Value represents the “As Is (Funded Reserve)” value as of April 15, 2026, which assumes that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements and leasing commissions (“TI/LC”) and capital improvement obligations. At origination, the borrower deposited (i) $6,203,117 for real estate taxes, (ii) $0 for insurance, (iii) $1,566,273 for replacement reserve, (iv) $5,000,000 for TI/LC reserves, (v) $34,174,426 for outstanding lease obligations and (vi) $20,770,751 for a free rent reserve. The Appraised Value includes one new and three renewal pending leases totaling 64,782 square feet (approximately 7.9% of the net rentable area) based on the assumed terms provided by the borrower. Two of the previously pending renewal leases, related to The Kingdom of Sweden and The Republic of Chile (approximately 4.1% of net rentable area), have been executed and delivered subsequent to the origination date. The “As Is” appraised value as of April 1, 2026, is $225,000,000, which results in Cut-off Date LTV and Maturity Date LTV of 77.8% and 73.4%, respectively.
   
(53) Monthly payments for the Mortgage Loan are interest only for the initial 60 months of the loan term, followed by a planned amortization schedule thereafter calculated based on a 360-month schedule and the sum of the One Dag Whole Loan and the One Dag Mezzanine Loan with all amortization allocated to the Mortgage Loan. The Existing Mezzanine Debt is interest only for the entirety of the loan term.
   
(54) The Existing Mezzanine Debt, originated by JPMCB, was sold to a third-party lender.
   
(55) The Third Largest Tenant, the UK of Great Britain (approximately 6.0% of the net rentable area), is entitled to three months of free rent scheduled for April through June of 2029, 2034, and 2037. The Fifth Largest Tenant, The Government of the French Republic (approximately 4.3% of the net rentable area), is entitled to 14 months of free rent commencing in December 2026.
   
(56) The Largest Tenant at the Mortgaged Property, the United Nations (approximately 13.8% of the net rentable area), has a one-time right to partially terminate its leased premises effective beginning January 1, 2029, subject to 12 months’ prior notice and a termination fee covering unamortized tenant improvements, broker commissions and rental abatements and three months’ rent with respect to the portion of the premises so terminated. The Second Largest Tenant at the Mortgaged Property, The Federal Republic of Germany (“Germany”) (approximately 9.0% of the net rentable area), has the option to terminate its lease (a) effective February 6, 2034, subject to a written notice by no later than December 6, 2032, and a termination fee covering unamortized tenant improvements, broker commissions and rental abatement and six months’ rent, and additionally the option to terminate its lease (b) upon the severance or termination of diplomatic relations by the United States of America and/or Germany with the other by official public announcements made by either or both of their respective governments, at least 90 days’ notice, and the payment of termination fee pursuant to the lease. The Third Largest Tenant at the Mortgaged Property, The UK of Great Britain (approximately 6.0% of the net rentable area), has a one-time right to terminate the entire lease effective April 1, 2033, subject to a written notice no later than December 31, 2031, and termination fee covering unamortized abated rent, improvement allowances, leasing commissions and three months’ rent. The Fifth Largest Tenant at the Mortgaged Property, The Government of the French Republic (“France”) (approximately 4.3% of the net rentable area), has the option to terminate its lease if (a) diplomatic relations between the United States and France are ended, (b) France is excluded from the United Nations, or (c) the United Nations is permanently relocated from Manhattan, New York, subject to six months’ prior notice, provided that the notice is within 18 months of the triggering event, and France pays a termination fee covering the unamortized portion of the borrower’s contributions, rent concessions, and brokerage commissions, calculated with 10% annual interest over 15 years.
   
(57) The Fourth Largest Tenant, The Population Council, Inc., has subleased 23,097 square feet to Leech Tishman Robinson Brog, PLLC at a current rental rate of $32.00 PSF, increasing to $37.00 PSF from November 2028 through December 2030, co-terminous with the prime lease term.
   
(58) Permanent Mission of Latvia (approximately 0.9% of the net rentable area) is a month-to-month tenant at the Mortgaged Property and is underwritten as vacant.
   
(59) The increase in UW NOI from the Most Recent NOI is primarily attributable to burn-off of free rent associated with recently executed leases.
   
(60) The Largest Tenant, the United Nations (approximately 13.8% of the net rentable area), has a lease expiration on December 31, 2031, with one, ten-year extension option.
   
(61) The Fourth Largest Tenant, The Population Council, Inc. (approximately 5.9% of the net rentable area), has a lease expiration on December 31, 2030, with no right to extend.
   
(62) On each monthly payment date, the borrower is required to deposit an amount equal to $187,260 into the rollover reserve. If, on any monthly payment date, (i) the One Dag total debt yield, calculated based on the sum of One Dag Whole Loan
 A-1-80 
  and One Dag Mezzanine Loan, is equal to or greater than 9.3% and (ii) the One Dag Whole Loan debt yield, calculated based solely on the One Dag Whole Loan, is equal to or greater than 11.4257%, then the aggregate amount of funds on deposit in the rollover reserve, excluding any termination deposits, may not exceed $11,235,620, and to the extent that the rollover reserve monthly deposit would result in the aggregate amount of funds in the rollover reserve exceeding $11,235,620, the monthly deposit will be decreased by such excess amount.
   
(63) On each monthly payment date, the borrower is required to deposit an amount equal to $17,024 into the replacement reserve. The aggregate amount of funds on deposit in the replacement reserve, excluding the initial deposit of $1,566,273, may not exceed $1,000,000, and to the extent the replacement reserve monthly deposit would result in the aggregate amount of funds in the replacement reserve exceeding $1,000,000, the monthly deposit will be decreased by such excess amount.
   
(64) At loan origination, the borrower was required to deposit $25,000,000 into a holdback reserve, the disbursement of which was conditioned upon, among others, the timely renewals of The Kingdom of Sweden and The Republic of Chile leases. The respective renewal leases were executed subsequent to origination and the related lease renewal holdback has been released.
   
(65) The increase from Most Recent NOI to Underwritten NOI is primarily attributable to four new leases being executed in 2026 accounting for 28,427 square feet and $615,099 of underwritten rent.
   
(66) Provided no event of default has occurred and is continuing, the borrower has the right, at any time after the end of the two-year period commencing on the closing date of the Benchmark 2026-B44 securitization and prior to April 6, 2036, to obtain the release of a portion of the Mortgaged Property (the “Release Property”), provided that, among other conditions, (i) the borrower defeases an amount equal to the greater of (x) 120% of the allocated loan amount with respect to the Release Property and (y) the net sale proceeds from the sale of the Release Property, (ii) after giving effect to the release, the debt service coverage ratio of the remaining Mortgaged Property is greater than the greater of (x) the debt service coverage ratio of the remaining Mortgaged Property prior to the partial defeasance and (y) the debt service coverage ratio  as of the origination date (1.40x), (iii) after giving effect to the release, the debt yield of the remaining Mortgaged Property is greater than the greater of (x) the debt yield of the remaining Mortgaged Property prior to the partial defeasance and (y) the debt yield as of the origination date (10.7%), (iv) after giving effect to the release, the loan-to-value ratio of the remaining Mortgaged Property is no greater than the lesser of (x) the loan-to-value ratio as of the origination date (55.5)% and (y) the loan-to-value ratio of the remaining Mortgaged Property immediately prior to the partial defeasance and (v) satisfaction of REMIC-related conditions.
   
(67) The Mortgage Loan is part of a Whole Loan that was co-originated by Bank of Montreal and Citi Real Estate Funding Inc.
   
(68) Current occupancy is based on the underwritten rent roll dated as of June 2, 2026. Excluding temporary tenants, the current occupancy is 89.3%.
   
(69) The borrower was required to deposit $1,035,000 for outstanding tenant improvements, leasing commissions, and free or abated rent outstanding as of the origination of the Arizona Mills Whole Loan, related to the tenant Cavender’s Boot City. The borrower had the option to provide a guaranty of such amount from the non-recourse carveout guarantor or a letter of credit in lieu of making a cash deposit. As of the origination date, the borrower elected to provide a reserve guaranty for the portion of such reserve relating to tenant improvements and leasing commissions ($1,035,000) in lieu of making a cash deposit.
   
(70) During a lockbox event period, on a monthly basis, the borrower is required to deposit approximately $26,046 for ongoing replacement reserves.
   
(71) During a lockbox event period, on a monthly basis, the borrower is required to deposit approximately $101,982 for ongoing rollover reserves.
   
(72) The third largest tenant at the Mortgaged Property, Burlington, does not have an active covenant to operate. In the event Burlington Coat Factory goes dark, the borrower has 90 days from the date on which it receives notice from Burlington Coat Factory of its proposed cessation of business to terminate the lease.
   
(73)

Provided that no event of default exists, and upon satisfaction of other requirements as set forth in the Arizona Mills Whole Loan documents, the borrower may (i) make transfers of immaterial or non-income producing portions of the Mortgaged Property to any federal, state or local government or any political subdivision thereof in connection with takings or condemnations of any portion of the Mortgaged Property (including, without limitation, portions of the Mortgaged Property's “ring road”) for dedication or public use; (ii) make transfers of non-income producing or vacant portions of the Mortgaged Property (including, without limitation, portions of the Mortgaged Property's “ring road”) (by sale, ground lease, sublease or other conveyance of any interest) to third parties or affiliates of the borrower including without limitation, owners of outparcels and department store pads, pads for office buildings, hotels or other properties; or (iii) dedicate portions of the Mortgaged Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic circulation, ingress, egress, parking, access, utilities lines or for other similar purposes; provided, however, that it shall be a further condition to any of the transfers in clause (ii) and clause (iii) above that no transfer, conveyance or other encumbrance shall result in a material adverse effect on the Mortgaged Property based upon an

 A-1-81 
 

officer’s certificate delivered to the lender (provided, further, that such transfers shall be in conformity with the existing reciprocal easement agreement, as evidenced by an officer’s certificate) (a “Parcel Release”).

In connection with a Parcel Release pursuant to clause (i) or clause (ii) above, (a) the ratio of the unpaid principal balance of the loan-to-value ratio of the remaining portion of the Mortgaged Property must be equal to or less than 125%; or (ii) the borrower must pay down the principal balance of the Arizona Mills Whole Loan (which prepayment will not be subject to any prepayment premium or other premium or penalty of any kind) by an amount not less than the least of the following amounts: (1) if the transferred portion of the Mortgaged Property is sold, the net proceeds of an arm’s-length sale of such parcel to an unrelated person, or if the transferred portion of the Mortgaged Property is transferred in connection with a taking or condemnation, the net condemnation proceeds, (2) the fair market value of such parcel at the time of the transfer and release, or (3) an amount such that the loan-to-value ratio of the Arizona Mills Whole Loan does not increase after the transfer and release, unless the lender receives an opinion of counsel that if the amount described in this clause (ii) is not paid, the securitization will not fail to maintain its status as a REMIC as a result of the transfer and release.

   
(74) The second largest tenant at the Mortgaged Property, Harkins Theatres, has a right of first refusal to purchase any building on the Mortgaged Property in the event the borrower elects to sell any such building for use as, or the development of, an event-type theater.
   
(75) The largest tenant at the Mortgaged Property, RECLECTIC, representing approximately 8.6% of the net rentable square footage at the Mortgaged Property, has the right to either (i) pay rent equal to 5% of its gross sales or (ii) terminate the lease by giving the borrower 90 days’ prior notice in the event less than 75% of the total rentable floor area at the Mortgaged Property (not including hotel or office buildings, outparcels, the tenant’s leased space, or any space currently or later occupied by LEGOLAND Discovery Center, Harkins Theatres, Burlington, and any single tenant occupying at least 60,000 contiguous square feet of floor area operated under one trade name; provided that if such space is subsequently occupied by a non-anchor department store tenant, such space will be included for purposes of calculating the co-tenancy threshold) is not open for business for a period of 6 months or more. In the event the tenant is paying such abated rent for a period of 12 consecutive months and has not terminated its lease, (i) full rent as set forth in the lease will commence 30 days thereafter or (ii) the lease will terminate upon notice to the borrower within 90 days.
   
(76)

The second largest tenant at the Mortgaged Property, Harkins Theatres, representing approximately 7.5% of the net rentable square footage at the Mortgaged Property, has the right, with respect to the original, non-IMAX theater component of the tenant’s leased space, to: (1) pay rent equal to 9% of gross sales in the event (a) less than (i) five bona fide retail tenants occupying 20,000 square feet or more of gross leasable area under a bona fide lease of not less than one year are not open for business at the Mortgaged Property, and (ii) 60% of the gross leasable area (excluding major anchor tenants) is not leased; or (b) the Mortgaged Property consists of less than 1,000,000 square feet of retail leasable space, within an air conditioned, enclosed shopping mall. Such rent abatement will continue until both of the preceding conditions are cured; and (2) (a) convert its leased space to and thereafter operate its leased space as a sub-run “bargain” movie theater, or (b) terminate its lease in the event less than (i) four bona fide retail tenants occupying 20,000 square feet or more of gross leasable area under a bona fide lease of not less than one year are not open for business at the Mortgaged Property, and (ii) 50% of the gross leasable area (excluding major anchor tenants) is not leased, and such conditions continue for 180 consecutive days; provided that, if the tenant elects the preceding subclause (a) and the borrower cures such conditions, then the tenant is required to renew operations as existed prior to the existence of such co-tenancy conditions within 90 days of receipt of written notice from the borrower.

Additionally, Harkins Theatres has the right, with respect to the IMAX theater component of the tenant’s leased space, to pay rent equal to 50% of the then-applicable gross rent in the event less than 60% of the gross leasable area (excluding major anchor tenants) is not leased for 180 consecutive days. If such condition continues for more than 12 months, the tenant has the right to terminate is lease.

   
(77) The third largest tenant at the Mortgaged Property, Burlington, representing approximately 6.6% of the net rentable square footage at the Mortgaged Property, has the right to pay rent equal to 1.5% of its gross sales in the event that less than (i) two tenants occupying at least 20,000 square feet of gross floor area are open and operating for business at the Mortgaged Property, and (ii) 60% of the gross floor area at the Mortgaged Property is leased, and such conditions continue for 120 consecutive days after the tenant provides written notice to the borrower. If such conditions remain unsatisfied for 365 consecutive days after such 120-consecutive-day cure period expires, then the tenant has the right to terminate its lease.
   
(78) The fourth largest tenant at the Mortgaged Property, LEGOLAND Discovery Center, representing approximately 5.3% of the net rentable square footage at the Mortgaged Property, has the right to pay rent equal to 50% of the then-applicable gross rent in the event that (x) one of the following conditions occurs and remains unsatisfied after 12 consecutive months: (i) fewer than 9 major tenants (including LEGOLAND Discovery Center) are open and doing business; (ii) each of Harkins Theatres, Rainforest Cafe, IMAX and Sports Authority (or replacements of each), fail to be open and doing business; (iii) less than 75% of the gross leasable area of the food court is open and doing business; or (iv) less than 75% of the gross leasable area of the shopping center designated for non-major and non-food court tenants are open and conducting business; and (y) LEGOLAND Discovery Center’s adjusted gross sales are less than 90% of adjusted gross sales for the 12-month period preceding such condition. If any of the above conditions remain unsatisfied for 24 consecutive months and the rent reduction continues for 12 consecutive months, then LEGOLAND Discovery Center has the right to terminate its lease.
 A-1-82 
(79) On a monthly basis, the borrower is required to escrow an amount equal to 1/12th of 5% of annual gross revenues, which currently equates to $51,236.
   
(80) On each payment date following the date on which the amount of funds on deposit in the Rollover Reserve Account becomes equal to or less than $495,000, the borrower is required to deposit an amount of $20,639 into the Rollover Reserve Account.
   
(81) Provided no event of default has occurred and is continuing, the borrower has the right, at any time after the date that is two years from the Closing Date, to obtain the release of one or more of the individual Mortgaged Properties (the “Harbor Square Release Property”), provided that, among other things, (i) (a) prior to April 6, 2036, the borrower delivers defeasance collateral in an amount equal to the greater of (x) 125% of the allocated loan amount for the individual Harbor Square Release Property and (y) 100% of the net sales proceeds applicable to such individual Harbor Square Release Property (the “Harbor Square Release Price”), and (b) on or after April 6, 2036, the borrower partially prepays the Mortgage Loan in an amount equal to the Harbor Square Release Price, (ii) the borrower satisfies certain REMIC-related conditions, including delivery of a REMIC opinion, (iii) the borrower delivers (in the case of a partial prepayment, if requested by the lender) a rating agency confirmation, (iv) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt service coverage ratio with respect to the remaining Mortgaged Property is greater than the greater of (a) 1.81x and (b) the debt service coverage ratio for all of the Mortgaged Properties immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable, and (v) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt yield with respect to the remaining Mortgaged Property is greater than the greater of (a) 14.5% and (b) the debt yield for all of the Mortgaged Properties immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable.
   
(82) The largest tenant at the Mortgaged Properties, Institutional Capital Network - iCapital, subleases, as the successor-in-interest to Mirador, Inc., all of its space at 700 Canal Street to Skydance Animation East.
   
(83) The largest tenant at the 700 Canal Street Mortgaged Property, Serendipity Labs (700 Canal Workspace, LLC), is majority-owned by the related borrower sponsor. The related borrower sponsor provided a guaranty of lease payments in connection with such lease.
   
(84) The third largest tenant at the 700 Canal Street Mortgaged Property, Drive Shack, Inc., representing approximately 4.7% of the total portfolio net rentable area, is entitled to six months of free rent scheduled for December 2026 through February 2027 and December 2027 through February 2028.
   
(85) GSA, Public Buildings Svs, currently occupying approximately 14% of the total portfolio net rentable area at the Mortgaged Properties, is expected to vacate its leased premises at the end of its lease term in August 2027. As such, the approximately 14% of total portfolio net rentable area at the Mortgaged Properties corresponding to this space is underwritten as vacant. The actual in-place occupancy at the Mortgaged Properties is 94.4%.
   
(86) The fourth largest tenant at the 850 Canal Street Mortgaged Property, Golftec, has a one-time right to terminate its lease as of August 1, 2027 (the "Early Termination Date"), subject to (i) the tenant's delivery to the borrower of an Annual Sales Statement for the Lease Year immediately preceding the Termination Notice evidencing that the tenant's annual gross sales at the property are less than $450,000, (ii) the tenant not existing in default beyond any applicable notice and cure period as of the date it excersises its option or on the Early Termination Date, (iii) the tenant's delivery of written notice to the landlord on or before February 1, 2027 ("Termination Notice"), and (iv) the tenant's delivery to the borrower, simultaneously with the delivery of the Termination Notice, a sum equal to $72,000.
   
(87) The third largest tenant at the Mortgaged Property, Urban Styles Furniture, representing approximately 11.7% of the net rentable area at the Mortgaged Property, has an ongoing right to terminate its lease prior to February 1, 2029 by delivering written notice to the Landlord within 60 days after either (i) the Home Depot vacates the property or (ii) both Combat Ops and Boot Barn vacate the property.
   
(88) The fourth largest tenant at the Mortgaged Property, Boot Barn, representing approximately 6.7% of the net rentable area at the Mortgaged Property, has a right, in the event occupancy at the shopping center falls below 70%, to pay in lieu of its minimum base rent an amount equal to 6% of gross sales. If such violation continues for 12 months, the tenant has the right to terminate the lease.
   
(89) At the origination of the Mortgage Loan, the borrower reserved $400,000 for potential costs related to an ongoing dispute with the largest tenant at the Mortgaged Property, Kohl’s + Sephora, representing approximately 43.3% of the net rentable area at the Mortgaged Property, relating to responsibility of repair and/or replacement of the roof membrane at the leased premises.
   
(90) The Mortgage Loan documents permit individual property releases following the defeasance lockout period, subject to the defeasance of the greater of (i) 100% of the net sales proceeds with respect to such Mortgaged Property and (ii) 120% of the allocated loan amount, and compliance with various other conditions.  See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.”
 A-1-83 
(91) Current Occupancy of 88.9% as of June 8, 2026, was calculated on a square foot basis. When calculating Current Occupancy on a per unit basis, the Mortgaged Property has 101 vacant units as of June 8, 2026, resulting in an 88.5% occupancy.
   
(92) A Grace Period – Late Fee (Days) of five days is permitted twice during the term of the Mortgage Loan.
   
(93) The Mortgage Loan is structured without a lockbox.
   
(94) Historical financial information is not available as the Property underwent a renovation to common areas and 23 of its 25 units in 2025.
   
(95) The increase from Most Recent NOI to Underwritten NOI is due to the lease up of 224 Avenue B property following its gut renovation from 2025.
   
(96) The 58 & 60-62 Second Avenue Loan is comprised of two properties: 58 Second Avenue, which consists of 4 multifamily units and 60-62 Second Avenue which consists of 24 multifamily units. Four units at the portfolio are leased on a month-to-month basis. The Portfolio also includes three ground floor retail units across 4,658 SF, which represents 27.7% of underwritten effective gross income. The commercial space is 100% leased as of June 22, 2026 by three tenants.
   
(97) The largest commercial tenant at the 60-62 Second Avenue Mortgaged Property, Cha Cha Grill (approximately 71.5% of the commercial net rentable area at such Mortgaged Property), executed a lease in August 2026 with a lease commencement date of September 1, 2026 and took possession of its space. The tenant is currently building out its space and is expected to open for business in December 2026. Pursuant to the lease, the tenant is entitled to free rent from September 1, 2026 through November 30, 2026, and contractual rent payments are scheduled to commence in December 2026. We cannot assure you whether the tenant will open for business and begin paying rent as expected or at all.
   
(98) The increase from 2024 NOI through Most Recent NOI is primarily attributable to the lease up of the 58 & 60-62 Second Avenue properties following their acquisitions in 2024 and renovations in 2025. The subsequent increase from Most Recent NOI to Underwritten NOI is primarily attributable to the execution of a new commercial lease with Cha Cha Grill in August 2026 at the 60-62 Second Avenue property, accounting for 12.4% of total UW Rent for the portfolio.
   
(99) The Mortgaged Property is comprised of 212,366 square feet of office space (approximately 86.5% of total NRA and 83.7% of underwritten base rent) and 33,071 square feet of street-level retail space (approximately 13.5% of total NRA and 16.3% of underwritten base rent). The Mortgaged Property is also part of a larger complex that includes 473 multifamily units, which do not serve as collateral for Mortgage Loan.
   
(100) The Third Largest Tenant, MS Consulting, is currently building out its space and is expected to take occupancy on January 1, 2027.
   
(101) The upfront deposit of $1,186,109 for outstanding approved leasing expenses includes $906,920 for the Third Largest Tenant, MS Consulting, and $279,189 for the Fifth Largest Tenant, Community Insurance Company dba Elevance Health.
   
(102) The Fifth Largest Tenant, Community Insurance Company dba Elevance Health, has the one-time right to terminate its lease effective September 30, 2028 with 12 months’ prior written notice and the payment of a termination fee.
   
(103) The Mortgaged Property is subject to a Community Reinvestment Area exemption which abates taxes for 100% of the office space and the portions of the garage serving the office space at the mortgaged property through 2030. The Mortgage Loan was underwritten based on the average of the estimated taxes from 2026 to 2036, taking into account the tax exemption.
   
(104) The borrowers, Polaris Exchange LLC (“Polaris Exchange”) and Polaris Lyra Holdings LLC (“Polaris Lyra”) own the fee interest in the Mortgaged Property as tenants-in-common.  Additionally, Polaris Lyra is the tenant under a master lease structure created to facilitate a reverse 1031 exchange that was expected at origination to be consummated by First American Exchange Company, LLC (“FA Exchange”), the sole member of Polaris Exchange.  The borrowers have advised the lender that the reverse 1031 exchange did not occur and that they have submitted documents to the Mortgage Loan servicer to unwind the reverse 1031 ownership structure.
   
(105) A portion of the property is subject to a long-term ground lease originally dated 1956, most recently amended in 2017, with a current expiration date of May 31, 2086. The ground lease features an extension right for an additional 99 years that can be exercised by either the tenant or the landlord. The ground lessees are (i) the borrower, which is a residential cooperative that owns a residential condominium unit in the related building, and (ii) the owner of the commercial condominium unit in such building, jointly and severally.  The commercial retail owner is responsible for approximately 80% of the ground lease obligations (and 100% of incremental ground rent increases occurring after the third amendment to the ground lease), with the residential cooperative being responsible for the remaining ground lease obligations. The ground lease spans a portion of the area of the ground floor retail to the 4th floor terrace, with none of the residential coops being situated on the leased land. Ground rent increases annually by the consumer price index and resets every ten years, with the next reset in 2028. The ground rent is calculated as 17% of the product of (i) the fair market vacant land value multiplied by the six-month average yield of the 10-year U.S. Treasury.
 A-1-84 
(106) The Appraised Value and LTV Cut-off shows the “Rental Fallback” appraised value for the Ritz Tower Property which assumes it is operated as a multifamily rental property and that the units could achieve rents commensurate with comparable non-rent stabilized buildings should the cooperative corporation be de-converted. The “Gross Sellout Value (As Is)”, as determined in the appraisal, is $165,200,000. This would result in the Cut-off Date LTV being 23.0%.
   
(107) Historical occupancy at the property is not reported. Since the Mortgaged Property is a residential condominium operated as a multifamily cooperative, all shares are owned by individual tenant-shareholders. As such, the building is considered to be 100% occupied and each unit is considered to be occupied by the related tenant-shareholder.
   
(108) Residential cooperatives are generally not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The Ritz Tower Property has been operating as a cooperative and the historical NOI figures reflect such operation and therefore are not representative of the cash flow generated by The Ritz Tower Property if it were operated as a multifamily rental property.
   
(109) At the time of acquisition, the 1,853,053 SF Arcola Campus was approximately 86.6% triple net leased to Dow Chemical Company (927,828 SF expiring 12/31/2028) and Wyeth Pharmaceuticals (a wholly owned subsidiary of Pfizer, 677,311 SF expiring 8/15/2028), with 247,914 SF of vacant office space. The broader campus consists of 14 buildings and spans approximately 1.9 million SF.
   
(110) The defeasance lockout period will be at least 32 payment dates beginning with and including the first payment date on April 6, 2026. Defeasance of the 400 Arcola Road Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) February 12, 2029. The assumed lockout period of 32 payments is based on the closing date of the Benchmark 2026-B44 securitization in November 2026. The actual defeasance lockout period may be longer.
   
(111) Historical financial information was not provided by the borrower because of the new condominium structure and because the Mortgaged Property is a single tenant property subject to a double-net, triple-net or absolute-net lease with the related tenant.
   
(112) During a trigger period, the borrower is required to make ongoing deposits into the TI/LC reserve in an amount equal to $132,772.17 per month.
   
(113) During a trigger period, the borrower is required to make ongoing deposits into the replacement reserve in an amount equal to $13,277.22 per month.
   
(114) During a Tax Increase Period (as defined below), the lender will maintain an eligible account (the “Tax Increase Reserve Account”) (which may be a book-entry subaccount) for the purpose of reserving amounts anticipated to be required. On each payment date during a Tax Increase Period, the borrower is required to remit to the lender, for deposit into the Tax Increase Reserve Account, an amount equal 1/12 of an amount, as reasonably determined by the lender as of such date of determination, that, if applied to the then-principal indebtedness, would result in a debt yield of 8.5% (the "Tax Increase Amount"). Upon the conclusion of a Tax Increase Period and payment of all costs and expenses in respect thereof, provided no event of default or trigger period is then continuing, any amounts then remaining in the Tax Increase Reserve Account must promptly be remitted to the borrower and the Tax Increase Reserve Account will no longer be maintained. The “Tax Increase Period” means any period that commences upon a determination, whether by settlement with Dow Chemical Company or by final judgment from a court of competent jurisdiction, that requires the borrower to make any payment of property taxes that are not subject to be reimbursed by Dow Chemical Company under the Dow Chemical Company lease and concludes upon the earlier of (i) the date on which Dow Chemical Company tenant reimburses the borrower for 100% of the property taxes due and owing and (ii) the entry into a written agreement with the Dow Chemical Company tenant pursuant to which the Dow Chemical Company tenant agrees to reimburse the borrower for or to pay directly any and all property taxes due and owing from and after the date of such agreement.
   
(115) The Mortgaged Property is secured by the borrower's fee simple interest in four of 12 condominium units (Unit NAB, Unit South Building, Unit North Building and Unit Research Building) in a mixed-use, life science, research and development campus. The other eight condominium units are owned by separate borrower affiliate entities. The condominium board is currently comprised such that board members for each unit vote in proportion to their undivided percent interest in the common elements, so the borrower's board members have a 43.15% voting stake in the condominium regime. The borrower has two members on the board and, as such, the borrower does not control the board. No other unit owner has a percentage interest in the condominium sufficient to establish control thereunder, but all unit owners were affiliated with the borrower as of the origination of the Mortgage Loan.
   
(116) Upon the occurrence of Immersion Residential LLC's obligation to pay percentage rent being terminated pursuant to the terms of that certain side letter agreement between the borrower and Immersion Residential LLC dated April 20, 2022, the borrower will be required to deposit into a percentage rent reserve an amount equal to (i) the outstanding principal balance of the Mortgage Loan, less (ii) an amount equal to (i)(a) the net operating income following the occurrence of such termination, annualized less (b) the percentage rent paid by Immersion Residential LLC for the immediately preceding calendar year, over the greater of (a) 14.03% and (b) the debt yield immediately preceding the occurrence of such termination.
 A-1-85 
(117) The Mortgaged Property is comprised of 660 climate-controlled self-storage units containing 82,116 square feet (including three unrentable units to which no rent was attributed), and excludes the warehouse and garage space at the Mortgaged Property for which no rent or value was attributed.
   
(118) The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and JP Morgan Chase Bank.
   
(119) The Appraised Value of $234,700,000 represents the sum of two separate “As-Is” appraised values obtained for the two individual Mortgaged Properties comprising the NOVA Retail 2-Pack Mortgaged Properties, and does not include any portfolio premiums built in.
   
(120) The increase from Most Recent NOI to Underwritten Net Operating Income is primarily attributable to (i) the execution of a gross lease with DBAT (approximately $166,344 in annual rent), (ii) underwritten 12-months of rent steps through February 15, 2027 and straight-line rent credits for JP Morgan Chase Bank and HomeGoods (approximately $356,693) and (iii) the contractual reduction of management fees from approximately 5% to 3% reflected in lender underwriting.
   
(121) Partial releases are not permitted under the Mortgage Loan documents and, therefore, allocated loan amounts are not assigned to the individual Mortgaged Properties in the Mortgage Loan documents. The underwritten loan amounts allocated to the NOVA Retail 2-Pack Mortgaged Properties are calculated pro rata based on the individual “As-Is” appraised values for each of the related Mortgaged Properties.
   
(122) On each payment date folowing the earliest of (x) the occurrence of a Cash Sweep Event and (y) the date the balance in the Rollover Reserve Account falls below $3,000,000, the borrower is required to make monthly deposits into the Rollover Reserve in an amount equal to $105,080.38 per month, capped at a total Rollover Reserve balance of $4,000,000. Beginning on January 1, 2030, the borrower is required to make monthly deposits into the Rollover Reserve in an amount equal to the positive difference of $3,000,000 and the aggregate amount of funds in the Rollover Reserve.
   
(123) The largest tenant at the Fair City Mall Mortgaged Property, Safeway, representing approximately 15.3% of the net rentable area, is entitled to one month of free rent every September through September 2031.
   
(124) The third largest tenant at the Fair City Mall Mortgaged Property, Burlington, representing 7.7% of the net rentable square footage at the Mortgaged Property, has a right to pay alternate rent in the event that (a) Marshalls is not open for business at the Mortgaged Property or (b) either (x) two national retail tenants other than Marshalls, each in excess of 18,000 square feet, are both not open for business as retail stores in the “inline” area of the Mortgaged Property, or (y) a grocery store is not open for business and one national, retail tenant in excess of 18,000 square feet is not open for business as a retail store in the “in-line” area of the Mortgaged Property. If either condition continues for more than 24 consecutive months, the tenant has the right to terminate its lease.
   
(125) Marshall's, the fourth largest tenant at the Fair City Mall Mortgaged Property and the third largest tenant at the Plaza at Landmark Mortgaged Property, (i) leases 27,630 square feet of retail space at the Fair City Mall Mortgaged Property under a lease with an expiration date of January 31, 2029 and (ii) leases 35,875 square feet of retail space and 7,500 square feet of storage space at the Plaza at Landmark Mortgaged Property under a lease with an expiration date of January 31, 2034. No rent is attributable to the 7,500 square feet of storage space.
   
(126) Rent for HomeGoods, the fifth largest tenant at the Fair City Mall Mortgaged Property representing 6.2% of the net rentable area, and JP Morgan Chase Bank, representing 0.9% of the net rentable area at the Fair City Mall Mortgaged Property, was underwritten based on a straight-lined rent credit through the loan term.
   
(127) The lease term of LA Fitness, the fourth largest tenant at the Plaza at Landmark Mortgaged Property (approximately 9.8% of the net rentable area), is scheduled to expire in January 2028 (the “LA Fitness Expiration”). The related borrower is in discussion with Crunch Fitness to take occupancy of the space upon the LA Fitness Expiration, with a letter of intent in draft form.
   
(128) Historical financial information is not available as the borrower acquired the Mortgaged Property in March of 2026.
   
(129) The Mortgaged Property is comprised of two commercial condominium units in a condominium comprised of 72 residential condominium units and two commercial condominium units. The related borrower holds a 4.143% common interest in the condominium. The borrower does not control the condominium.
   
(130) The Third Largest Tenant, Dollar Tree, is paying abated rent through April 2028. At origination, the borrower escrowed with the lender the full remaining amount of the rent abatement ($170,600).
   
(131) The increase in Underwritten Net Operating Income from Most Recent Net Operating Income ($) is due to Dollar Tree executing a new lease in April 2026 occupying a formerly vacant suite. Dollar Tree's underwritten annual base rent is $209,537.
   
(132) The Mortgaged Property is owned by the two tenants-in-common identified as (i) FourPenn Moon, LLC, a Pennsylvania limited liability company, which owns a 78.3% undivided interest in the Mortgaged Property and (ii) 200 FourPenn, LLC, a Pennsylvania limited liability company, which owns a 21.7% undivided interest in the Mortgaged Property.
 A-1-86 
(133) The third largest tenant at the Mortgaged Property, Herbein + Company, representing approximately 19.6% of the net rentable area at the Mortgaged Property, has a one-time option to terminate its lease upon the delivery of an irrevocable written notice to the borrower six months prior to the last day of October 2031 (the “Termination Date”) and a termination fee in the amount of $263,400.00 which represents the unamortized portion the related tenant improvement allowance, moving allowance and broker's commissions as of the Termination Date.
   
(134) The Whole Loan Cut-off Date Balance ($), Whole Loan Monthly Debt Service ($), Whole Loan Underwritten NCF DSCR (x), Whole Loan Underwritten NOI Debt Yield (%) and, Whole Loan Cut-off Date LTV Ratio (%) are calculated for the subordinate secured debt assuming (i) that interest on the subordinate line of credit indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using the prime rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor), (ii) assuming that the subordinate line of credit indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date, and (iii) assuming that the debt service attributable to the HPD Subordinate Mortgage is accruing interest pursuant to the applicable loan document. The HPD Enforcement Mortgage is excluded from the calculations because it requires no payments from the borrower.
   
(135) The borrower has the right to obtain the release of the Queenstown Premium Outlets Mortgaged Property prior to the expiration of the second anniversary of the date on which the last portion of the related Whole Loan is securitized (the “REMIC Prohibition Period”) in connection with a transfer of the Queenstown Premium Outlets Mortgaged Property as long as the following conditions are met, among other conditions, : (i) no event of default has occurred and is then continuing, (ii) the debt yield of the remaining Mortgaged Properties is at least 14.75%, (iii) payment of an amount equal to 110% of the allocated loan amount for the Queenstown Premium Outlets Mortgaged Property and (iv) payment of the applicable yield maintenance premium. The borrower has the right to defease a portion of the related Whole Loan and obtain the release of the Queenstown Premium Outlets Mortgaged Property at any time after the earlier to occur of (I) August 1, 2029 and (II) the expiration of a REMIC Prohibition Period as long as the conditions (i), (ii), and (iii) set forth above are met, among other conditions.
   
(136) On each monthly payment date, if during the continuance of a lockbox event period, (x) any taxes and other charges are not paid by the borrower prior to the assessment of any penalty for late payment and prior to the date such that taxes and other charges become delinquent or (y) upon request of the lender, the borrower fails to promptly provide evidence satisfactory to the lender of payment of such taxes and other charges, then the borrower is required to deposit into a tax reserve an amount equal to one-twelfth (1/12th) of the taxes and other charges that the lender reasonably estimates will be payable in respect of the Mortgaged Properties during the next ensuing twelve (12) months.
   
(137) On each monthly payment date, if, during the continuance of a lockbox event period, the borrower has not provided satisfactory evidence to the lender that the Mortgaged Properties are covered by policies that are being maintained as part of a reasonably acceptable blanket insurance policy, then the borrower is required to deposit into an insurance reserve an amount equal to one-twelfth (1/12th) of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof.
   
(138) On each monthly payment date during a lockbox event period, the borrower is required to deposit into a replacement reserve an amount equal to $5,462.81. Upon the release of the Queenstown Premium Outlets Mortgaged Property, the replacement reserve monthly deposit will be reduced to $1,845.04.
   
(139) On each monthly payment date during the continuance of a lockbox event period, the borrower is required to deposit into a rollover reserve an amount equal to $36,418.75. Upon the release of the Queenstown Premium Outlets Mortgaged Property, the rollover reserve monthly deposit will be reduced to $12,300.25.
   
(140) The defeasance lockout period will be at least 27 payment dates beginning with and including the first monthly payment date on September 1, 2026. Defeasance of the Pismo Beach and Queenstown Premium Outlets Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) August 1, 2029. The assumed lockout period of 27 payments is based on the closing date of the Benchmark 2026-B44 securitization in November 2026. The actual defeasance lockout period may be longer.
   
(141) Occupancy (%) represents occupancy inclusive of temporary tenants. Occupancy (%) excluding temporary tenants is 80.4%.
   
(142) The Third Largest Tenant, AutoZone occupies 8,000 square feet pursuant to a ground lease. The building occupied by AutoZone was constructed by the tenant and is owned by the tenant during the term of the ground lease. Upon expiration or earlier termination of the ground lease, title to the improvements automatically reverts to the landlord. The AutoZone ground lease expires on January 31, 2029 and includes three remaining five-year renewal options.
   
(143) The Whole Loan Cut-off Date Balance ($), Whole Loan Monthly Debt Service ($), Whole Loan Underwritten NCF DSCR (x), Whole Loan Underwritten NOI Debt Yield (%) and, Whole Loan Cut-off Date LTV Ratio (%) are calculated for the subordinate secured debt assuming (i) that interest on the subordinate line of credit indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using the prime rate in effect as of October 22, 2026 and giving effect to any applicable interest rate floor), (ii) assuming that the subordinate line of credit indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date, and (iii) assuming that the scheduled principal and interest payments required under the Wrap Mortgage are based on the applicable loan amount.  
 A-1-87 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX A-2

MORTGAGE POOL INFORMATION

   

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

Annex A-2

Distribution of Loan Purpose
                       
Loan Purpose Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
Refinance 59 $                 643,117,212 79.9 % $                  10,900,292 3.05x 6.763% 117 43.8% 42.2%
Acquisition 4                   161,967,000 20.1   $                  40,491,750 2.07x 6.974% 117 63.3% 62.5%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
Distribution of Amortization Types(1) (2)
                       
Amortization Type Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
Interest Only 29 $                 517,881,500 64.3 % $                  17,857,983 2.46x 6.843% 116 51.8% 51.8%
Amortizing Balloon 31                   207,102,712 25.7   $                    6,680,733 4.29x 6.762% 117 34.2% 30.0%
Interest Only, Amortizing Balloon 3                     80,100,000 9.9   $                  26,700,000 1.67x 6.675% 116 55.9% 52.1%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                         

(1) All of the mortgage loans will have balloon payments at maturity date.

(2) Original partial interest only months range from 24 to 60 months.                

                       
Distribution of Cut-off Date Balances
                       
Range of Cut-off Balances ($) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
1,079,275 - 9,999,999 44 $                 205,044,120 25.5 % $                    4,660,094 5.26x 6.627% 117 26.0% 24.6%
10,000,000 - 19,999,999 8                   122,000,000 15.2   $                  15,250,000 1.74x 6.507% 112 57.0% 54.8%
20,000,000 - 29,999,999 4                     98,614,500 12.2   $                  24,653,625 2.12x 6.893% 117 51.2% 50.6%
30,000,000 - 39,999,999 1                     38,000,000 4.7   $                  38,000,000 1.40x 7.170% 119 55.5% 55.5%
40,000,000 - 49,999,999 1                     40,100,000 5.0   $                  40,100,000 1.59x 6.761% 115 60.5% 57.0%
50,000,000 - 59,999,999 3                   156,367,000 19.4   $                  52,122,333 2.14x 7.065% 117 63.4% 63.4%
60,000,000 - 80,000,000 2                   144,958,592 18.0   $                  72,479,296 2.38x 6.886% 120 45.7% 42.8%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min $                     1,079,275                
  Max $                   80,000,000                
  Average $                   12,779,114                
 A-2-1 

Annex A-2

Distribution of Underwritten Debt Service Coverage Ratios
                       
Range of Underwritten Debt Service Coverage Ratios (x) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
1.28 - 1.49 8 $                 114,600,000 14.2 % $                  14,325,000 1.37x 6.936% 113 59.6% 58.3%
1.50 - 1.99 15                   317,253,691 39.4   $                  21,150,246 1.74x 6.801% 117 56.6% 53.8%
2.00 - 2.49 3                   111,367,000 13.8   $                  37,122,333 2.28x 7.093% 118 63.9% 63.9%
2.50 - 25.17 37                   261,863,521 32.5   $                    7,077,392 5.09x 6.631% 118 24.9% 24.4%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min   1.28x                
  Max   25.17x                
  Average   2.85x                
                       
Distribution of  Mortgage Interest Rates
                       
Range of Mortgage Interest Rates (%) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
6.0740 - 6.4999 18                   131,127,189 16.3 % $                    7,284,844 4.45x 6.211% 117 32.0% 30.4%
6.5000 - 6.9999 35                   519,476,611 64.5   $                  14,842,189 2.68x 6.819% 116 49.4% 47.7%
7.0000 - 7.3800 10                   154,480,412 19.2   $                  15,448,041 2.06x 7.263% 119 55.3% 54.8%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min   6.0740%                
  Max   7.3800%                
  Average   6.8053%                
                       
Distribution of Cut-off Date Loan-to-Value Ratios(1)
                       
Range of Cut-off Date Loan-to-Value Ratios (%) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
2.5 - 39.9 36 $                 158,063,521 19.6 % $                    4,390,653 6.49x 6.514% 117 14.2% 13.4%
40.0 - 49.9 5                   145,977,905 18.1   $                  29,195,581 2.67x 6.791% 119 42.4% 41.8%
50.0 - 59.9 10                   191,995,240 23.8   $                  19,199,524 1.63x 6.989% 119 53.4% 50.2%
60.0 - 70.3 12                   309,047,547 38.4   $                  25,753,962 1.84x 6.847% 114 63.8% 62.7%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
(1) Unless otherwise indicated, the Cut-off Date Loan-to-Value Ratio is calculated utilizing the “as-is” appraised value. With respect to two mortgage loans, representing approximately 14.9% of the aggregate principal balance of the pool of mortgage loans as of the cut-off date, the respective Cut-off Date Loan-to-Value Ratio was calculated using either (i) the "as is - subject to extraordinary assumption" appraised value which is inclusive of an extraordinary assumption and (ii) the "prospectivue market value upon stabilization" appraised value. The weighted average Cut-off Date Loan-to-Value Ratio for the mortgage pool without making any of the adjustments described above is 47.9%.
                       
  Min                     2.5%                
  Max                   70.3%                
  Average                   47.7%                
 A-2-2 

Annex A-2

Distribution of Maturity Date Loan-to-Value Ratios(1)
                       
Range of Maturity Date Loan-to-Value Ratios (%) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
2.1 - 39.9 37 $                 164,541,426 20.4 % $                    4,447,066 6.31x 6.499% 117 15.4% 14.3%
40.0 - 49.9 5                   204,458,592 25.4   $                  40,891,718 2.40x 6.858% 119 45.2% 42.8%
50.0 - 59.9 12                   191,602,695 23.8   $                  15,966,891 1.56x 6.943% 118 57.1% 54.3%
60.0 - 70.3 9                   244,481,500 30.4   $                  27,164,611 1.92x 6.859% 114 64.3% 64.3%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
                       
(1) Unless otherwise indicated, the Maturity Date Loan-to-Value Ratio is calculated utilizing the “as-is” appraised value. With respect to two mortgage loans, representing approximately 14.9% of the aggregate principal balance of the pool of mortgage loans as of the cut-off date, the respective Maturity Date Loan-to-Value Ratio was calculated using either (i) the "as is - subject to extraordinary assumption" appraised value which is inclusive of an extraordinary assumption and (ii) the "prospective market value upon stabilization" appraised value. The weighted average Maturity Date Loan-to-Value Ratio for the mortgage pool without making any of the adjustments described above is 46.4%.
                       
  Min   2.1%                
  Max   70.3%                
  Average   46.3%                
                       
Distribution of Original Terms to Maturity
                       
Original Term to Maturity (Mos) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
60 1 $                   10,000,000 1.2 % $                  10,000,000 1.28x 6.781% 52 64.7% 64.7%
84 1 $                     5,484,143 0.7   $                    5,484,143 6.00x 6.780% 80 9.6% 8.8%
120 61                   789,600,069 98.1   $                  12,944,263 2.85x 6.806% 118 47.8% 46.3%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min                                   60 months                
  Max                                 120 months                
  Average                                 119 months                
                       
Distribution of Remaining Terms to Maturity
                       
Range of Remaining Term to Maturity (Mos) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
52 - 80 2 $                   15,484,143 1.9 % $                    7,742,072 2.95x 6.781% 62 45.2% 44.9%
112 - 120 61                   789,600,069 98.1   $                  12,944,263 2.85x 6.806% 118 47.8% 46.3%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min                                   52 months                
  Max                                 120 months                
  Average                                 117 months                
 A-2-3 

Annex A-2

Distribution of Original Amortization Terms
                       
Original Amortization Terms (Mos) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
Interest Only 29 $                 517,881,500 64.3 % $                  17,857,983 2.46x 6.843% 116 51.8% 51.8%
240 1                       1,394,706 0.2   $                    1,394,706 5.60x 6.750% 118 8.3% 5.6%
360 24                   247,030,457 30.7   $                  10,292,936 3.08x 6.761% 117 44.2% 39.6%
480 9                     38,777,549 4.8   $                    4,308,617 6.54x 6.585% 118 16.6% 15.7%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min(1)                                 240 months                
  Max(1)                                 480 months                
  Average(1)                                 376 months                
                       
(1) Does not include any mortgage loan that pays interest-only until its maturity date.                
                       
Distribution of Remaining Amortization Terms
                       
Range of Remaining Amortization Terms (Mos) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
Interest Only 29 $                 517,881,500 64.3 % $                  17,857,983 2.46x 6.843% 116 51.8% 51.8%
238 1                       1,394,706 0.2   $                    1,394,706 5.60x 6.750% 118 8.3% 5.6%
353 - 360 24                   247,030,457 30.7   $                  10,292,936 3.08x 6.761% 117 44.2% 39.6%
477 - 479 9                     38,777,549 4.8   $                    4,308,617 6.54x 6.585% 118 16.6% 15.7%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min(1)                                 238 months                
  Max(1)                                 479 months                
  Average(1)                                 374 months                
                       
(1) Does not include any mortgage loan that pays interest-only until its maturity date.                
                       
Mortgage Loans with Original Partial Interest Only Period
                       
Range of Original Partial Interest Only Period (Mos) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
24 1 $                   17,500,000 2.2 % $                  17,500,000 1.51x 6.074% 116 56.5% 50.2%
60 2 $                   62,600,000 7.8   $                  31,300,000 1.72x 6.843% 116 55.8% 52.7%
 A-2-4 

Annex A-2

Distribution of Prepayment Provisions
                       
Prepayment Provision Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
Defeasance 20 $                 457,650,547 56.8 % $                  22,882,527 2.05x 6.807% 116 55.0% 54.2%
Yield Maintenance 6                   158,092,240 19.6   $                  26,348,707 1.94x 7.048% 119 56.3% 53.2%
Greater of 1% Prepayment Premium or
Yield Maintenance, followed by 1% Prepayment Premium
35                   145,341,426 18.1   $                    4,152,612 6.73x 6.543% 117 13.7% 12.5%
Yield Maintenance or Defeasance 2                     44,000,000 5.5   $                  22,000,000 1.72x 6.785% 118 53.2% 50.7%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
Distribution of Debt Yields on Underwritten Net Operating Income
                       
Range of Debt Yields on Underwritten Net Operating Income (%) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
8.9 - 8.9 1 $                   10,000,000 1.2 % $                  10,000,000 1.28x 6.781% 52 64.7% 64.7%
9.0 - 9.9 4                     43,250,000 5.4   $                  10,812,500 1.35x 6.719% 118 60.3% 60.3%
10.0 - 10.9 3                     76,614,500 9.5   $                  25,538,167 1.50x 6.789% 117 60.8% 60.8%
11.0 - 11.9 3                     40,850,000 5.1   $                  13,616,667 1.44x 6.617% 118 60.2% 53.7%
12.0 - 12.9 1                       4,200,000 0.5   $                    4,200,000 1.82x 6.425% 118 38.3% 38.3%
13.0 - 13.9 6                   127,066,047 15.8   $                  21,177,674 1.75x 6.844% 115 60.6% 59.1%
14.0 - 195.6 45                   503,103,665 62.5   $                  11,180,081 3.62x 6.824% 118 40.1% 38.7%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min   8.9%                
  Max   195.6%                
  Average   21.3%                
                       
Distribution of Debt Yields on Underwritten Net Cash Flow
                       
Range of Debt Yields on Underwritten Net Cash Flow (%) Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio Weighted Average Mortgage Interest Rate Weighted Average Remaining Terms to Maturity (Mos) Weighted Average Cut-off Date LTV Weighted Average Maturity Date LTV
8.6 - 8.9 2 $                   18,000,000 2.2 % $                    9,000,000 1.33x 6.475% 79 67.2% 67.2%
9.0 - 9.9 3 $                   35,250,000 4.4   $                  11,750,000 1.34x 6.861% 119 58.1% 58.1%
10.0 - 10.9 5                     99,964,500 12.4   $                  19,992,900 1.47x 6.844% 117 61.3% 59.7%
11.0 - 11.9 2                     21,700,000 2.7   $                  10,850,000 1.57x 6.142% 116 53.0% 47.9%
12.0 - 12.9 5                   118,066,047 14.7   $                  23,613,209 1.73x 6.854% 115 61.6% 60.0%
13.0 - 13.9 4                   106,936,497 13.3   $                  26,734,124 1.81x 6.948% 119 50.2% 45.9%
14.0 - 193.4 42                   405,167,169 50.3   $                    9,646,837 4.07x 6.789% 118 37.6% 37.0%
Total/Avg./Wtd.Avg. 63 $                 805,084,212 100.0 % $                  12,779,114 2.85x 6.805% 117 47.7% 46.3%
                       
  Min   8.6%                
  Max   193.4%                
  Average   20.5%                
 A-2-5 

Annex A-2

Distribution of Lockbox Types              
                       
Lockbox Type Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance              
Hard 17 $                 477,408,286 59.3 %              
None 37                   177,841,426 22.1                
Springing 9                   149,834,500 18.6                
Total 63 $                 805,084,212 100.0 %              
                       
Distribution of Escrows              
                       
Escrow Type Number of Mortgage Loans   Cut-off Date Balance % of Initial Pool Balance              
Real Estate Tax 34 $                 516,000,584 64.1 %              
Replacement Reserves(1) 21 $                 454,242,786 56.4 %              
TI/LC(2) 14 $                 353,606,139 67.1 %              
Insurance 15 $                 292,506,191 36.3 %              
                       
(1) Includes mortgage loans with FF&E reserves.              
(2) Percentage of the portion of the Initial Pool Balance secured by retail, office, industrial and mixed use properties only.              
                       
Distribution of Property Types
Property Type / Detail Number of Mortgaged Properties   Cut-off Date Balance(1) % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio(2) Weighted Average Mortgage Interest Rate(2) Weighted Average Remaining Terms to Maturity (Mos)(2) Weighted Average Cut-off Date LTV(2) Weighted Average Maturity Date LTV(2)
Retail 14 $                 313,384,500 38.9 % $                  22,384,607 2.14x 6.882% 118 54.4% 54.4%
Anchored 7                   136,614,500 17.0 % $                  19,516,357 1.58x 6.944% 116 60.7% 60.7%
Super Regional Mall 2                   108,000,000 13.4 % $                  54,000,000 2.92x 6.796% 119 41.0% 41.0%
Outlet Center 3                     57,170,000 7.1 % $                  19,056,667 2.14x 6.820% 118 64.7% 64.7%
Unanchored 1                       6,750,000 0.8 % $                    6,750,000 1.29x 7.310% 120 56.3% 56.3%
Shadow Anchored 1                       4,850,000 0.6 % $                    4,850,000 1.47x 7.196% 118 51.1% 51.1%
Multifamily 42 $                 211,841,426 26.3 % $                    5,043,843 5.22x 6.516% 117 26.7% 25.2%
Cooperative 36                   160,341,426 19.9 % $                    4,453,928 6.42x 6.501% 117 14.8% 13.7%
Mid Rise 6                     51,500,000 6.4 % $                    8,583,333 1.49x 6.565% 118 64.0% 60.9%
Office 6 $                 138,263,047 17.2 % $                  23,043,841 2.00x 7.017% 117 59.9% 58.1%
CBD 4                   116,797,000 14.5 % $                  29,199,250 2.05x 7.092% 118 59.1% 57.5%
Suburban 2                     21,466,047 2.7 % $                  10,733,023 1.75x 6.609% 114 64.1% 61.9%
Industrial 11 $                   64,958,592 8.1 % $                    5,905,327 1.75x 6.938% 119 51.2% 44.6%
Warehouse 11                     64,958,592 8.1 % $                    5,905,327 1.75x 6.938% 119 51.2% 44.6%
Self Storage 3 $                   30,700,000 3.8 % $                  10,233,333 1.69x 6.308% 117 51.0% 47.4%
Self Storage 3                     30,700,000 3.8 % $                  10,233,333 1.69x 6.308% 117 51.0% 47.4%
Hospitality 1 $                   26,500,000 3.3 % $                  26,500,000 1.86x 7.255% 120 51.0% 51.0%
Limited Service 1                     26,500,000 3.3 % $                  26,500,000 1.86x 7.255% 120 51.0% 51.0%
Mixed Use 1 $                   10,000,000 1.2 % $                  10,000,000 1.28x 6.781% 52 64.7% 64.7%
Lab/Office 1                     10,000,000 1.2 % $                  10,000,000 1.28x 6.781% 52 64.7% 64.7%
Other 1 $                     9,436,648 1.2 % $                    9,436,648 1.74x 7.106% 118 57.9% 50.7%
Rehabilitation Facility 1                       9,436,648 1.2 % $                    9,436,648 1.74x 7.106% 118 57.9% 50.7%
Total / Wtd Avg 79 $ 805,084,212 100.0 % $                  10,190,939 2.85x 6.805% 117 47.7% 46.3%
                       
(1) Calculated based on the mortgaged property's allocated loan amount for the mortgage loans secured by more than one mortgaged property.    
(2) Weighted average based on the mortgaged property's allocated loan amount for mortgage loans secured by more than one mortgaged property.
 A-2-6 

Annex A-2

Geographic Distribution
                       
Property Location Number of Mortgaged Properties   Cut-off Date Balance(1) % of Initial Pool Balance   Average Cut-off Date Balance Weighted Average Debt Service Coverage Ratio(2) Weighted Average Mortgage Interest Rate(2) Weighted Average Remaining Terms to Maturity (Mos)(2) Weighted Average Cut-off Date LTV(2) Weighted Average Maturity Date LTV(2)
New York 43 $                 257,668,255 32.0 % $                    5,992,285 4.33x 6.601% 117 34.1% 32.4%
Colorado 1                     80,000,000 9.9   $                  80,000,000 2.90x 6.844% 120 41.3% 41.3%
Nevada 2                     64,500,000 8.0   $                  32,250,000 1.59x 7.205% 119 53.7% 53.7%
Florida 3                     63,636,648 7.9   $                  21,212,216 1.82x 6.963% 116 59.9% 58.8%
District of Columbia 1                     54,197,000 6.7   $                  54,197,000 2.43x 7.380% 119 63.0% 63.0%
Oklahoma 1                     52,170,000 6.5   $                  52,170,000 2.13x 6.817% 118 65.2% 65.2%
Indiana 2                     28,010,076 3.5   $                  14,005,038 1.56x 6.719% 114 65.3% 63.8%
Arizona 1                     28,000,000 3.5   $                  28,000,000 2.98x 6.657% 116 40.2% 40.2%
California 3                     24,850,000 3.1   $                    8,283,333 1.58x 6.371% 116 55.7% 51.3%
Connecticut 2                     22,500,000 2.8   $                  11,250,000 1.95x 6.990% 119 47.4% 44.9%
Texas 1                     17,498,298 2.2   $                  17,498,298 1.75x 6.938% 119 51.2% 44.6%
Pennsylvania 2                     15,966,047 2.0   $                    7,983,023 1.41x 6.688% 75 63.1% 60.0%
Ohio 1                     15,500,000 1.9   $                  15,500,000 1.80x 6.639% 114 65.6% 65.6%
North Carolina 2                     13,292,711 1.7   $                    6,646,355 1.91x 6.784% 119 47.8% 45.7%
Missouri 1                     11,000,392 1.4   $                  11,000,392 1.75x 6.938% 119 51.2% 44.6%
Kentucky 3                       8,375,648 1.0   $                    2,791,883 1.75x 6.938% 119 51.2% 44.6%
Mississippi 2                       8,339,832 1.0   $                    4,169,916 1.75x 6.938% 119 51.2% 44.6%
Virginia 2                       8,000,000 1.0   $                    4,000,000 1.39x 6.093% 112 70.3% 70.3%
New Jersey 1                       7,045,266 0.9   $                    7,045,266 9.73x 6.760% 119 6.1% 5.3%
Tennessee 1                       6,500,000 0.8   $                    6,500,000 1.71x 7.260% 119 57.0% 57.0%
Kansas 1                       6,477,905 0.8   $                    6,477,905 1.89x 6.130% 116 43.2% 36.9%
Iowa 1                       6,395,576 0.8   $                    6,395,576 1.75x 6.938% 119 51.2% 44.6%
Wisconsin 1                       2,660,560 0.3   $                    2,660,560 1.75x 6.938% 119 51.2% 44.6%
Maryland 1                       2,500,000 0.3   $                    2,500,000 2.26x 6.851% 117 59.2% 59.2%
Total 79 $                 805,084,212 100.0 % $                  10,190,939 2.85x 6.805% 117 47.7% 46.3%
                       
(1) Calculated based on the mortgaged property's allocated loan amount for the mortgage loans secured by more than one mortgaged property.  

(2) Weighted average based on the mortgaged property's allocated loan amount for mortgage loans secured by more than one mortgaged property.

 A-2-7 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX A-3

DESCRIPTION OF THE TOP 15 MORTGAGE LOANS

   

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

 A-3-1 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

 A-3-2 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

Mortgage Loan Information   Property Information
Loan Sellers: GSMC, GACC   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Retail - Super Regional Mall
Borrower Sponsor(s): Simon Property Group, L.P.   Collateral: Fee
Borrower(s): Colorado Mills Limited Partnership   Location: Lakewood, CO
Original Balance(1): $80,000,000   Year Built / Renovated: 2002 / 2017
Cut-off Date Balance(1): $80,000,000   Property Management: Simon Management Associates II, LLC (borrower-affiliated)
% by Initial UPB: 9.9%   Size: 911,906 SF
Interest Rate: 6.84400%   Appraised Value / Per SF(3): $225,000,000 / $247
Note Date: October 21, 2026   Appraisal Date: April 1, 2027
Original Term: 120 months   Occupancy(4): 98.0% (as of August 31, 2026)
Amortization: Interest Only   UW Economic Occupancy: 88.0%
Original Amortization: NAP   Underwritten NOI: $19,711,214
Interest Only Period: 120 months   Underwritten NCF: $18,714,021
First Payment Date: December 1, 2026      
Maturity Date: November 1, 2036   Historical NOI
Additional Debt Type(1): Pari Passu   Most Recent NOI: $18,672,199 (TTM July 31, 2026)
Additional Debt Balance(1): $13,000,000   2025 NOI: $17,411,696
Call Protection(2): L(24),D(89),O(7)   2024 NOI: $16,308,951
Lockbox / Cash Management: Hard / Springing   2023 NOI: $17,061,447
Reserves(5)   Financial Information(1)
  Initial Monthly Cap   Cut-off Date Loan / SF: $102
Taxes: $0 Springing NAP   Maturity Date Loan / SF: $102
Insurance: $0 Springing NAP   Cut-off Date LTV(6): 41.3%
Replacement Reserves: $0 Springing NAP   Maturity Date LTV(6): 41.3%
Rollover Reserve: $0 Springing NAP   UW NOI DY: 21.2%

Unfunded Tenant

Improvements Reserve:

$2,464,526 $0 NAP   UW NCF DSCR: 2.90x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan(1) $93,000,000 100.0%   Loan Payoff $84,130,524 90.5%  
        Principal Equity Distribution 5,319,439 5.7  
        Upfront Reserves 2,464,526 2.7  
        Closing Costs 1,085,511 1.2  
Total Sources $93,000,000 100.0%   Total Uses $93,000,000 100.0 %
(1)The Colorado Mills Mortgage Loan (as defined below) is part of the Colorado Mills Whole Loan (as defined below) evidenced by eight pari passu promissory notes with an aggregate original principal balance of $93,000,000. The Financial Information above is based on the Colorado Mills Whole Loan.
(2)Defeasance of the Colorado Mills Whole Loan is permitted at any time after the earlier to occur of (a) the expiration of the two-year period commencing with the “startup day” of the REMIC trust that holds the portion of the Colorado Mills Whole Loan last to be securitized (“REMIC Prohibition Period”), and (b) November 1, 2029 (“Permitted Release Date”). If the Permitted Release Date has occurred but the expiration of the REMIC Prohibition Period has not occurred, the borrower can prepay the debt in whole, but not in part, provided no event of default exists, with the simultaneous payment of the yield maintenance premium and the contemporaneous defeasance of any portion of the Colorado Mills Whole Loan that has been securitized for more than two years from the applicable REMIC trust startup day. The assumed lockout period of 24 payments is based on the expected Benchmark 2026-B44 securitization trust closing date in November 2026. The actual lockout period may be longer.
(3)Appraised Value is based on the As Stabilized appraised value as of April 1, 2027, which assumes completion of tenant buildouts and achievement of physical and economic stabilization. The appraisal determined an “as-is” market value of $218,000,000 as of September 3, 2026.
(4)Occupancy includes temporary tenants. Without temporary tenants, occupancy would be 89.4%.
(5)See “Initial and Ongoing Reserves” below for further discussion of reserve requirements.
(6)Based on Colorado Mills Whole Loan and As Stabilized appraised value. The Cut-off Date LTV and Maturity Date LTV are both 42.7% based on the as-is appraised value and 41.3% based on the as-stabilized appraised value.
 A-3-3 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The Loan. The largest mortgage loan (the “Colorado Mills Mortgage Loan”) is part of a whole loan (the “Colorado Mills Whole Loan”) secured by the borrower’s fee simple interest in a 911,906 SF retail property located in Lakewood, Colorado (the “Colorado Mills Property”). The Colorado Mills Whole Loan is evidenced by eight pari passu promissory notes with an aggregate outstanding principal balance as of the Cut-off Date of $93,000,000. The Colorado Mills Whole Loan was co-originated by Goldman Sachs Bank USA (“GSBI”) and German American Capital Corporation (“GACC”) on October 21, 2026. The Colorado Mills Mortgage Loan is evidenced by the controlling Note A-1 and non-controlling Note A-2 contributed by Goldman Sachs Mortgage Company, and the non-controlling Notes A-5, A-6, and A-7, contributed by GACC, with an aggregate outstanding principal balance as of the Cut-off Date of $80,000,000. The Colorado Mills Whole Loan has a 10-year term and accrues interest at a per annum rate of 6.84400% on an Actual/360 basis. The scheduled maturity date of the Colorado Mills Whole Loan is November 1, 2036.

The relationship between the holders of the Colorado Mills Whole Loan is governed by a co-lender agreement as described under “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” in the Preliminary Prospectus. The Colorado Mills Whole Loan will be serviced under the pooling and servicing agreement for the Benchmark 2026-B44 securitization trust. See “Pooling and Servicing Agreement” in the Preliminary Prospectus.

The table below identifies the promissory notes that comprise the Colorado Mills Whole Loan:

Whole Loan Summary
Note Original Balance         Cut-off Date Balance     Note Holder Controlling Piece
A-1 $30,000,000 $30,000,000 Benchmark 2026-B44 Yes
A-2 $26,000,000 $26,000,000 Benchmark 2026-B44 No
A-3(1)   $2,500,000   $2,500,000 GSBI No
A-4(1)   $6,600,000   $6,600,000 GSBI No
A-5 $10,000,000 $10,000,000 Benchmark 2026-B44 No
A-6   $9,500,000   $9,500,000 Benchmark 2026-B44 No
A-7   $4,500,000   $4,500,000 Benchmark 2026-B44 No
A-8(1)   $3,900,000   $3,900,000 GACC No
Whole Loan $93,000,000 $93,000,000    
(1)Expected to be contributed to one or more future securitization transactions.

The Property. The Colorado Mills Property is a one-story, 911,906 SF enclosed super regional mall located in Lakewood, Colorado, approximately 10 miles west of downtown Denver. Built in 2002, and completely renovated in 2017, the Colorado Mills Property is shadow anchored by an attached, non-collateral Target and is anchored by United Artists Theatre, Burlington, Dick’s Clothing & Sporting Goods, Slick City, 2nd & Charles Buy, Sell, Trade, Arhaus The Loft, H&M, and Round One. The Colorado Mills Property also includes a four-level, above-grade parking structure with 819 spaces. As of August 31, 2026, the Colorado Mills Property was 98.0% occupied, including temporary tenants. Without temporary tenants, occupancy would be 89.4%.

 A-3-4 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The following tables presents certain information relating to the historical tenant sales at the Colorado Mills Property:

Sales Performance History(1)
Sales 2023 2024 2025 2025 PSF(2)
Gross Property Sales $162,734,489 $176,305,696 $191,653,116 $270
Sales (< 10,000 SF)(3) $107,169,994 $115,870,863 $131,994,685 $362
Sales (> 10,000 SF)(3)(4) $55,564,495 $60,434,833 $59,658,431 $172
Major Tenants(5) $61,587,259 $61,580,934 $65,924,292 $256
(1)Sales provided in rent roll dated August 31, 2026.
(2)2025 PSF reflects only tenants for which sales are reported.
(3)Includes sales of all tenants based on SF.
(4)Yard House occupies 10,000 square feet and is included in Sales (> 10,000 SF).
(5)Major Tenants represent the top 10 tenants based on U/W Base Rent.
Sales Performance History(1)
Tenant Name SF 2023 2024 2025 2025 PSF / Occ. Cost(2)
United Artists Theatre 82,451 $4,823,861 $4,054,657 $3,927,733 $48 / 24.2%
Off Broadway Shoes 23,051 $6,408,747 $5,414,020 $4,941,252 $214 / 17.7%
Dick's Clothing & Sporting Goods 43,659 $11,288,376 $11,303,711 $11,318,483 $259 / 7.4%
Round One 21,492 $0 $0 $0 $0 / 0.0%
Lego Factory Outlet 4,846 $7,028,918 $7,795,561 $7,594,631 $1567 / 8.2%
Burlington 63,145 $11,224,735 $11,999,299 $11,704,849 $185 / 4.7%
Nike Factory Store 16,543 $9,917,365 $9,782,621 $9,515,967 $575 / 4.4%
The Cheesecake Factory 8,584 $0 $0 $5,997,035 $699 / 6.7%
Yard House 10,000 $7,590,072 $7,795,601 $7,573,089 $757 / 5.1%
Levi's Outlet 5,377 $3,305,185 $3,435,464 $3,351,253 $623 / 11.1%
(1)All sales information presented above is based upon information provided by the borrower sponsor. Further, because sales are self-reported by the tenant, such information is not independently verified by the borrower sponsor. Not all tenants are required to report sales.
(2)Occupancy Cost is calculated based on contractual in-place rent divided by gross sales.

Major Tenants. The three largest tenants based on underwritten base rent at the Colorado Mills Property are United Artists Theatre, Off Broadway Shoes, and Dick’s Clothing & Sporting Goods. 

United Artists Theatre (82,451 square feet, 9.0% of net rentable area, 5.5% of underwritten base rent): United Artists Theatre is a premier movie exhibition venue (part of Regal / Cineworld Group) known for immersive cinematic experiences, stadium seating, and premium viewing formats. United Artists Theatre has been a tenant at the Colorado Mills Property since January 2002 and has a lease expiration of December 31, 2032, with two five-year renewal options remaining.

Off Broadway Shoes (23,051 square feet, 2.5% of net rentable area, 5.0% of underwritten base rent): Off Broadway Shoes is a large-format specialty footwear retailer known for an expansive selection of brand-name shoes. Off Broadway Shoes has been a tenant of the Colorado Mills Property since February 2002 and has a lease expiration of January 31, 2029, with no renewal options.

Dick’s Clothing & Sporting Goods (43,659 square feet, 4.8% of net rentable area, 4.8% of underwritten base rent): Dick's Clothing & Sporting Goods is an omni-channel sports and outdoor retailer known for athletic equipment and leading activewear brands. Stores typically offer seasonal sporting goods, athletic apparel, specialized performance footwear, and outdoor gear. Dick’s Clothing & Sporting Goods has been a tenant at the Colorado Mills Property since January 2002 and has a lease expiration of January 31, 2028, with three five-year renewal options remaining.

 A-3-5 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The following table presents certain information relating to the largest tenants at the Colorado Mills Property by underwritten base rent:

  Tenant Summary(1)

Tenant

Credit Rating (Moody’s/
S&P/Fitch)(2)
Net Rentable Area (SF) % of Net Rentable Area U/W
Base Rent
U/W Base Rent
Per SF
% of Total U/W Base Rent Lease Expiration Renewal Option (Y/N)(3) Termination Option (Y/N)(3)
United Artists Theatre NR/NR/NR 82,451 9.0% $952,309 $11.55 5.5% 12/31/2032 2 x 5 year N
Off Broadway Shoes NR/NR/NR 23,051 2.5% $873,752 $37.91 5.0% 1/31/2029 N N
Dick's Clothing & Sporting Goods Baa2/BBB/NR 43,659 4.8% $838,253 $19.20 4.8% 1/31/2028 3 x 5 year N
Round One NR/NR/NR 21,492 2.4% $780,000 $36.29 4.5% 5/31/2036 2 x 5 year Y(4)
Lego Factory Outlet NR/NR/NR 4,846 0.5% $645,213 $133.14 3.7% 3/31/2030 N Y(5)
Burlington NR/BB+/NR 63,145 6.9% $552,519 $8.75 3.2% 1/31/2031 1 x 5 year N
Nike Factory Store A2/A+/NR 16,543 1.8% $418,538 $25.30 2.4% 5/31/2030 1 x 5 year Y(6)
The Cheesecake Factory NR/NR/NR 8,584 0.9% $404,736 $47.15 2.3% 1/31/2046 2 x 5 year N
Yard House Baa2/BBB/BBB 10,000 1.1% $385,000 $38.50 2.2% 7/31/2028 2 x 5 year N
Levi's Outlet Ba2/BB+/BBB- 5,377 0.6% $377,981 $70.30 2.2% 1/31/2031 N Y(7)
Major Tenants Subtotal / Wtd. Avg.   279,148 30.6% $6,228,300 $22.31 35.7%      
Remaining Total / Wtd. Avg.   535,664 58.7% $11,194,270 $20.90 64.3%      
Occupied Collateral Total / Wtd. Avg.   814,812 89.4%(8) $17,422,570 $21.38 100.0%      
Vacant Space   97,094 10.6%            
Collateral Total   911,906 100.0%            
                   
(1)Based on the underwritten rent roll dated as of August 31, 2026, inclusive of contractual rent steps through October 2027.
(2)In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
(3)Certain tenants may have termination, contraction or renewal options (which may become exercisable prior to the originally stated expiration date of the tenant lease) with respect to certain tenants’ leased storage space that are not considered in the above Tenant Summary.
(4)Round One may terminate its lease if adjusted gross sales during 2030 are less than $2,650,000, subject to certain notice and repayment requirements.
(5)Lego Factory Outlet may terminate its lease if the landlord elects to relocate the premises and the proposed relocation premises are unacceptable to Lego Factory Outlet, subject to the terms and conditions set forth in the lease.
(6)Following an operating co-tenancy failure, Nike Factory Store may terminate its lease upon 120 days’ prior written notice after paying alternate rent for 15 consecutive months, subject to the terms and conditions set forth in the lease.
(7)Following an operating co-tenancy failure continuing for 180 consecutive days, Levi's Outlet may pay alternate rent and, following payment of alternate rent for 12 consecutive months, may terminate its lease within the subsequent 60-day period upon 30 days’ prior written notice to landlord.
(8)The August 31, 2026 rent roll considers 83,421 SF occupied by temporary tenants as vacant. Including such space as occupied, occupancy would be 98.0%.
 A-3-6 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The following table presents certain information relating to the lease rollover schedule at the Colorado Mills Property, based on the initial lease expiration dates:

Lease Rollover Schedule(1)(2)
Year Ending December 31 Expiring Owned GLA(3) % of Owned GLA Cumulative % of Owned GLA U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
2026 & MTM 15,214 1.7% 1.7% $467,735 2.7% $30.74 5
2027 131,959 14.5% 16.1% $1,960,018 11.2% $14.85 26
2028 146,392 16.1% 32.2% $3,454,365 19.8% $23.60 23
2029 131,015 14.4% 46.6% $3,079,419 17.7% $23.50 25
2030 46,562 5.1% 51.7% $1,727,565 9.9% $37.10 10
2031 135,518 14.9% 66.5% $2,298,345 13.2% $16.96 19
2032 126,316 13.9% 80.4% $1,448,634 8.3% $11.47 4
2033 3,378 0.4% 80.7% $190,863 1.1% $56.50 3
2034 13,903 1.5% 82.3% $787,212 4.5% $56.62 5
2035 6,203 0.7% 83.0% $99,140 0.6% $15.98 2
2036 22,613 2.5% 85.4% $860,891 4.9% $38.07 2
2037 & Thereafter 35,739 3.9% 89.4% $1,048,383 6.0% $29.33 25
Vacant 97,094 10.6% 100.0% NAP NAP NAP NAP
Total/Wtd. Avg. 911,906 100.0% 100.0% $17,422,570 100.0% $21.38 149
(1)Based on underwritten rent roll dated as of August 31, 2026, inclusive of contractual rent steps through October 2027.
(2)Certain tenants may have termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.
(3)Gross leasable area includes temporary tenants.
 A-3-7 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The following table presents certain information relating to the historical and underwritten cash flows of the Colorado Mills Property:

Cash Flow Analysis
  2023 2024 2025 TTM 7/31/2026 UW UW Per SF
Base Rent(1) $16,052,669 $16,608,729 $17,036,241 $17,293,069 $18,581,680 $20.38
Overage / Percentage Rent 2,104,059 1,292,286 1,548,825 1,731,630 854,661 $0.94
Kiosks/ Temporary/ Specialty 2,766,433 2,729,957 2,929,591 3,022,445 2,940,119 $3.22
Other Rental Revenue 204,555 224,175 222,420 239,171 231,583 $0.25
Commercial Reimbursement Income 8,296,998 7,331,547 7,169,582 7,805,530 8,724,317 $9.57
Market Revenue from Vacant Units 0 0 0 0 4,299,174 $4.71
Promo Fund Reimbursement Revenue 359,413 382,725 458,245 517,768 399,838 $0.44
Other Revenue 260,267 221,515 221,746 229,344 182,561 $0.20
Gross Potential Income $30,044,394 $28,790,934 $29,586,650 $30,838,957 $36,213,933 $39.71
Vacancy & Commercial Credit Loss 62,435 (165,051) (99,486) (124,430) (4,352,052) $4.77
Effective Gross Income $30,106,829 $28,625,883 $29,487,164 $30,714,527 $31,861,881 $34.94
Real Estate Taxes 5,817,274 4,538,160 4,009,876 3,971,921 4,078,067 4.47
Insurance 1,198,272 1,451,400 1,654,068 1,625,510 1,543,338 1.69
Other Expenses 6,029,836 6,327,372 6,411,524 6,444,897 6,529,262 $7.16
Total Expenses $13,045,382 $12,316,932 $12,075,468 $12,042,328 $12,150,667 $13.32
Net Operating Income $17,061,447 $16,308,951 $17,411,696 $18,672,199 $19,711,214 $21.62
Capital Expenditures 0 0 0 0 182,381 $0.20
TI/LC 0 0 0 0 814,812 $0.89
Net Cash Flow $17,061,447 $16,308,951 $17,411,696 $18,672,199 $18,714,021 $20.52
             
Occupancy(2) 87.2% 87.8% 89.6% 87.8% 88.0%  
NOI Debt Yield(3) 18.3% 17.5% 18.7% 20.1% 21.2%  
NCF DSCR(3) 2.64x 2.53x 2.70x 2.89x 2.90x  
(1)Based on the in-place rent roll as of August 2026 with contractual rent steps through October 2027. Includes % in Lieu revenue based on July 2026 TTM sales which was $1,159,110.
(2)Historical occupancy reflects physical occupancy; UW occupancy is based on economic occupancy.
(3)NOI Debt Yield and NCF DSCR are based on the Colorado Mills Whole Loan.
 A-3-8 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

Appraisal. The appraisal determined an “as-is” market value of $218,000,000 as of September 3, 2026, for the Colorado Mills Property. The “as-stabilized” appraised value is $225,000,000 as of April 1, 2027, and reflects the anticipated value of the Colorado Mills Property upon completion of tenant buildouts and achievement of physical and economic stabilization.

Appraisal Valuation Summary(1)
Property Appraised Value Capitalization Rate
Colorado Mills $225,000,000 8.50%
(1)Source: Appraisal. Represents the stabilized value.

Environmental Matters. According to the Phase I environmental report dated September 16, 2026, there were no recognized environmental conditions at the Colorado Mills Property.

The Market. The Colorado Mills Property is located in the western suburbs of the Denver Metro Area within a suburban market characterized by a growing population. The surrounding area includes large regional shopping centers, freestanding and strip retail centers, low-rise office and flex properties, hotels, and multifamily developments. The Simon-owned Denver West Village mall is adjacent to the Colorado Mills Property. Major employers in the Denver Metro include but are not limited to Denver International Airport, UCHealth, and Lockheed Martin. The Colorado Mills Property benefits from its location within an established suburban area supported by a diverse employment base, including retail, construction, government, and other service-oriented industries.

According to the appraisal, the 2026 population within a 1-, 3- and 5- mile radius of the Colorado Mills Property is 6,070, 68,100, and 186,993, respectively. The average 2026 household income within the same radii is $159,159, $142,686, and $147,737 respectively.

According to the appraisal, the Colorado Mills Property is located within the West submarket of the Denver Metro retail market. As of the second quarter of 2026, the Denver Metro market and West submarket contained approximately 158.9 million square feet and 24.9 million square feet of retail inventory, respectively, with vacancy rates of 4.6% and 5.1% and average triple net asking rents of $21.01 and $20.08 per square foot, respectively.

 A-3-9 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

The table below sets forth certain information regarding competitive retail centers:

Competitive Retail Center Summary(1)
Property / Location Year Built / Renovated or Expanded Total NRA (SF) Occupancy Distance to Subject Inline Sales PSF Anchor Tenants

Colorado Mills

Lakewood, CO

2002 / 2017 911,906(2) 98.0%(2)(3) NAP $359(4) United Artists Theatre, Off Broadway Shoes, Dick’s Clothing & Sporting Goods, Round One, 2nd and Charles, Buy, Sell, Trade, Arhaus The Loft, H&M, and Burlington

Annapolis Mall

Annapolis, MD

1980 / 2026 998,756 85.0% 1,716.0 miles $505 NAV

Crabtree Valley Mall

Raleigh, NC

1972 / 2003 1,147,631 87.0% 1,676.0 miles $615 NAV

The Oaks

Thousand Oaks, CA

1978 / 2015 789,854 79.0% 1,043.0 miles $654 NAV

Lakewood Center

Lakewood, CA

1952 / 2012 1,388,670 95.0% 1,011.0 miles $457 NAV

Westfield Brandon Town Center

Brandon, FL

1995 / 2007 659,811 84.0% 1,868.0 miles $705 NAV

The Orchard Town Center

Westminister, CO

2006 / NAP 685,852 84.0% 24.7 miles NAV JC Penney, AMC Orchard-12, Ross Dress for Less, Nordstrom Rack, Marshall’s, Staples, Off Broadway Shoes, Old Navy, Dollar Tree, and Ulta

Belmar

Lakewood, CO

2004 / NAP 780,000 78.0% 6.9 miles NAV Dick’s, Whole Foods, Century Theaters-16, Belmar, Hobby Lobby, Nordstrom Rack, BestBuy, DSW, Staples, and Party City
(1)Information obtained from the appraisal, unless otherwise specified.
(2)Based on the underwritten rent roll dated as of August 2026.
(3)Occupancy includes temporary tenants. Without temporary tenants, occupancy would be 89.4%.
(4)Inline Sales PSF are derived utilizing 2025 sales and total square feet of tenants reporting sales per the August 2026 rent roll.

The Borrower and the Borrower Sponsor. The borrower is Colorado Mills Limited Partnership, a Delaware limited partnership and special purpose entity, with a general partner that is required to maintain two independent managers. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Colorado Mills Whole Loan. The borrower sponsor and non-recourse carveout guarantor is Simon Property Group, L.P. (“Simon”). Simon is a real estate investment trust engaged in the ownership of shopping, dining, entertainment and mixed-use destinations across North America, Europe and Asia. Simon’s portfolio consists of more than 250 properties and 3,000 brands, with locations across the top 25 U.S. markets based on population.   Simon or an affiliate is also a borrower sponsor under the Arizona Mills, The Falls, and Pismo Beach and Queenstown Premium Outlets mortgage loans being contributed to the Benchmark 2026-B44 securitization.

Property Management. The Colorado Mills Property is managed by Simon Management Associates II, LLC, an affiliate of the borrower sponsor.

Initial and Ongoing Reserves. At origination of the Colorado Mills Whole Loan, the borrower deposited approximately $2,464,526 for outstanding tenant improvements and leasing commissions.

Tax Escrows – During a Lockbox Event Period (as defined below), if (x) any taxes and other charges are not paid by the borrower prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent, or (y) upon request of the lender, the borrower fails to promptly provide evidence reasonably satisfactory to the lender that such taxes and other charges have been paid prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent, the borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months.

 A-3-10 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

Insurance Escrows – During a Lockbox Event Period, if the borrower has not provided satisfactory evidence to the lender that the Colorado Mills Property is covered by policies that are being maintained as part of a reasonably acceptable blanket insurance policy, the Colorado Mills Whole Loan documents require the borrower to make ongoing monthly deposits in an amount equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverage afforded by the policies in order to accumulate sufficient funds to pay the premiums at least 30 days prior to expiration. At origination of the Colorado Mills Whole Loan, an acceptable blanket policy was in effect.

Replacement Reserves – During a Lockbox Event Period, on a monthly basis, the borrower is required to deposit approximately $15,198 for ongoing replacement reserves.

Rollover Reserves – During a Lockbox Event Period, on a monthly basis, the borrower is required to deposit approximately $151,984 for ongoing rollover reserves.

Unfunded Tenant Improvements Reserve – At origination of the Colorado Mills Whole Loan, the borrower was required to deposit $2,464,526 for outstanding tenant improvements, leasing commissions, and free or abated rent outstanding related to Slick City, Buckle, Cavender’s Boot City, Ku Cha Tea, Miss A, Round One and Champs Sports. The Colorado Mills Whole Loan documents permit the borrower, provided that no event of default is continuing, to deliver a reserve guaranty from the guarantor or a letter of credit in lieu of such cash deposit; however, as of October 21, 2026, no reserve guaranty was in effect.

Lockbox / Cash Management. The Colorado Mills Whole Loan is structured with a hard lockbox and springing cash management. The borrower or property manager is required to deposit all rents received directly into a lender-controlled lockbox account and to direct all tenants to make direct rent deposits into the lockbox account. All amounts on deposit in the lockbox account are required to be automatically transferred in immediately available funds (i) at any time a Lockbox Event Period is not in effect, to the operating account of the borrower, or (ii) during a Lockbox Event Period, weekly to a lender controlled cash management account, to be disbursed in accordance with the Colorado Mills Whole Loan documents, with any excess funds to be held by the lender as additional collateral for the Colorado Mills Whole Loan. 

A “Lockbox Event Period” means the period commencing on the occurrence of a Lockbox Event (as defined below) and continuing until the occurrence of the applicable Lockbox Termination Event (as defined below).

A “Lockbox Event” will commence upon the earlier of the following: (i) the occurrence of an event of default; (ii) a bankruptcy action of the borrower; (iii) a bankruptcy action of the affiliated property manager and the property manager has not been replaced within 60 days with a qualified manager; or (iv) the debt yield based on the trailing four calendar quarter period preceding any date of determination is less than 15.0% for two consecutive calendar quarters (a “Debt Yield Trigger Event”).

A “Lockbox Termination Event” means, if the Lockbox Event is caused solely by (a) the occurrence of a Debt Yield Trigger Event, (1) the achievement of a debt yield equal to or greater than 15.0% for two consecutive calendar quarters; (2) the borrower prepays a portion of the Colorado Mills Whole Loan in an amount sufficient such that the debt yield is no less than 15.0% (the “Debt Yield Cure Collateral Amount”); or (3) the borrower delivers to the lender (i) cash, (ii) U.S. obligations, (iii) other securities having a rating reasonably acceptable to the lender and for which a rating agency confirmation has been received, or (iv) a letter of credit, in each case in an amount equal to the Debt Yield Cure Collateral Amount (as applicable, the “Debt Yield Cure Collateral”), which such Debt Yield Cure Collateral would be held by the lender in escrow as additional collateral and would be returned to the borrower upon the occurrence of a cure pursuant to clauses (1) or (2) above, (b) an event of default, the acceptance by the lender of a cure of such event of default, or (c) a bankruptcy action of the property manager, if the borrower replaces the property manager with a qualified manager under a replacement management agreement within 60 days or such bankruptcy action of the property manager is discharged or dismissed within 90 days without any adverse consequences to the Colorado Mills Property or the Colorado Mills Whole Loan; provided, however, that, each such Lockbox Termination Event set forth in this definition will be subject to the following conditions: (A) no other Lockbox Event has occurred and is continuing, (B) no other event of default has occurred or is continuing under the Colorado Mills Whole Loan documents, (C) the borrower may not cure a Lockbox Event (x) more than a total of five times in the aggregate during the term of the Colorado Mills Whole Loan or (y) which is triggered by a bankruptcy action of the borrower at any time during the term of the Colorado Mills Whole Loan, and (D) the borrower has paid all of the lender’s reasonable out-of-pocket expenses incurred in connection with such Lockbox Termination Event including reasonable attorney’s fees and expenses.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. None.

 A-3-11 

Retail – Super Regional Mall

14500 West Colfax Avenue

Lakewood, CO 80401

Collateral Asset Summary – Loan No. 1

Colorado Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$80,000,000

41.3%

2.90x

21.2%

Release of Collateral. Provided that no event of default exists, and upon satisfaction of other requirements as set forth in the Colorado Mills Whole Loan documents, the borrower may (i) make transfers of immaterial or non-income producing portions of the Colorado Mills Property to any federal, state or local government or any political subdivision in connection with takings or condemnations of any portion of the Colorado Mills Property (including, without limitation, portions of the Colorado Mills Property’s “ring road”) for dedication or public use; (ii) make transfers of non-income producing or vacant portions of the Colorado Mills Property (including, without limitation, portions of the Colorado Mills Property’s “ring road”) (by sale, ground lease, sublease or other conveyance of any interest) to third parties or affiliates of the borrower including without limitation, owners of outparcels and department store pads, pads for office buildings, hotels or other properties; or (iii) dedicate portions of the Colorado Mills Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic circulation, ingress, egress, parking, access, utilities lines or for other similar purposes; provided, however, it will be a further condition to any of the transfers in clause (ii) and clause (iii) above that no transfer, conveyance or other encumbrance will result in a material adverse effect based upon an officer’s certificate delivered to the lender (provided, further, that such transfers will be in conformity with the reciprocal easement agreement and the Barnes & Noble Right of First Offer (as defined below), as evidenced by an officer’s certificate) (a “Parcel Release”).

In connection with a Parcel Release pursuant to clause (i) or clause (ii) above, if the Colorado Mills Whole Loan is included in a REMIC, either (a) the ratio of the unpaid principal balance of the Colorado Mills Whole Loan to the value of the remaining portion of the Colorado Mills Property (excluding personal property and going concern, if any) must be equal to or less than 125%; or (b) the borrower must pay down the principal balance of the Colorado Mills Whole Loan (which prepayment will not be subject to any prepayment premium or other premium or penalty of any kind) by an amount not less than the least of the following amounts: (1) if the transferred portion of the Colorado Mills Property is sold, the net proceeds of an arm’s-length sale of such parcel to an unrelated person, or if the transferred portion of the Colorado Mills Property is transferred in connection with a taking or condemnation, the net condemnation proceeds, (2) the fair market value of such parcel at the time of the transfer and release, or (3) an amount such that the loan-to-value ratio of the Colorado Mills Whole Loan does not increase after the transfer and release, unless the lender receives an opinion of counsel that if the amount described in this clause (b) is not paid, the securitization will not fail to maintain its status as a REMIC as a result of the related transfer and release of such portion of the lien. 

The “Barnes & Noble Right of First Offer” refers to that certain right of first offer to lease and/or purchase a portion of the Colorado Mills Property in favor of Barnes & Noble Booksellers, Inc., a tenant at an adjacent shopping center that is not a part of the Colorado Mills Property, which is to apply only in the limited event the borrower were to offer to sell or lease space at the Colorado Mills Property for use as a bookstore. 

Ground Lease. None.

 A-3-12 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592 51.2%

1.75x

15.1%

 A-3-13 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

 A-3-14 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

Mortgage Loan Information   Property Information
Loan Seller: UBS AG   Single Asset / Portfolio(5): Portfolio
Loan Purpose: Refinance   Property Type – Subtype: Industrial – Warehouse
Borrower Sponsor(s): Phoenix Investors   Collateral: Fee
Borrower(s)(1): Various   Location(5): Various, Various
Original Balance: $65,000,000   Year Built / Renovated(5): Various / Various
Cut-off Date Balance: $64,958,592   Property Management: Phoenix Investors
% by Initial UPB: 8.1%   Size: 2,781,527 SF
Interest Rate: 6.93800%   Appraised Value / Per SF: $126,960,000 / $46
Note Date: September 18, 2026   Appraisal Date: Various
Original Term: 120 months   Occupancy: 92.3% (as of September 18, 2026 and November 6, 2026)
Amortization: Amortizing Balloon   UW Economic Occupancy: 92.4%
Original Amortization: 360 months   Underwritten NOI(6): $9,799,544
Interest Only Period: None   Underwritten NCF: $9,015,305
First Payment Date: November 6, 2026      
Maturity Date: October 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI6): $3,422,830 (TTM March 31, 2026)
Additional Debt Balance: NAP   2025 NOI(7): NAV
Call Protection: L(12),YM1(102),O(6)   2024 NOI(7): NAV
Lockbox / Cash Management: Hard / Springing   2023 NOI(7): NAV
Reserves(2)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $23
Taxes: $487,339 $67,658   NAP   Maturity Date Loan / SF: $20
Insurance: $1,888 $726 NAP   Cut-off Date LTV: 51.2%
Replacement Reserves: $0 $23,179   $556,296   Maturity Date LTV: 44.6%
TI / LC: $2,000,000 Springing $2,000,000   UW NOI DY: 15.1%
Other: $1,395,407(3) Springing(4)  (4)   UW NCF DSCR: 1.75x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $65,000,000 100.0%     Loan Payoff $53,459,391 82.2 % 
        Preferred Equity 5,567,283 8.6  
        Upfront Reserves 3,884,634 6.0  
        Closing Costs(8) 2,088,691 3.2  
Total Sources $65,000,000 100.0%     Total Uses $65,000,000 100.0 %
(1)The borrowers of the Phoenix Industrial Portfolio XVI Mortgage Loan (as defined below) are Phoenix Amory MS I Industrial Investors LLC, Phoenix Auburn II Industrial Investors LLC, Phoenix Danville LLC, Phoenix Greensboro Industrial Investors LLC, Phoenix Maysville 1510 LLC, Phoenix Mayville II Industrial Investors LLC, Phoenix Mt Sterling Clarence LLC, Phoenix Park Hills Industrial Investors LLC, Phoenix Tyler LLC, Phoenix Vardaman MS Industrial Investors LLC and Phoenix West Burlington Industrial Investors LLC.
(2)See “Initial and Ongoing Reserves” below.
(3)Initial Other Reserves consist of $691,288 related to unfunded obligations, $490,441 related to immediate repairs, and $213,678 related to approved demolition work.
(4)Monthly Other Reserves consist of a springing $80,000 rollover reserve, which is subject to a cap of $960,000, related to the sole tenant at the Tyler, TX property, Trane US Inc. (“Trane”), and a springing Material Tenant (as defined below) reserve, which has a cap of $2.00 per square foot of the applicable Material Tenant space.
(5)See “Portfolio Summary” below.
(6)The increase from the Most Recent NOI to the Underwritten NOI is primarily attributable to recent leasing activity at the Phoenix Industrial Portfolio XVI Properties (as defined below), with new leases and expansion amendments since July 2025 accounting for 1,568,013 square feet and $5,539,934 of in-place base rent.
(7)Historical financial information prior to the most recent period is not shown as the Phoenix Industrial Portfolio XVI Properties were acquired between May 2015 and August 2023 and recently completed lease-up.
(8)Closing Costs include an interest rate buydown of $315,000.

The Loan. The second largest mortgage loan (the “Phoenix Industrial Portfolio XVI Mortgage Loan”) is secured by the borrowers’ fee interests in a 2,781,527 square foot portfolio of 11 industrial properties located in Texas, Missouri, Kentucky, Mississippi, Iowa, Indiana, North Carolina and Wisconsin (each, a “Phoenix Industrial Portfolio XVI Property”, and collectively, the “Phoenix Industrial Portfolio XVI Properties”). The Phoenix Industrial Portfolio XVI Mortgage Loan accrues interest at a rate of 6.93800% per annum on an Actual/360 basis. The Phoenix Industrial Portfolio XVI Mortgage Loan has a 10-year term and amortizes for the full term on a 360-month schedule. The Phoenix Industrial Portfolio XVI Mortgage Loan was originated on September 18, 2026 by UBS AG.

 A-3-15 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

The Properties. The Phoenix Industrial Portfolio XVI Properties consist of 11 industrial properties, totaling 2,781,527 square feet, located in Mississippi (two properties, 17.7% of NRA), Texas (one property, 17.2% of NRA), Missouri (one property, 16.5% of NRA), Iowa (one property, 14.3% of NRA), Kentucky (three properties, 13.9% of NRA), Indiana (one property, 11.8% of NRA), Wisconsin (one property, 4.8% of NRA) and North Carolina (one property, 3.7% of NRA). The Phoenix Industrial Portfolio XVI Properties were built between 1940 and 2004. The borrower sponsor acquired the Phoenix Industrial Portfolio XVI Properties between May 2015 and August 2023 for an aggregate purchase price of approximately $33.7 million. Since acquisition of the Phoenix Industrial Portfolio XVI Properties, the borrower sponsor has invested approximately $14.3 million in capital improvements and related leasing and repositioning costs and approximately $6.7 million in soft costs. The Phoenix Industrial Portfolio XVI Properties were 92.3% occupied as of September 18, 2026 and November 6, 2026.

The following table presents certain information relating to the Phoenix Industrial Portfolio XVI Properties:

Portfolio Summary
Property Subtype(1) Net Rentable Area (SF)(2) Year Built/ Renovated(1) % UW NOI(2) Allocated Cut-off Date Loan Amount “ALA” % of ALA “As-Is” Appraised Value(1) % Office(1) Clear Heights(1) Dock Doors(1) Drive-In Doors(1)
Tyler, TX Warehouse 478,220 1949/2006 26.1% $17,498,298 26.9% $34,200,000 4.0% 26’ 68 10
Park Hills, MO Warehouse 458,646 1976/2023 17.1% $11,000,392 16.9% $21,500,000 8.0% 35’ 18 6
Amory, MS Warehouse 363,208 1977/2019 11.9% $6,728,146 10.4% $13,150,000 1.3% 10’ - 24’ 70 3
West Burlington, IA Warehouse 397,880 1961/1994 10.1% $6,395,576 9.8% $12,500,000 19.0% 24’ - 33’ 16 3
Auburn, IN Warehouse 329,349 1940/2022 11.2% $6,395,576 9.8% $12,500,000 11.0% 14’ - 20’ 9 10
Greensboro, NC Warehouse 101,876 1982/NAP 6.2% $4,292,711 6.6% $8,390,000 4.0% 19’ - 29’ 50 1
Danville, KY Warehouse 181,479 1970/2022 7.4% $3,811,763 5.9% $7,450,000 4.0% 20’ 15 4
Maysville, KY Warehouse 123,280 1991/2018 1.7% $2,696,376 4.2% $5,270,000 8.0% 23’ - 30’ 15 4
Mayville, WI Warehouse 134,869 1951/2019 3.1% $2,660,560 4.1% $5,200,000 1.0% 17’ - 21’ 12 10
Mt. Sterling, KY Warehouse 82,800 2004/NAP 2.7% $1,867,509 2.9% $3,650,000 5.0% 22’ - 34’ 25 4
Vardaman, MS Warehouse 129,920 1984/NAP 2.5% $1,611,686 2.5% $3,150,000 4.9% 11’ - 25’ 12 6
Total   2,781,527   100.0% $64,958,592 100.0% $126,960,000     310 61
(1)Source: Appraisals.
(2)Based on the underwritten rent rolls dated September 18, 2026 and November 6, 2026.
 A-3-16 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

The following table presents certain information relating to the largest tenants by net rentable area at the Phoenix Industrial Portfolio XVI Properties:

Top Tenant Summary(1)

Tenant

Property Credit Rating (Moody’s/
S&P/Fitch)(2)
Net Rentable Area (SF) % of Net Rentable Area U/W
Base Rent(3)
U/W Base Rent
Per SF(3)
% of Total U/W Base Rent(3) Lease Expiration Renewal Options Termination Option (Y/N)
Trane Tyler, TX A2/A-/NR 478,220 17.2% $2,561,406 $5.36 24.5% 12/31/2029 None N
Phoenix Logistics, LLC Amory, MS NR/NR/NR 363,208 13.1% $1,362,030 $3.75 13.0% 9/30/2028 2 x 1 yr N
Logisticus Projects Group, LLC West Burlington, IA NR/NR/NR 339,112 12.2% $1,288,626 $3.80 12.3% 6/30/2029 3 x 1 yr Y(4)
Therma-Tru Corporation Auburn, IN Baa2/BBB/BBB 329,349 11.8% $1,100,630 $3.34 10.5% 10/31/2035 2 x 5 yrs Y(5)
Luminary Logistics Solutions LLC Park Hills, MO NR/NR/NR 270,576 9.7% $979,485 $3.62 9.4% Various(6) None N
Reworld Solutions, LLC Park Hills, MO Caa1/B+/B- 153,429 5.5% $700,851 $4.57 6.7% 9/30/2039 3 x 5 yrs N
JCooperUSA LLC Vardaman, MS NR/NR/NR 129,920 4.7% $244,054 $1.88 2.3% 6/30/2032 None Y(7)
Barrier1 Systems, LLC Greensboro, NC NR/NR/NR 101,876 3.7% $604,825 $5.94 5.8% 5/31/2036 None N
Wright Metal Products Crates LLC Mayville, WI NR/NR/NR 99,115 3.6% $353,841 $3.57 3.4% 3/31/2033 2 x 5 yrs N
Cabinetworks Group Michigan, LLC Mt. Sterling, KY NR/NR/NR 82,800 3.0% $340,308 $4.11 3.3% 2/29/2028 None N
Major Tenant Total   2,347,605 84.4% $9,536,056 $4.06 91.3%      
                     
Other Tenants     218,980 7.9% $908,502 $4.15 8.7%      
Total Occupied     2,566,585 92.3% $10,444,557 $4.07 100.0%      
Vacant     214,942 7.7%            
Collateral Total     2,781,527 100.0%            
(1)Based on the underwritten rent rolls dated September 18, 2026 and November 6, 2026.
(2)In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
(3)The U/W Base Rent, U/W Base Rent Per SF and % of Total U/W Base Rent are inclusive of approximately $329,365 of contractual rent steps through October 2027.
(4)Logisticus Projects Group, LLC has the one-time right to terminate its lease effective as of June 30, 2028 by providing written notice on or before January 1, 2028 and payment equal to three months of base rent calculated at the base rental rate in effect as of the termination date plus the amount, as of the termination date, of the unamortized brokerage commission paid by the landlord amortized over the initial term at an annual interest rate of 8.0% per annum.
(5)Therma-Tru Corporation has the option to terminate its lease effective as of August 31, 2032 by providing no less than six months’ prior written notice.
(6)Luminary Logistics Solutions LLC leases 168,546 square feet expiring on August 31, 2027 and 102,030 square feet expiring on October 31, 2027.
(7)JCooperUSA LLC has the one-time option to terminate its lease at any time on or prior to January 1, 2028 by providing written notice no less than five months prior to the elected termination date and payment equal to three months of the then-current base rent plus the unamortized portion (straight-line over the remaining term) of the cost of the landlord's work.
 A-3-17 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

The following table presents certain information relating to the lease rollover schedule at the Phoenix Industrial Portfolio XVI Properties, based on the initial lease expiration dates:

Lease Rollover Schedule(1)(2)
Year Ending December 31 Expiring Owned GLA % of Owned GLA Cumulative % of Owned GLA U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
MTM 0 0.0% 0.0%   $0   0.0%   $0.00 0
2026 0 0.0% 0.0%   $0 0.0%   $0.00 0
2027 330,883 11.9% 11.9%   $1,257,925 12.0%   $3.80 5
2028 446,008 16.0% 27.9%   $1,702,338   16.3%   $3.82 2
2029 902,775 32.5% 60.4%   $4,190,355   40.1%   $4.64 4
2030 50,695 1.8% 62.2%   $190,613   1.8%   $3.76 1
2031 0 0.0% 62.2%   $0   0.0%   $0.00 0
2032 129,920 4.7% 66.9%   $244,054   2.3%   $1.88 1
2033 99,115 3.6% 70.4%   $353,841   3.4%   $3.57 1
2034 22,535 0.8% 71.3%   $99,126   0.9%   $4.40 1
2035 329,349 11.8% 83.1%   $1,100,630   10.5%   $3.34 1
2036 & Thereafter 255,305 9.2% 92.3%   $1,305,676   12.5%   $5.11 2
Vacant 214,942 7.7% 100.0%   NAP   NAP   NAP  NAP
Total / Wtd. Avg. 2,781,527 100.0%   $10,444,557   100.0%   $4.07 18
(1)Based on the underwritten rent rolls dated September 18, 2026 and November 6, 2026, inclusive of rent steps through October 2027 totaling approximately $329,365.
(2)Certain leases may have termination options that are exercisable prior to the originally stated expiration date of the lease and that are not considered in this Lease Rollover Schedule.
 A-3-18 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

The following table presents certain information relating to the historical operating performance and underwritten cash flows of the Phoenix Industrial Portfolio XVI Properties:

Cash Flow Analysis(1)
  TTM March 2026 UW UW Per SF
Base Rent(2) $4,964,461 $10,115,193 $3.64
Rent Steps(3) 0 329,365 $0.12
Vacant Income 0 827,979 $0.30
Gross Potential Rent $4,964,461 $11,272,537 $4.05
Total Recoveries 932,203 2,572,556 $0.92
Net Rental Income $5,896,664 $13,845,093 $4.98
Other Income(4) 31,033 48,594 $0.02
Less Vacancy & Credit Loss 0 (1,055,928) ($0.38)
Effective Gross Income $5,927,698 $12,837,759 $4.62
Real Estate Taxes 661,863 811,900 $0.29
Insurance 546,544 423,310 $0.15
Management Fee 0 385,133 $0.14
Other Expenses(5) 1,296,461 1,417,872 $0.51
Total Expenses $2,504,868 $3,038,215 $1.09
Net Operating Income(6) $3,422,830 $9,799,544 $3.52
Replacement Reserves 0 278,153 $0.10
TI/LC 0 506,087 $0.18
Net Cash Flow $3,422,830 $9,015,305 $3.24
       
Occupancy 59.8% 92.4%(7)  
NCF DSCR  0.66x 1.75x  
NOI Debt Yield 5.3% 15.1%  
(1)Historical financial information prior to TTM March 2026 is not shown as the Phoenix Industrial Portfolio XVI Properties were acquired between May 2015 and August 2023 and recently completed lease-up.
(2)The Base Rent for the second largest tenant at the Park Hills, MO property, Reworld Solutions, LLC, reflects the October 2028 normalized rental rate of $4.57 per square foot as Reworld Solutions, LLC currently pays $2.79 per square foot through September 30, 2027, which then increases to $2.89 per square foot through September 30, 2028. An upfront reserve totaling $507,028 was escrowed at origination with respect to such partial free rent period. The Base Rent for the sole tenant at the Vardaman, MS property, JCooperUSA LLC, reflects the full rental rate of $2.30 per square foot beginning on July 1, 2027 for the 106,100 square foot leased space as JCooperUSA LLC currently pays $1.00 per square foot for 50,000 square feet through December 31, 2026 and $1.00 per square foot for 75,000 square feet beginning on January 1, 2027 through June 30, 2027. An upfront reserve totaling $116,853 was escrowed at origination with respect to such partial free rent period.
(3)Rent Steps totaling approximately $329,365 are taken through October 2027.
(4)Other Income includes the Paiton Land Co., LLC lease for 3.02 acres of land at the Maysville, KY property and contractual amortized tenant improvement rent of $8,680 per annum at the Mayville, WI property.
(5)Other Expenses includes utilities, repairs and maintenance and general and administrative expenses.
(6)The increase from the TTM March 2026 Net Operating Income to the UW Net Operating Income is primarily attributable to recent leasing activity at the Phoenix Industrial Portfolio XVI Properties, with new leases and expansion amendments since July 2025 accounting for 1,568,013 square feet and $5,539,934 of Base Rent.
(7)Represents underwritten economic occupancy.
 A-3-19 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

Appraisals. The appraisals concluded an aggregate “as is” value for the Phoenix Industrial Portfolio XVI Properties of $126,960,000 as of June 15, 2026 through August 28, 2026.

Appraisal Valuation Summary(1)
Property Appraised Value      Capitalization Rate
Tyler, TX $34,200,000 7.25%
Park Hills, MO $21,500,000 7.50%
Amory, MS $13,150,000 8.00%
West Burlington, IA $12,500,000 8.00%
Auburn, IN $12,500,000 8.25%
Greensboro, NC $8,390,000 7.00%
Danville, KY $7,450,000 8.25%
Maysville, KY $5,270,000 8.25%
Mayville, WI $5,200,000 8.00%
Mt. Sterling, KY $3,650,000 8.25%
Vardaman, MS $3,150,000 8.00%
Total / Wtd. Avg. $126,960,000 7.70%
  (1)  Source: Appraisals.

Environmental Matters. According to the Phase I environmental site assessments dated July 1, 2026 through July 8, 2026, recognized environmental conditions were identified at two of the Phoenix Industrial Portfolio XVI Properties (Auburn, IN and Mayville, WI) related to the long-term manufacturing operations and the former use of an oil/water separator system at the Auburn, IN property and related to the long-term manufacturing operations, including known impacts to soil and groundwater with a vapor concern at the Mayville, WI property. A premises environmental liability insurance policy was obtained at origination to mitigate the risks associated with such recognized environmental conditions. See “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus.

The Market. The Phoenix Industrial Portfolio XVI Properties are located in Texas (26.9% of ALA), Missouri (16.9% of ALA), Kentucky (12.9% of ALA), Mississippi (12.8% of ALA), Iowa (9.8% of ALA), Indiana (9.8% of ALA), North Carolina (6.6% of ALA) and Wisconsin (4.1% of ALA).

The following table presents certain market information with respect to the Phoenix Industrial Portfolio XVI Properties:

Market Overview(1)
Property Year Built / Renovated Gross Leasable Area (GLA)(2) Submarket Property Vacancy(2) Submarket Vacancy(3) Appraisal Concluded Vacancy Submarket Inventory (SF)(3) UW Base Rent PSF(2)(4) Submarket Rent PSF(3)
Tyler, TX 1949/2006 478,220 Tyler(5) 0.0% 8.9% 0.0% 14,196,314 $5.36 $7.55
Park Hills, MO 1976/2023 458,646 Farmington(5) 7.6% 14.6% 5.0% 2,657,616 $3.96 $7.04
Amory, MS 1977/2019 363,208 NAV(6) 0.0% NAV 3.0% NAV $3.75 NAV
West Burlington, IA 1961/1994 397,880 Burlington(5) 14.8% 15.4% 10.0% 5,978,199 $3.80 $6.14
Auburn, IN 1940/2022 329,349 Auburn(5) 0.0% 2.3% 0.0% 12,409,463 $3.34 $5.97
Greensboro, NC 1982/NAP 101,876 Airport/W Guilford County 0.0% 6.2% 0.0% 39,142,807 $5.94 $9.23
Danville, KY 1970/2022 181,479 Danville(5) 5.5% 13.3% 5.0% 7,572,891 $4.17 $6.12
Maysville, KY 1991/2018 123,280 NAV(6) 61.4% NAV 5.0% NAV $4.06 NAV
Mayville, WI 1951/2019 134,869 Dodge East 26.5% 3.6% 4.0% 8,621,089 $3.57 $5.85
Mt. Sterling, KY 2004/NAP 82,800 Mount Sterling(5) 0.0% 3.5% 0.0% 3,447,387 $4.11 $7.95
Vardaman, MS 1984/NAP 129,920 NAV(6) 0.0% NAV 3.0% NAV $1.88 NAV
Total/Wtd. Avg.   2,781,527           $4.07  
(1)Source: Appraisals unless otherwise noted.
(2)Based on the underwritten rent rolls dated September 18, 2026 and November 6, 2026.
(3)Source: Third-party market research reports.
(4)UW Base Rent PSF excludes underwritten vacant space and is inclusive of approximately $329,365 of contractual rent steps through October 2027.
(5)Market data is presented in the table above as no submarket data was available.
(6)No submarket or market data was available.
 A-3-20 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

The following table presents certain demographic information with respect to the Phoenix Industrial Portfolio XVI Properties:

Demographic Summary
Property Gross Leasable Area (GLA)(1) ALA               % of ALA UW NOI(1) % of UW NOI(1) Estimated 2026 Population (5-mile Radius)(2) Estimated 2026 Average Household Income (5-mile Radius)(2)
Tyler, TX 478,220 $17,498,298 26.9% $2,561,406 26.1% 83,329 $84,033
Park Hills, MO 458,646 $11,000,392 16.9% $1,675,553 17.1% 26,603 $79,978
Amory, MS 363,208 $6,728,146 10.4% $1,163,279 11.9%   9,657 $78,938
West Burlington, IA 397,880 $6,395,576 9.8% $994,600 10.1% 30,106 $87,077
Auburn, IN 329,349 $6,395,576 9.8% $1,100,630 11.2% 27,671 $96,347
Greensboro, NC 101,876 $4,292,711 6.6% $604,825 6.2% 69,764 $116,434
Danville, KY 181,479 $3,811,763 5.9% $724,814 7.4% 25,302 $87,942
Maysville, KY 123,280 $2,696,376 4.2% $162,111 1.7% 12,731 $77,929
Mayville, WI 134,869 $2,660,560 4.1% $304,220 3.1%   9,724 $91,824
Mt. Sterling, KY 82,800 $1,867,509 2.9% $264,052 2.7% 17,575 $81,471
Vardaman, MS 129,920 $1,611,686 2.5% $244,054 2.5%   2,405 $68,995
Total/Wtd. Avg. 2,781,527 $64,958,592 100.0% $9,799,544 100.0%    
(1)Based on the underwritten rent rolls dated September 18, 2026 and November 6, 2026.
(2)Source: Third-party market research reports.

The Borrowers and the Borrower Sponsor. The borrowers are Phoenix Amory MS I Industrial Investors LLC, Phoenix Auburn II Industrial Investors LLC, Phoenix Danville LLC, Phoenix Greensboro Industrial Investors LLC, Phoenix Maysville 1510 LLC, Phoenix Mayville II Industrial Investors LLC, Phoenix Mt Sterling Clarence LLC, Phoenix Park Hills Industrial Investors LLC, Phoenix Tyler LLC, Phoenix Vardaman MS Industrial Investors LLC and Phoenix West Burlington Industrial Investors LLC, each a Delaware limited liability company and a single purpose entity with one independent director. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Phoenix Industrial Portfolio XVI Mortgage Loan.

The borrower sponsor is Phoenix Investors, which is the affiliated management company for the borrowers. Phoenix Investors is a national commercial real estate firm based in Milwaukee, Wisconsin that redevelops former manufacturing facilities throughout the United States. Phoenix Investors’ affiliated companies hold interests in approximately 88 million square feet of industrial, retail, office, data center and single tenant net-leased properties across 27 states. Phoenix Investors engages in the renovation and repositioning of large, former single tenant industrial facilities throughout the United States that were previously owned by corporate entities, real estate investment trusts or financial institutions. The non-recourse carveout guarantor of the Phoenix Industrial Portfolio XVI Mortgage Loan is Phoenix Fund Symbol LLC.

Property Management. The Phoenix Industrial Portfolio XVI Properties are managed by Phoenix Investors, the borrower sponsor.

Initial and Ongoing Reserves. At origination, the borrowers were required to deposit into escrow (i) approximately $487,339 for real estate taxes, (ii) $490,441 for required repairs, (iii) $2,000,000 for tenant improvements and leasing commissions, (iv) $213,678 for approved demolition work, (v) $691,288 for unfunded obligations and (vi) approximately $1,888 for flood insurance.

Tax Escrows – On a monthly basis, the borrowers are required to escrow 1/12th of the real estate taxes that the lender estimates will be payable during the next 12 months, initially estimated at approximately $67,658; provided, such monthly deposits will be waived with respect to a particular individual Phoenix Industrial Portfolio XVI Property so long as (a) the applicable lease demises the entirety of the applicable property; (b) the applicable lease is in full force and effect and no event of default under such lease exists; (c) the then current term of the applicable lease will expire no earlier than (i) 12 months after the date on which the next tax installment for the applicable property is due (if such installments are due annually), (ii) six months after the date on which the next tax installment is due (if such installments are due and payable semi-annually) or (iii) three months after the date on which the next tax installment is due (if such installments are due quarterly); (d) if the applicable tenant is a Material Tenant, no Material Tenant Trigger Event (as defined below) exists; (e) the applicable tenant is required under its lease to make the payments relating to the obligations and liabilities for which the tax reserve account was established; and (f) the applicable tenant continues to make the payments relating to the obligations and liabilities for which the tax reserve account was established and the borrowers deliver evidence of the same to the lender in a timely manner.

 A-3-21 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

Insurance Escrows – On a monthly basis, the borrowers are required to escrow 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof; provided, deposits to the monthly insurance reserves on account of insurance premiums will be waived to the extent that the insurance requirements under the Phoenix Industrial Portfolio XVI Mortgage Loan documents are satisfied pursuant to a blanket policy, such blanket policy is maintained in full force and effect and evidence of such blanket policy is provided to the lender in a timely manner. Furthermore, the borrowers will not be required to make the monthly insurance deposit with respect to a particular individual Phoenix Industrial Portfolio XVI Property so long as (a) the applicable lease demises the entirety of the applicable property; (b) the applicable lease is in full force and effect and no event of default under such lease exists; (c) the then current term of the applicable lease will expire no earlier than 12 months after the date on which the insurance premiums are due; (d) if the applicable tenant is a Material Tenant, no Material Tenant Trigger Event exists; (e) the applicable tenant is required under its lease to make the payments relating to the obligations and liabilities for which the insurance reserve account was established; and (f) the applicable tenant continues to make the payments relating to the obligations and liabilities for which the insurance reserve account was established and the borrowers deliver evidence of the same to the lender in a timely manner. Notwithstanding the foregoing, the above waivers of monthly deposits will not apply to deposits due related to flood insurance premiums, and the borrowers are required to make deposits to the extent such insurance premiums relate to flood insurance. At origination of the Phoenix Industrial Portfolio XVI Mortgage Loan, the borrowers were required to deposit approximately $1,888 for flood insurance. On a monthly basis, the borrowers are required to deposit approximately $726 for flood insurance. 

Replacement Reserve – On a monthly basis, the borrowers are required to deposit $23,179 for replacement reserves, subject to a cap of $556,296.

TI/LC Reserve – At origination of the Phoenix Industrial Portfolio XVI Mortgage Loan, the borrowers were required to deposit $2,000,000 into a rollover reserve fund. If at any time the amount of the rollover funds on deposit in the rollover account is equal to or less than $250,000, the borrowers are required to make a monthly rollover deposit of $34,769. If at any time thereafter the amount of the rollover funds on deposit in the rollover account is equal to or exceeds $2,000,000, the borrowers will not be required to make a monthly rollover deposit until such time as the amount of the rollover funds on deposit in the rollover account is less than $250,000. The initial deposit of the rollover funds in the amount of $2,000,000 will be taken into account for the purpose of calculating the rollover funds cap.

Material Tenant TI/LC Reserve – On each monthly payment date during a Material Tenant Trigger Event period, the borrowers are required to deposit with the lender all excess funds for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrowers in connection with an acceptable Material Tenant lease extension or space re-tenanting event. During the continuation of a Material Tenant Trigger Event period relating to any Material Tenant, its lease or its lease guarantor, the amount of the Material Tenant rollover funds deposited into the Material Tenant rollover reserve or the applicable Material Tenant rollover sub-account each time a Material Tenant Trigger Event period exists will not exceed an aggregate amount equal to $2.00 per square foot of the applicable Material Tenant space as of the commencement of such Material Tenant Trigger Event period.

Trane Lease Rollover Reserve – On each monthly payment date during a Trane Lease Rollover Reserve Period (as defined below), the borrowers are required to deposit with the lender $80,000 for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrowers in connection with a Trane lease acceptable extension or an acceptable Material Tenant space re-tenanting event with respect to the Trane space, subject to a cap of $960,000.

Lockbox and Cash Management. The Phoenix Industrial Portfolio XVI Mortgage Loan is structured with a hard lockbox and springing cash management upon the occurrence and continuance of a Cash Management Trigger Event (as defined below). Rents from the Phoenix Industrial Portfolio XVI Properties are required to be deposited directly into the lockbox account or, if received by the borrowers or the property manager, deposited within three business days of receipt. During the continuance of a Cash Management Trigger Event, all funds in the lockbox account are required to be swept each business day to a lender-controlled cash management account and disbursed in accordance with the Phoenix Industrial Portfolio XVI Mortgage Loan documents, and all excess funds on deposit in the cash management account (after payment of required monthly reserve deposits, debt service payment on the Phoenix Industrial Portfolio XVI Mortgage Loan, operating expenses and cash management bank fees) will be applied as follows: (a) if a Material Tenant Trigger Event has occurred and is continuing, to a Material Tenant rollover reserve, (b) if a Cash Sweep Trigger Event (as defined below) (but not a Material Tenant Trigger Event) has occurred and is continuing, to the lender-controlled excess cash flow account or (c) if no Material Tenant Trigger Event or Cash Sweep Trigger Event has occurred and is continuing, to an account designated by the borrowers.

A “Cash Management Trigger Event” means a period commencing upon the occurrence of (i) an event of default under the Phoenix Industrial Portfolio XVI Mortgage Loan documents, (ii) any bankruptcy action involving any of the borrowers, the guarantor, the key principal or the property manager, (iii) the trailing 12-month period debt service coverage ratio falling below 1.25x, (iv) the indictment for fraud or misappropriation of funds by any of the borrowers, the guarantor, the key principal or an affiliated or third-party property manager (provided that, in the case of the third-party property manager, such fraud or misappropriation is related to any of the Phoenix Industrial Portfolio XVI Properties), or any director or officer of the aforementioned parties or (v) a Material Tenant Trigger Event, and expiring upon

 A-3-22 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

(a) with respect to clause (i) above, the cure of such event of default, (b) with respect to clause (ii) above, the filing being discharged, stayed or dismissed within 45 days for the borrowers, the guarantor or the key principal, or within 120 days for the property manager, and the lender’s determination that such filing does not materially affect the borrowers’, the guarantor’s, the key principal’s or the property manager’s monetary obligations, (c) with respect to clause (iii) above, the trailing 12-month debt service coverage ratio being at least 1.25x for two consecutive calendar quarters, (d) with respect to clause (iv) above, the dismissal of the applicable indictment with prejudice or acquittal of the applicable person, or the replacement of the property manager with a third-party property manager that constitutes a qualified property manager under the Phoenix Industrial Portfolio XVI Mortgage Loan documents or (e) with respect to clause (v) above, the cure of such Material Tenant Trigger Event.

A “Cash Sweep Trigger Event” means a period commencing upon the occurrence of (i) an event of default under the Phoenix Industrial Portfolio XVI Mortgage Loan documents, (ii) any bankruptcy action involving any of the borrowers, the guarantor, the key principal or the property manager or (iii) the trailing 12-month period debt service coverage ratio falling below 1.20x, and expiring upon (a) with respect to clause (i) above, the cure of such event of default, (b) with respect to clause (ii) above, as to an involuntary filing, the filing being discharged, stayed or dismissed within 45 days for any of the borrowers, the guarantor or the key principal, or within 120 days for the property manager, and the lender’s determination that such filing does not materially affect the borrowers’, the guarantor’s, the key principal’s or the property manager’s monetary obligations or (c) with respect to clause (iii) above, the trailing 12-month debt service coverage ratio is at least 1.20x for two consecutive calendar quarters.

A “Material Tenant” means any tenant at the Phoenix Industrial Portfolio XVI Properties that, together with its affiliates, and assuming the exercise of all expansion rights and preferential rights to lease additional space contained in such lease or leases, either (a) covers (or would cover) no less than 20.0% of the total rentable square footage of the Phoenix Industrial Portfolio XVI Properties or (b) requires (or would require) the payment of base rent that is no less than 20.0% of the total in-place base rent at the Phoenix Industrial Portfolio XVI Properties; provided that the Trane lease will be excluded during the Trane Lease Rollover Reserve Period.

A “Material Tenant Trigger Event” means a period commencing upon the occurrence of (i) a Material Tenant giving notice of its intention to terminate, cancel, or not to extend or renew its lease, (ii) on or prior to the date a Material Tenant is required under its Material Tenant lease to notify the borrowers of its election to extend or renew its lease, if such Material Tenant does not give notice, (iii) an event of default under a Material Tenant lease occurring and continuing beyond any applicable notice and/or cure period, (iv) a bankruptcy action of a Material Tenant or a lease guarantor of any Material Tenant lease occurring, (v) a Material Tenant lease being terminated in whole or (vi) a Material Tenant “going dark”, vacating, ceasing to occupy or ceasing to conduct business in the ordinary course at the applicable property or a portion thereof constituting no less than 20% of the total net rentable square footage at the applicable property (other than temporary cessation of operations in connection with remodeling, renovation or restoration of its leased premises), and expiring upon (a) with respect to clause (i) above, the date that (1) the applicable Material Tenant revokes or rescinds all termination or cancellation notices, (2) the applicable Material Tenant lease is extended on terms satisfying the requirements of the Phoenix Industrial Portfolio XVI Mortgage Loan documents or (3) all or substantially all of the applicable Material Tenant space is leased to a replacement tenant, (b) with respect to clause (ii) above, the date that (1) the applicable Material Tenant lease is extended on terms satisfying the requirements of the Phoenix Industrial Portfolio XVI Mortgage Loan documents or (2) all or substantially all of the applicable Material Tenant space is leased to a replacement tenant, (c) with respect to clause (iii) above, a cure of the applicable event of default, (d) with respect to clause (iv) above, the affirmation of the Material Tenant lease in the applicable bankruptcy proceeding and confirmation that the Material Tenant is actually paying all rents and other amounts under its lease (or, if applicable, the discharge or dismissal of the applicable Material Tenant lease guarantor from the applicable bankruptcy proceeding; provided that such bankruptcy (after dismissal or discharge) does not have an adverse effect on such Material Tenant lease guarantor’s ability to perform its obligations under its lease guaranty), (e) with respect to clause (v) above, all or substantially all of the applicable Material Tenant space being leased to a replacement tenant or (f) with respect to clause (vi) above, the Material Tenant re-commencing its normal business operations at the applicable property or a portion thereof constituting more than 20% of the total net rentable square footage at the applicable property.

A “Trane Lease Rollover Reserve Period” means a period commencing on the monthly payment date occurring in January 2029 and continuing until the earlier of (i) the monthly payment date following the occurrence of (A) a Trane lease acceptable extension with respect to all or substantially all of the Trane space, provided that the Material Tenant satisfactory extension conditions have been satisfied with respect to such Trane lease acceptable extension, or (B) one or more acceptable Material Tenant space re-tenanting events with respect to (x) all or substantially all of the Trane space or (y) less than all or substantially all of the Trane space if the lease or leases entered into for the Trane space require the payment of gross rent in an amount equal to or exceeding the amount of gross rent required to be paid by Trane pursuant to the Trane lease for the Trane space immediately prior to December 31, 2029, provided that the Material Tenant satisfactory re-tenanting conditions with respect to each such acceptable Material Tenant space re-tenanting event have been satisfied, in each case as reasonably determined by the lender or (ii) the payment in full of all principal and interest on the Phoenix Industrial Portfolio XVI Mortgage Loan and all other amounts payable under the Phoenix Industrial Portfolio XVI Mortgage Loan documents in accordance with the terms and provisions of the Phoenix Industrial Portfolio XVI Mortgage Loan documents.

 A-3-23 

Industrial – Warehouse

Various

Various, Various

Collateral Asset Summary – Loan No. 2

Phoenix Industrial Portfolio XVI

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$64,958,592
51.2%

1.75x

15.1%

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. The borrowers have a one-time right to incur a future mezzanine loan, subject to the lender’s consent (not to be unreasonably withheld) and subject to the satisfaction of the requirements set forth in the Phoenix Industrial Portfolio XVI Mortgage Loan documents, including, without limitation: (i) no event of default under the Phoenix Industrial Portfolio XVI Mortgage Loan documents is continuing; (ii) the aggregate loan-to-value ratio based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no greater than 51.2%; (iii) the actual combined debt service coverage ratio for the trailing 12-month period immediately preceding the date of such determination based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no less than 1.75x; (iv) the actual combined net operating income debt yield based on the Phoenix Industrial Portfolio XVI Mortgage Loan and the mezzanine loan is no less than 13.9%; (v) the execution of an intercreditor agreement acceptable to the lender and satisfactory to the rating agencies; and (vi) receipt of a rating agency confirmation.

Release of Collateral. The borrowers may release an individual Phoenix Industrial Portfolio XVI Property subject to satisfaction of conditions set forth in the Phoenix Industrial Portfolio XVI Mortgage Loan documents, including, without limitation: (i) no event of default exists under the Phoenix Industrial Portfolio XVI Mortgage Loan; (ii) the borrowers have paid the applicable yield maintenance premium, all accrued and unpaid interest, and all sums due under the Phoenix Industrial Portfolio XVI Mortgage Loan documents for release of an individual Phoenix Industrial Portfolio XVI Property including the greater of (a) 100.0% of the net sale proceeds and (b) 125.0% of the allocated loan amount of such individual Phoenix Industrial Portfolio XVI Property; (iii) after giving effect to such release, the loan-to-value ratio for the remaining Phoenix Industrial Portfolio XVI Properties following the release does not exceed the lesser of (a) the loan-to-value ratio for the Phoenix Industrial Portfolio XVI Properties immediately prior to the release or (b) 51.2%; (iv) after giving effect to such release, the debt yield for the remaining Phoenix Industrial Portfolio XVI Properties following the release is at least equal to or greater than the greater of (a) the debt yield for the Phoenix Industrial Portfolio XVI Properties immediately prior to the release or (b) 13.9%; (v) after giving effect to such release, the debt service coverage ratio for the remaining Phoenix Industrial Portfolio XVI Properties following the release is at least equal to or greater than the greater of (a) the debt service coverage ratio for the Phoenix Industrial Portfolio XVI Properties immediately prior to the release or (b) 1.75x; (vi) the borrowers pay all of the lender’s out-of-pocket costs and expenses incurred in connection with such release (including, without limitation, reasonable legal fees); and (vii) satisfaction of customary REMIC requirements.

The Phoenix Industrial Portfolio XVI Mortgage Loan documents permit releases of outparcels located at seven of the Phoenix Industrial Portfolio XVI Properties (West Burlington, IA, Auburn, IN, Vardaman, MS, Danville, KY, Maysville, KY, Mt. Sterling, KY and Tyler, TX) without prepayment or defeasance, provided that, among other conditions, (i) each such outparcel (except solely for the Maysville, KY pre-approved release outparcel) is vacant, non-income producing and unimproved at the time of release and (ii) certain REMIC-related conditions are satisfied.

Ground Lease. None.

 A-3-24 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

 A-3-25 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

 A-3-26 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

 A-3-27 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

Mortgage Loan Information   Property Information
Loan Seller: CREFI   Single Asset / Portfolio: Single Asset
Loan Purpose: Acquisition   Property Type – Subtype: Office - CBD
Borrower Sponsor(s): FitzWalter Capital Partners (AIV) II, LP   Collateral: Fee
Borrower(s): 700 6th St, LLC   Location: Washington, DC
Original Balance: $54,197,000   Year Built / Renovated: 2009 / NAP
Cut-off Date Balance: $54,197,000   Property Management: Cushman & Wakefield U.S., Inc. and Colonial Parking, Inc.
% by Initial UPB: 6.7%   Size: 304,947 SF
Interest Rate: 7.38000%   Appraised Value / Per SF: $86,000,000 / $282
Note Date: October 2, 2026   Appraisal Date: September 8, 2026
Original Term: 120 months   Occupancy: 76.1% (as of October 1, 2026)
Amortization: Interest Only   UW Economic Occupancy: 79.4%
Original Amortization: NAP   Underwritten NOI(3): $10,442,065
Interest Only Period: 120 months   Underwritten NCF: $9,847,208
First Payment Date: November 6, 2026      
Maturity Date: October 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(3): $9,460,195 (TTM August 31, 2026)
Additional Debt Balance: NAP   2025 NOI(4): $9,245,340
Call Protection: L(25),YM1(88),O(7)   2024 NOI(4): $12,388,800
Lockbox / Cash Management: Hard / Springing   2023 NOI: $13,170,098
Reserves(1)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $178
Taxes: $126,614 $126,614 NAP   Maturity Date Loan / SF: $178
Insurance: $9,317 $9,317 NAP   Cut-off Date LTV: 63.0%
Replacement Reserves: $0 $5,082 NAP   Maturity Date LTV: 63.0%
TI/LC: $0 $44,489 NAP   UW NOI DY: 19.3%
Other Reserves(2): $3,845,865 Springing NAP   UW NCF DSCR: 2.43x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $54,197,000 59.0 %    Purchase Price $79,500,000 86.5 % 
Borrower Sponsor Equity 29,877,874 32.5     Closing Costs 8,429,026 9.2  
Other Sources(5) 7,835,948 8.5     Upfront Reserves 3,981,796 4.3  
Total Sources $91,910,822 100.0 %   Total Uses $91,910,822 100.0 %
(1)See “Initial and Ongoing Reserves” below for further discussion of reserve information.
(2)Other Reserves are comprised of an initial Monumental Sports & Entertainment (as defined below) free rent reserve of $3,845,865 and a springing termination fees reserve. See “Initial and Ongoing Reserves” below for further discussion.
(3)The increase from Most Recent NOI to Underwritten NOI is primarily attributable to contractual rent steps of $322,786 and free rent attributable to Monumental Sports & Entertainment burning off.
(4)The decrease from 2024 NOI to 2025 NOI is primarily attributable to free rent provided to Monumental Sports & Entertainment during the expansion of its leased premises, as well as two tenants vacating their respective spaces.
(5)Other Sources are comprised of transfer/recordation tax credits, cash sweep credits, security deposits, an abatement credit, and operating cash.

The Loan. The third largest mortgage loan (the “700 6th Street Mortgage Loan”) is secured by the borrower’s fee interest in a 304,947 square foot office property located in Washington, D.C. (the “700 6th Street Property”). The 700 6th Street Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $54,197,000. The 700 6th Street Mortgage Loan was originated on October 2, 2026 by CREFI and accrues interest at a fixed rate of 7.38000% per annum on an Actual/360 basis. The 700 6th Street Mortgage Loan has a term of ten years and is interest-only for the full term. The scheduled maturity date of the 700 6th Street Mortgage Loan is October 6, 2036.

 A-3-28 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

The Property. The 700 6th Street Property is a 12-story, 304,947 square foot, Class A office property located at 700 6th Street Northwest in Washington, D.C., directly adjacent to Capital One Arena. The 700 6th Street Property was originally constructed in 2009 and is LEED Platinum certified. The 700 6th Street Property is comprised of 285,590 square feet of office space, 10,821 square feet of concourse-level storage space and 8,536 square feet of ground-floor retail restaurant space. The 700 6th Street Property also features a four-level below-grade parking garage containing 150 parking spaces, resulting in a parking ratio of 0.49 spaces per 1,000 square feet. The 700 6th Street Property benefits from direct access to the Gallery Place-Chinatown Metro station, which serves the Red, Green and Yellow Metrorail lines and provides connectivity throughout the Washington, D.C. metropolitan area.

As of October 1, 2026, the 700 6th Street Property was 76.1% leased to Eversheds Sutherland (US) LLP ("Eversheds Sutherland"), DC Arena L.P. ("Monumental Sports & Entertainment"), a management office and three antenna tenants. As of the Cut-off Date, tenants at the 700 6th Street Property had been in occupancy for a weighted average of 12.7 years and had a weighted average lease term remaining of 7.7 years.

Major Tenants. The largest tenants based on underwritten base rent are Eversheds Sutherland and Monumental Sports & Entertainment.

Eversheds Sutherland (146,254 square feet; 48.0% of net rentable area; 68.5% of underwritten base rent). Eversheds Sutherland is a global law practice formed in 2017 through the combination of Eversheds LLP and Sutherland Asbill & Brennan LLP. According to the firm's website, Eversheds Sutherland maintains more than 70 offices across over 30 countries and provides legal services across a broad range of practice areas, including corporate and commercial, financial services, labor and employment, litigation and dispute resolution, intellectual property, real estate, tax, and energy and infrastructure. Eversheds Sutherland has been a tenant at the 700 6th Street Property since January 2010 and has a current lease term through April 2033 with one, five-year renewal option and no termination options remaining.

Monumental Sports & Entertainment (85,669 square feet; 28.1% of net rentable area; 31.0% of underwritten base rent). Founded in 2010, Monumental Sports & Entertainment is a sports and entertainment company that owns and operates eight professional sports teams and five venues including the Washington Capitals of the National Hockey League, the Washington Wizards of the National Basketball Association, the Washington Mystics of the Women's National Basketball Association, and the Capital One Arena. Monumental Sports & Entertainment has been a tenant at the 700 6th Street Property since October 2016 and has expanded its occupancy from approximately 7,988 square feet to 85,669 square feet. Monumental Sports & Entertainment has a current lease term through September 2036 with two, five-year renewal options. Monumental Sports & Entertainment has the one time right to terminate all or a portion of its lease effective as of September 30, 2031, provided it gives 18 months’ prior written notice and pays a termination fee.

The following table presents certain information relating to the tenants at the 700 6th Street Property:

  Tenant Summary(1)
Tenant Credit Rating (Fitch / S&P / Moody’s) Net Rentable Area (SF) % of Portfolio Net Rentable Area U/W Base Rent U/W Base Rent Per SF % of Portfolio U/W Base Rent Lease Expiration Term. Option (Y/N) Renewal Option
Eversheds Sutherland (US) LLP(2) NR/NR/NR 146,254 48.0% $11,784,591 $80.58 68.5% 4/30/2033 N 1 x 5yr
Monumental Sports & Entertainment(3) NR/NR/NR 85,669 28.1% $5,330,894 $62.23 31.0% 9/30/2036 Y(4) 2 x 5yr
Other(5) Various(5) 0 0.0% $100,025 $0.00 0.6% Various(6) Various(6) Various(6)
Total Occupied   231,923 76.1% $17,215,510 $74.23 100.0%      
Vacant   73,024 23.9%            
Total   304,947 100.0%            
(1)Based on the underwritten rent roll dated October 1, 2026 and inclusive of $322,786 of contractual rent steps through October 1, 2027.
(2)Eversheds Sutherland (US) LLP includes 143,160 square feet of office space leased at $81.58 PSF (46.9% of total NRA and 67.8% of total underwritten rent) and 3,094 square feet of storage space leased at $34.13 PSF (1.0% of total NRA and 0.6% of total underwritten rent).
(3)Monumental Sports & Entertainment includes 81,403 square feet of office space leased at $64.62 PSF (26.7% of total NRA and 30.6% of total underwritten rent) and 4,266 square feet of storage space leased at $16.56 PSF (1.4% of total NRA and 0.4% of total underwritten rent).
(4)Monumental Sports & Entertainment has the one time right to terminate all or a portion of its leased premises effective as of September 30, 2031 upon 18 months’ prior written notice and payment of a termination fee.
(5)Other tenants include a management office for which $53,491 of underwritten rent is attributable, as well as three antenna tenants for which $46,534 of underwritten rent is attributable: T-Mobile Northeast LLC (BBB+/BBB+/NR), Crown Castle Fiber LLC (NR/NR/NR), and Level 3 Communications, LLC (NR/NR/NR).
(6)T-Mobile Northeast LLC has a lease expiration of December 31, 2035 and has two, five-year renewal options and a right to terminate their lease upon six months’ written notice and payment of a termination fee. Crown Castle Fiber LLC has a lease expiration of May 31, 2029, with one, five-year renewal option and no termination options. Level 3 Communications LLC has a lease expiration of May 31, 2029 and no renewal options or termination options.
 A-3-29 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

The following table presents certain information relating to the lease rollover schedule at the 700 6th Street Property:

Lease Rollover Schedule(1)(2)
Year Ending December 31 Expiring Owned NRA % of Owned NRA Cumulative % of Owned NRA U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
2026 & MTM 0 0.0% 0.0% $0 0.0% $0.00 0
2027 0 0.0% 0.0% $0 0.0% $0.00 0
2028 0 0.0% 0.0% $0 0.0% $0.00 0
2029(3) 0 0.0% 0.0% $15,934 0.1% $0.00 2
2030 0 0.0% 0.0% $0 0.0% $0.00 0
2031 0 0.0% 0.0% $0 0.0% $0.00 0
2032 0 0.0% 0.0% $0 0.0% $0.00 0
2033 146,254 48.0% 48.0% $11,784,591 68.5% $80.58 1
2034 0 0.0% 48.0% $0 0.0% $0.00 0
2035(4) 0 0.0% 48.0% $30,600 0.2% $0.00 1
2036 & Beyond 85,669 28.1% 76.1% $5,330,894 31.0% $62.23 1
Other(5) 0 0.0% 76.1% $53,491 0.3% $0.00 1
Vacant 73,024 23.9% 100.0% NAP NAP NAP NAP
Total / Wtd. Avg. 304,947 100.0%   $17,215,510 100.0% $74.23 6
(1)Based on the underwritten rent roll dated October 1, 2026 and inclusive of $322,786 of contractual rent steps through October 1, 2027.
(2)Certain leases may have termination options that are exercisable prior to the originally stated expiration date of the lease and that are not considered in this Lease Rollover Schedule.
(3)2029 includes two antenna leases which account for 0 SF of NRA and $15,934 of UW Base Rent.
(4)2035 includes one antenna lease which accounts for 0 SF of NRA and $30,600 of UW Base Rent.
(5)Other includes a management office which accounts for 0 SF of NRA and $53,491 of UW Base Rent.
 A-3-30 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the 700 6th Street Property:

Cash Flow Analysis(1)
  2023 2024(2) 2025(2) TTM 8/31/2026(3) U/W(3) U/W Per SF
Base Rent $18,093,435 $18,160,693 $15,781,831 $15,935,029 $16,892,724 $55.40
Contractual Rent Steps 0 0 0 0 322,786 $1.06
Potential Income from Vacant Space 0 0 0 0 4,826,947 $15.83
Gross Potential Rent $18,093,435 $18,160,693 $15,781,831 $15,935,029 $22,042,457 $72.28
Reimbursements 2,638,654 1,464,677 779,013 789,761 1,319,546 $4.33
Total Gross Income $20,732,089 $19,625,370 $16,560,845 $16,724,790 $23,362,003 $76.61
Parking $515,014 $516,629 $383,100 $386,969 $424,909 $1.39
Other Income(4) 52,424 124,095 21,318 29,993 29,993 $0.10
(Vacancy / Credit Loss) 0 0 0 0 (4,826,947) ($15.83)
Effective Gross Income $21,299,527 $20,266,094 $16,965,263 $17,141,752 $18,989,957 $62.27
             
Management Fee $360,086 $348,180 $286,058 $284,857 $569,699 $1.87
Real Estate Taxes 3,607,636 3,618,522 3,411,449 3,383,713 3,862,213 $12.67
Insurance 177,706 157,165 129,188 116,530 106,477 $0.35
Repairs & Maintenance 1,094,926 809,015 927,760 927,864 927,864 $3.04
Utilities 717,663 680,137 736,092 820,713 820,713 $2.69
Other Expenses(5) 2,171,412 2,264,275 2,229,376 2,147,878 2,260,925 $7.41
Total Expenses $8,129,429 $7,877,294 $7,719,922 $7,681,557 $8,547,892 $28.03
             
Net Operating Income $13,170,098 $12,388,800 $9,245,340 $9,460,195 $10,442,065 $34.24
Replacement Reserves 0 0 0 0 60,989 $0.20
Normalized TI/LC 0 0 0 0 533,868 $1.75
Net Cash Flow $13,170,098 $12,388,800 $9,245,340 $9,460,195 $9,847,208 $32.29
             
Occupancy (%) 99.5% 85.7% 77.4% 81.6% 79.4%(6)  
NCF DSCR 3.25x 3.05x 2.28x 2.33x 2.43x  
NOI Debt Yield 24.3% 22.9% 17.1% 17.5% 19.3%  
(1)Based on the underwritten rent roll dated October 1, 2026 and inclusive of $322,786 of contractual rent steps through October 1, 2027.
(2)The decrease from 2024 Net Operating Income to 2025 Net Operating Income is primarily attributable to free rent provided to Monumental Sports & Entertainment during the expansion of its leased premises, as well as two tenants vacating their respective spaces.
(3)The increase from TTM 8/31/2026 Net Operating Income to U/W Net Operating Income is primarily attributable to contractual rent steps of $322,786 and free rent attributable to Monumental Sports & Entertainment burning off.
(4)Other Income consists of after-hours utility charges.
(5)Other Expenses includes cleaning, contract services, general operating expenses, general and administrative, reimbursable janitorial supplies, window cleaning contract, trash removal, and general building amenities and repairs expenses, common area cleaning expenses, and non-reimbursable tenant retention, legal and professional fees, insurance proceeds.
(6)Represents Economic Occupancy.
 A-3-31 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

Appraisal. The 700 6th Street Property had an “as-is” appraised value of $86,000,000 as of September 8, 2026.

700 6th Street Appraised Value(1)
Property Value Capitalization Rate
700 6th Street $86,000,000 11.00%
(1)Source: Appraisal.

Environmental Matters. According to a Phase I environmental report dated September 14, 2026, there was no evidence of any recognized environmental conditions at the 700 6th Street Property.

The Market. The 700 6th Street Property is located at 700 6th Street Northwest in Washington, D.C.'s East End/Chinatown neighborhood directly adjacent to Capital One Arena. The 700 6th Street Property is located in proximity to several demand generators, including the Walter E. Washington Convention Center, CityCenterDC, the National Portrait Gallery, the Smithsonian American Art Museum, Union Station and the National Mall. The 700 6th Street Property benefits from direct access to the Gallery Place-Chinatown Metro station, which serves the Red, Green and Yellow Metrorail lines, as well as nearby access to Interstate 395 and New York Avenue NW.

According to a third-party market research report, the 700 6th Street Property is located in the East End office submarket of Washington, D.C. As of October 21, 2026, the East End office submarket had a total inventory of 52,888,115 square feet, an overall vacancy rate of 22.7%, and market asking rent of $60.53 per square foot.

According to the appraisal, the 2025 population within a one-, three- and five-mile radius of the 700 6th Street Property was 53,927, 390,749 and 849,890, respectively. The 2025 average household income within the same radii was $164,589, $179,149 and $168,394, respectively.

The following table presents information relating to comparable office leases for the 700 6th Street Property:

Comparable Office Rental Summary(1)
Property Name / Location Distance from Subject Year Built / Renovated Tenant Suite Size (SF) Lease Commencement Lease Term (Yrs) Base Rent (PSF)
700 6th Street - 2009 / NAP Monumental Sports & Entertainment 81,403 SF(2) Various(2)(3) 15.7(2) $63.04(2)
Washington, DC
Mount Vernon Place 0.4 mi 2017 / NAP Baylor University 2,410 SF Sep-24 3.8 $53.00
Washington, DC
Liberty Place 0.4 mi 1991 / 2015 Johns Hopkins University 13,944 SF Jan-26 4.3 $58.00
Washington, DC
The Atlantic Building 0.4 mi 2006 / NAP LPL Financial 4,422 SF Sep-25 7.8 $51.50
Washington, DC
1155 F 0.5 mi 2009 / 2020 Fenwick & West 20,966 SF Jan-26 12.2 $54.50
Washington, DC
The Greyhound Office Building 0.5 mi 1991 / NAP Keller and Heckman 57,186 SF May-27 12.5 $72.00
Washington, DC
1050 K Street 0.6 mi 2008 / NAP Kaplan Hecker & Fink 5,997 SF Mar-26 11.5 $48.00
Washington, DC
(1)Source: Appraisal.
(2)Based on the underwritten rent roll dated October 1, 2026. Base Rent (PSF) excludes rent steps and does not include the storage space that Monumental Sports & Entertainment occupies at the 700 6th Street Property.
(3)Monumental Sports & Entertainment has various lease commencement dates between October 1, 2016 and September 1, 2025.

The Borrower and the Borrower Sponsor. The borrower is 700 6th St, LLC, a Delaware limited liability company and special purpose entity with one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 700 6th Street Mortgage Loan. 

The non-recourse carveout guarantors are Gordon Fraley, Isaac Metzger, Keith Page, and David Light. The borrower sponsor is FitzWalter Capital Partners (AIV) II, LP (“FitzWalter Capital”). Founded in 2020 by former Macquarie executives, FitzWalter Capital is a global private investment firm with offices in London, New York and Hamburg that invests across real estate, businesses, renewables, aircraft, and other hard assets.

 A-3-32 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

Property Management. The 700 6th Street Property is managed by Cushman & Wakefield U.S., Inc., a third-party property management company. The parking component of the 700 6th Street Property is managed by Colonial Parking, Inc., a third party parking operator.

Initial and Ongoing Reserves. At origination of the 700 6th Street Mortgage Loan, the borrower deposited approximately: (i) $126,614 into a real estate tax reserve, (ii) $9,317 into an insurance reserve, and (iii) $3,845,865 into a free rent and termination fee reserve on account of free rent owed to Monumental Sports & Entertainment. 

Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the annual estimated tax payments that the lender estimates will be payable over the next ensuing 12-months (initially estimated to be approximately $126,614).

Insurance Reserve –The borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $9,317).

Replacement Reserve – On each monthly payment date, the borrower is required to deposit approximately $5,082 for replacements to the 700 6th Street Property.

TI/LC Reserve – On each monthly payment date, the borrower is required to deposit approximately $44,489 into a leasing reserve for future tenant improvements and leasing commissions.

Free Rent and Termination Fee Reserve – Within five days of Monumental Sports & Entertainment’s exercise of a full or partial termination of its lease, the borrower is required to deposit any termination fees, penalties and/or other sums paid by Monumental Sports & Entertainment into the free rent and termination fee reserve to be held as additional collateral for the 700 6th Street Mortgage Loan.

Lockbox / Cash Management. The 700 6th Street Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower was required to establish a lender-controlled lockbox account on the origination date and was required to deliver direction letters to each tenant at the 700 6th Street Property directing them to pay rent and other sums due to the lockbox account. The borrower is required to deposit (or cause the property manager to deposit), within five business days of receipt, all revenue derived from the 700 6th Street Property and received by the borrower or property manager into the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period (as defined below) exists and the lender elects, in its sole and absolute discretion, to deliver a restricted account notice, in which case all funds in the lockbox account are required to be swept on each business day to a cash management account under the control of the lender to be applied and disbursed in accordance with the 700 6th Street Mortgage Loan documents. All excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the 700 6th Street Mortgage Loan documents are required to (i) to the extent that a Trigger Period exists, be held by the lender in an excess cash flow reserve account as additional collateral for the 700 6th Street Mortgage Loan or (ii) to the extent that no Trigger Period exists, be disbursed to the borrower; provided, however, that during a Trigger Period caused solely by a Specified Tenant Trigger Period (as defined below), all excess cash flow funds are required to be disbursed to the borrower to pay for approved operating and extraordinary expenses, capital expenditures, tenant improvement costs and leasing commissions; provided, further, that at all times that the ST Cap Condition (as defined below) is satisfied, any excess cash flow funds are required to be disbursed to the borrower. Upon the cure of all Trigger Periods, provided no event of default is continuing, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the 700 6th Street Mortgage Loan documents, the lender may apply funds to the 700 6th Street Mortgage Loan in such priority as it may determine.

“Trigger Period” means a period (A) commencing upon the earliest of (i) the occurrence and continuance of an event of default, (ii) the debt service coverage ratio falling below 1.50x as of the last day of any calendar quarter and (iii) the commencement of a Specified Tenant Trigger Period; and (B) expiring upon, with regard to any Trigger Period commenced in connection with (x) clause (A)(i) above, the cure (if applicable) of such event of default, (y) clause (A)(ii) above, the date that the debt service coverage ratio is equal to or greater than 1.55x for two consecutive calendar quarters, and (z) clause (A)(iii) above, the expiration of the applicable Specified Tenant Trigger Period.

“Specified Tenant Trigger Period” means a period:

(A) commencing upon the first to occur of (i) a Specified Tenant (as defined below) being in monetary or material non-monetary default under the applicable lease beyond applicable notice and cure periods, (ii) other than in connection with a permitted go dark event, a Specified Tenant failing to be in actual, physical possession of the applicable space that is being leased to such Specified Tenant, (iii) other than in connection with a permitted go dark event, a Specified Tenant failing to be open for business in accordance with the applicable lease and/or “going dark” in the applicable space that is being leased to such Specified Tenant, (iv) a Specified Tenant giving

 A-3-33 

Office – CBD

700 6th Street Northwest

Washington, DC 20001

Collateral Asset Summary – Loan No. 3

700 6th Street

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$54,197,000

63.0%

2.43x

19.3%

written notice that it is terminating its lease for all, or any portion in excess of 25% of the rentable square footage leased to such Specified Tenant, (v) other than a termination under the foregoing clause (iv), any termination or cancellation of any Specified Tenant’s lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Specified Tenant’s lease failing to otherwise be in full force and effect, (vi) any bankruptcy or similar insolvency of a Specified Tenant and (vii) a Specified Tenant failing to extend or renew the applicable lease on or prior to the earlier of (a) the deadline set forth in such lease, and (b) the applicable extension deadline in accordance with the applicable terms and conditions thereof for the applicable Specified Tenant’s renewal term; and

(B) expiring upon the first to occur of the lender’s receipt of evidence reasonably acceptable to the lender of (1) the satisfaction of the applicable Specified Tenant Cure Conditions (as defined below); (2) the borrower leasing 75% or more of the entire Specified Tenant’s space pursuant to one or more leases in accordance with the applicable terms and conditions in the 700 6th Street Mortgage Loan documents, the applicable tenant(s) under such lease(s) being in actual, physical occupancy of the space demised under its lease, all contingencies to effectiveness of each such lease have expired or been satisfied, each such lease has commenced and a rent commencement date has been established and, as reasonably determined by the lender, after crediting amounts already on deposit in the TI/LC Reserve account described under “Initial and Ongoing Reserves” and in the excess cash flow account, the borrower has deposited into such TI/LC Reserve to be held and disbursed in accordance with the terms of the 700 6th Street Mortgage Loan documents, tenant improvement allowances, free and gap rent and any other amounts payable by the borrower to the tenant under the applicable lease; or (3) the ST Cap Condition is satisfied with respect to the applicable Specified Tenant lease.

“Specified Tenant Cure Conditions” means, each of the following, as applicable: (i) with respect to clause (A)(i) of the definition of “Specified Tenant Trigger Period”, the applicable Specified Tenant has cured all such defaults under the applicable Specified Tenant’s lease, (ii) with respect to clauses (A)(ii) or (iii) of the definition of “Specified Tenant Trigger Period”, unless a permitted go dark event is ongoing with respect to the applicable Specified Tenant, the applicable Specified Tenant is (x) in actual, physical possession of the applicable space that is being leased to such Specified Tenant and (y) open for business in accordance with the applicable Specified Tenant’s lease and not “dark” in the applicable space that is being leased to such Specified Tenant, (iii) with respect to clause (A)(iv) of the definition of “Specified Tenant Trigger Period”, the applicable Specified Tenant has revoked or rescinded all termination or cancellation notices with respect to the applicable Specified Tenant’s lease and has re-affirmed that the applicable lease is in full force and effect, (iv) with respect to clause (A)(vii) of the definition of “Specified Tenant Trigger Period”, the applicable Specified Tenant has renewed or extended the applicable lease in accordance with the terms thereof for the applicable Specified Tenant’s renewal term, and (v) with respect to clauses (A)(v) or (A)(vi) of the definition of “Specified Tenant Trigger Period”, with respect to any applicable bankruptcy or insolvency proceedings involving the applicable Specified Tenant and/or the applicable Specified Tenant’s lease, the applicable Specified Tenant is no longer subject to any bankruptcy or insolvency proceedings and has affirmed the applicable Specified Tenant’s lease pursuant to final, non-appealable order of a court of competent jurisdiction.

“Specified Tenant” means, as applicable, (i) Eversheds Sutherland, together with any successors and/or assigns thereof, (ii) any replacement lessee occupying (together with any of its affiliates) 75% or more of Eversheds Sutherland’s space or paying rent in an amount equal to 75% or more of the rent payable by Eversheds Sutherland, and (iii) any guarantor(s) of the applicable Specified Tenant.

“ST Cap Condition” means that the total amount in (i) the excess cash flow reserve and (ii) the TI/LC Reserve account described under “Initial and Ongoing Reserves”, in the aggregate, is equal to or greater than (x) $100, multiplied by (y) the number of leasable square feet demised (prior to giving effect to any full or partial termination thereof) pursuant to the applicable Specified Tenant’s lease with respect to which the applicable Specified Tenant Trigger Period occurred.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. Not permitted.

Ground Lease. None.

 A-3-34 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

 A-3-35 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

 A-3-36 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

 A-3-37 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

Mortgage Loan Information   Property Information
Loan Sellers: Barclays, GSMC   Single Asset / Portfolio: Single Asset
Loan Purpose: Acquisition   Property Type – Subtype: Retail - Outlet Center
Borrower Sponsor(s): LSG Enterprises LLC   Collateral: Fee
Borrower(s): OKC Outlet Associates LLC   Location: Oklahoma City, OK
Original Balance: $52,170,000   Year Built / Renovated: 2011-2014 / NAP
Cut-off Date Balance: $52,170,000   Property Management: Lightstone Commercial Management Limited Liability Company
% by Initial UPB: 6.5%   Size: 394,280 SF
Interest Rate: 6.81700%   Appraised Value (As Is) / Per SF: $80,000,000 / $203
Note Date: August 21, 2026   Appraisal Date: July 20, 2026
Original Term: 120 months   Occupancy(3): 96.9% (as of August 20, 2026)
Amortization: Interest Only   UW Economic Occupancy: 95.0%
Original Amortization: NAP   Underwritten NOI: $8,136,106
Interest Only Period: 120 months   Underwritten NCF: $7,682,684
First Payment Date: October 6, 2026      
Maturity Date: September 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI: $8,194,391 (TTM April 30, 2026)
Additional Debt Balance: NAP   2025 NOI: $8,046,355
Call Protection: L(26),D(87),O(7)   2024 NOI: $8,166,287
Lockbox / Cash Management: Springing / Springing   2023 NOI: $8,657,831
Reserves(1)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $132  
Taxes: $620,068 $88,581 NAP   Maturity Date Loan / SF: $132  
Insurance: $3,989 $1,994 NAP   Cut-off Date LTV: 65.2%  
Replacement Reserves: $0 $4,929 NAP   Maturity Date LTV: 65.2%  
TI/LC: $1,000,000 Springing NAP   UW NOI DY: 15.6%  
Immediate Repairs: $38,225 $0 NAP   UW NCF DSCR: 2.13x  
Other Reserves(2): $417,091 Springing NAP        
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $52,170,000 63.9 %   Purchase Price(4) $77,284,145 94.6 %
Borrower Sponsor Equity: 29,506,952 36.1     Closing Costs 2,313,435 2.8  
        Upfront Reserves 2,079,372 2.5  
Total Sources $81,676,952 100.0 %   Total Uses $81,676,952 100.0 %
(1)See “Initial and Ongoing Reserves” below for further discussion of reserve information.
(2)Other Reserves are comprised of outstanding landlord obligations, including certain free and tenant improvement allowances.
(3)Occupancy includes temporary tenants. Excluding temporary tenants, the occupancy as of the August 20, 2026 rent roll was 82.7%.
(4)The purchase price excludes the non-collateral BJ’s parcel that the borrower sponsor also acquired, with an allocated a value of $2,715,855, resulting in a total combined purchase price of $80,000,000.

The Loan. The fourth largest mortgage loan (the “OKC Outlets Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $52,170,000 and is secured by a first mortgage lien on the borrower’s fee interest in a 394,280 square foot open-air outlet center property located in Oklahoma City, OK (the “OKC Outlets Property”). The OKC Outlets Mortgage Loan has a 10-year term, is interest-only for the entire term and accrues interest at a fixed rate of 6.81700% per annum on an Actual/360 basis. The scheduled maturity date of the OKC Outlets Mortgage Loan is September 6, 2036.

The Property. The OKC Outlets Property is comprised of 10 one-story buildings totaling 394,280 square feet. Built in phases between 2011 and 2014, the OKC Outlets Property is 96.9% leased to more than 110 tenants as of August 2026, none of which account for greater than 4.7% of total square footage or 6.0% of total underwritten gross rent.

 A-3-38 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

Major Tenants.

Nike Factory Store (18,407 square feet; 4.7% of net rentable area; 6.0% of underwritten base rent). Nike Factory Store (S&P: A/Moody’s: A2) offers Nike performance products and athletic wear at discounted prices. Nike operates different types of retail stores, and the primary difference between a Nike store and a Nike Factory outlet lies in the types of products they offer and their pricing. Nike factory outlet stores often sell products from previous seasons or with minor imperfections, such as cosmetic blemishes or discontinued styles. Nike factory outlet stores provide an opportunity to purchase Nike products at lower prices compared to regular retail stores. Discounts range from 20% to 50% off regular retail prices. The tenant has been in occupancy at the OKC Outlets Property since 2012 and recently signed a 4,418 SF expansion and five-year lease extension. The tenant pays a minimum rent of $25.50/SF through January 2032. The lease includes an ongoing co-tenancy provision requiring at least 80% of the center GLA to be occupied and open, including two super key tenants and five additional key tenants. If the requirement is not met, the tenant may pay the lesser of 3.0% of gross sales or minimum rent until cured. Nike Factory Store reported TTM sales as of April 2026 of approximately $15.7 million ($851/SF) and is currently paying full minimum rent. 

Old Navy Factory Store (10,869 square feet; 2.8% of net rentable area; 2.8% of underwritten base rent). Old Navy Factory is an outlet division owned and operated by Old Navy, an American clothing and accessories retailing company owned by multinational corporation Gap Inc. It has corporate operations in the Mission Bay neighborhood of San Francisco, California. Old Navy offers clothing and accessories for men, women, children, and babies. Old Navy Factory has been in occupancy at the OKC Outlets Property since 2016 and pays a minimum rent of $19.00/SF through November 2028 with a scheduled increase to $20.00/SF in December 2026. The tenant is required to pay a percentage rent equal to 3.0% of annual gross sales above a natural breakpoint of approximately $7.25 million. Old Navy reported TTM sales as of April 2026 of approximately $4.3 million ($393/SF), which remained below the percentage rent breakpoint; therefore, no percentage rent was payable. 

Adidas America (10,611 square feet; 2.7% of net rentable area; 3.0% of underwritten base rent). Adidas America (S&P: A/Moody’s: A3) is a subsidiary of German multinational sportswear company Adidas AG, headquartered in Herzogenaurach, Germany. Adidas America has been in occupancy at the OKC Outlets Property since 2021 and recently signed a three-year lease extension through January 2030. The tenant pays a minimum rent of $20.26/SF through January 2027, with a scheduled increase to $22.50/SF in February 2027. During the extended term, commencing February 1, 2027, the tenant is required to pay a percentage rent equal to 6.0% of annual gross sales above a natural breakpoint of approximately $4.0 million. Adidas America reported TTM sales as of April 2026 of approximately $3.6 million ($342/SF).

 A-3-39 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

The following table presents certain information relating to the tenants at the OKC Outlets Property:

Top Tenant Summary(1)(2)
  Tenant Ratings
Moody’s/S&P/Fitch(3)
Net Rentable Area (SF) % of
Total NRA
UW Base Rent(4) UW Base Rent PSF(4) % of Total
UW Base Rent(4)
Lease
Exp. Date
Renewal
Options
Termination Option (Y/N)
Nike Factory Store A2/A/NR 18,407     4.7% $469,379 $25.50 6.0%  1/31/2032 1 x 5yr Y(5)
Old Navy Factory Store NR/NR/NR 10,869     2.8% $217,380 $20.00 2.8%  11/30/2028 1 x 5yr Y(6)
Adidas America A3/A/NR 10,611     2.7% $238,748 $22.50 3.0%  1/31/2030 None N
Columbia Sportswear NR/NR/NR 8,532     2.2% $220,865 $25.89 2.8%  1/31/2033 None Y(7)
Under Armour B1/BB-/NR 8,387     2.1% $328,294 $39.14 4.2%  6/30/2027 None Y(8)
Gap Outlet Ba2/BB+/NR 8,303     2.1% $115,578 $13.92 1.5%  8/31/2028 None Y(9)
American Eagle Outfitters NR/NR/NR 8,294     2.1% $234,803 $28.31 3.0%  1/31/2033 None Y(10)
Rally House NR/NR/NR 8,268     2.1% $165,360 $20.00 2.1%  4/30/2033 None N
Tommy Hilfiger NR/NR/NR 7,507     1.9% $100,000 $13.32 1.3%  1/31/2029 None N
North Face Outlet Ba2/BB/NR 7,398     1.9% $316,227 $42.74 4.0%  9/30/2028 None Y(11)
Top 10 Tenants   96,576   24.5% $2,406,634 $24.92 30.5%       
Other Tenants   285,419   72.4% $5,476,891 $19.19 69.5%       
Occupied Collateral Total 381,995   96.9% $7,883,525 $20.64 100.0%       
Vacant Space   12,285     3.1%            
Collateral Total   394,280 100.0%            
(1)Based on the underwritten rent roll as of August 20, 2026 inclusive of rent steps through September 30, 2027.
(2)Crown Vanity – Yellow Tags Outlet (12,071 SF) and Polo Ralph Lauren (10,191 SF) were omitted from the top tenant summary table above as neither contributes to UW base rent. Crown Vanity – Yellow Tags Outlet pays minimum rent of $109,200 for the lease term, which is included in the specialty leasing revenue line item, plus percentage rent equal to 10% of annual gross sales above a $900,000 sales breakpoint, which was not achieved during the April 2026 TTM period. Polo Ralph Lauren’s lease is structured without a minimum base rent and instead provides for percentage rent in lieu of base rent (separate line item) equal to 3.0% of annual gross sales up to and including $700/SF, equating to $135,496 based on April 2026 TTM sales. Polo Ralph Lauren has a termination option in the event of an ongoing co-tenancy failure (less than 85% GLA and 4 of 7 required tenants) after 90 days. The tenant also has a termination option within 60 days if the annual gross sales fall below the minimum threshold of $500/SF. The April 2026 T12 sales were $443/SF; however, the tenant executed a 5-year renewal in May 2026 through January 2032 and has not exercised a termination right as of origination of the OKC Outlets Mortgage Loan.
(3)In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
(4)The UW Base Rent, UW Base Rent PSF, and % of Total UW Base Rent are based on in-place income and do not reflect gross potential rents for the vacant spaces.
(5)Nike Factory Store has a termination option in the event of an ongoing co-tenancy failure (less than 80% GLA plus certain key tenant requirements) after paying substitute rent for 12 months.
(6)Old Navy Factory Store has a termination option in the event of an ongoing co-tenancy failure (less than 75% GLA of the shopping center and at least 6 key stores are open for business) after 180 days.
(7)Columbia Sportswear has a termination option in the event of an ongoing co-tenancy failure (less than 75% shopping center occupancy) after 12 months. Additionally, the tenant has the right to terminate the lease if annual gross sales are less than $3.0 million during the measurement period from February 1, 2027 through January 31, 2028, upon at least 90 days' written notice given within 60 days after the end of the measurement period.
(8)Under Armour has a termination option in the event of an ongoing co-tenancy failure (less than 65% shopping center occupancy) after 180 days.
(9)Gap Outlet has a termination option in the event of an ongoing co-tenancy failure (less than 75% GLA and 6 of 10 key stores) after 6 months.
(10)American Eagle Outfitters has a termination option in the event of an ongoing co-tenancy failure (less than 75% shopping center occupancy) after 12 months.
(11)North Face Outlet may pay the lesser of (i) 5.0% of annual gross sales or (ii) its base rent, in the event of an ongoing co-tenancy failure (less than 75% GLA) after 90 days. If the failure continues for 12 months, the tenant may terminate with 60 days’ notice.
 A-3-40 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

The following table presents certain information relating to the lease rollover schedule at the OKC Outlets Property, based on initial lease expiration dates:

Lease Rollover Schedule(1)(2)
Year Ending
December 31
Expiring
Owned GLA
% of
Owned
GLA
U/W Base
Rent
% of Total U/W
Base Rent
U/W Base
Rent $ per
SF
# of Expiring
Leases
2026 & MTM 16,959 4.3% $56,367 0.7% $3.32 17
2027 102,963 26.1% $1,705,463 21.6% $16.56 33
2028 76,236 19.3% $1,718,205 21.8% $22.54 17
2029 48,079 12.2% $839,496 10.6% $17.46 11
2030 19,640 5.0% $600,449 7.6% $30.57 7
2031 29,152 7.4% $939,707 11.9% $32.23 11
2032 41,021 10.4% $750,844 9.5% $18.30 5
2033 39,256 10.0% $1,010,535 12.8% $25.74 6
2034 4,889 1.2% $164,609 2.1% $33.67 2
2035 0 0.0% $0 0.0% $0.00 1
2036 3,800 1.0% $97,850 1.2% $25.75 2
2037 & Thereafter 0 0.0% $0 0.0% $0.00 5
Vacant 12,285 3.1% NAP NAP NAP NAP
Total / Wtd. Avg. 394,280 100.0% $7,883,525 100.00% $20.64 117
(1)Based on the underwritten rent roll as of August 20, 2026, inclusive of rent steps through September 30, 2027.
(2)There are nine temporary tenants with specialty licensing agreements expiring in 2027 that are included in the table above for the year ending December 31, 2027.
 A-3-41 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the OKC Outlets Property:

Cash Flow Analysis(1)
  2023 2024 2025

TTM      

(4/30/2026)

Underwritten   Per Square
Foot
Total Leased Rent $9,898,454 $9,705,308 $9,326,491 $9,475,278 $9,579,594 $24.30
Vacancy Gross Up 0 0 0 0 312,164 $0.79
Gross Potential Rent $9,898,454 $9,705,308 $9,326,491 $9,475,278 $9,891,758 $25.09
Total Reimbursements 2,094,176 1,861,459 2,209,478 2,245,686 2,393,210 $6.07
Other Income 441,815 405,452 439,246 424,893 424,893 $1.08
Net Rental Income $12,434,444 $11,972,218 $11,975,215 $12,145,857 $12,709,861 $32.24
(Vacancy Gross Up) 0 0 0 0 635,493 $1.61
Effective Gross Income $12,434,444 $11,972,218 $11,975,215 $12,145,857 $12,074,368 $30.62
Real Estate Taxes 1,145,129 1,166,180 1,161,523 1,168,729 1,062,973 $2.70
Insurance 198,212 211,604 181,563 167,746 220,126 $0.56
Management Fee 214,589 194,394 246,562 245,092 362,231 $0.92
Other Expenses(2) 2,218,684 2,233,753 2,339,212 2,369,899 2,292,932 $5.82
Total Expenses $3,776,614 $3,805,931 $3,928,860 $3,951,466 $3,938,262 $9.99
Net Operating Income $8,657,831 $8,166,287 $8,046,355 $8,194,391 $8,136,106 $20.64
Capital Expenditures 0 0 0 0 59,142 $0.15
TI/LC 0 0 0 0 394,280 $1.00
Net Cash Flow $8,657,831 $8,166,287 $8,046,355 $8,194,391 $7,682,684 $19.49
             
Occupancy 96.2%(3) 95.8%(3) 94.3%(3) 94.3%(3) 95.0%(4)  
NOI Debt Yield 16.60% 15.65% 15.42% 15.71% 15.60%  
NCF DSCR 2.40x 2.26x 2.23x 2.27x 2.13x  
(1)Based on the underwritten rent roll as of August 20, 2026 inclusive of rent steps through September 30, 2027.
(2)Other Expenses include Repairs & Maintenance, Marketing, General & Administrative, Security, Utilities, and non-recoverable expenses.
(3)Historical occupancies reported in the table above include temporary tenants and reflect annual average occupancy measurements. Historical occupancies excluding temporary tenants were 87.3% (12/31/2023), 82.8% (12/31/2024), and 81.8% (12/31/2025). Because the seller did not consistently track temporary versus permanent tenant occupancy on a historical basis, these occupancy figures excluding temporary tenants are based on available point-in-time occupancy snapshots and therefore may not exactly reconcile to the annual average occupancy measurements.
(4)Underwritten occupancy of 95% reflects economic occupancy, assuming a 5.0% vacancy factor. Physical occupancy was 96.9% as of the August 20, 2026 rent roll. Physical occupancy excluding the temporary tenants was 82.7% as of the August 20, 2026 rent roll.
 A-3-42 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

Appraisal. The appraisal for the OKC Outlets Property concluded to an “as-is” appraised value of $80,000,000 as of July 20, 2026. Based on the “as-is” value of $80,000,000, the Cut-off Date LTV and Maturity Date LTV for the OKC Outlets Property is 65.2%.

OKC Outlets Appraised Value(1)
Property Value Capitalization Rate
OKC Outlets $80,000,000 11.02%
(1)Source: Appraisal.

Environmental Matters. According to the Phase I environmental report dated June 23, 2026 there was a controlled recognized environmental condition at the OKC Outlets Property related to residual impacts from releases at an adjoining, off-site property. See “Description of the Mortgage Pool—Environmental Considerations” In the Preliminary Prospectus.

The Market. The following table presents certain market sales comparables information relating to the OKC Outlets Property:

OKC Outlets - Comparable Sales(1)
Property Market GLA Year
Built
Sale Price Sale Date $/SF Cap Rate
OKC Outlets Oklahoma City, OK 394,280 2011 - 2014 $77,284,145 August 2026 $196.01 11.02%
University Town Center Norman, OK 348,127 2007 $82,250,000 May 2026 $236.26 6.96%
Legends Outlet Kansas City Kansas City, KS 690,000 2006 $130,000,000 September 2025 $188.41 8.00%
Tanger Outlets - Terrell Terrell, TX 170,800 1994 $18,500,000 April 2025 $108.31 12.18%
The Outlet Collection Seattle Auburn, WA 919,446 1995 $81,950,000 October 2024 $89.13 14.15%
Lincoln City Outlets Lincoln City, OR 255,610 1989 $35,300,000 April 2024 $138.10 9.00%
Outlets at the Dells Baraboo, WI 269,315 2006 $56,500,000 March 2024 $209.79 9.08%
Asheville Outlets Asheville, NC 381,618 1989 $70,000,000 November 2023 $183.43 8.50%
Total / Wtd. Avg.   433,559 1998 $67,785,714   $164.78 9.70%
(1)Source: Appraisal.

The Borrower and the Borrower Sponsors. The borrower for the OKC Outlets Mortgage Loan is OKC Outlet Associates LLC, a Delaware limited liability company with at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the OKC Outlets Mortgage Loan.

The borrower sponsor is LSG Enterprises LLC, an affiliate of Lightstone Group. Since 2005, Lightstone has acted as a fiduciary of investor capital through its real estate investment trust (REIT) platform. The platform, which offers the opportunity to invest in a diversified portfolio of real estate, comprises five non-traded REITs with total assets under management of $1.8 billion.

Property Management. The OKC Outlets Property is managed by Lightstone Commercial Management Limited Liability Company, an affiliate of the borrower sponsor, who has entered into a sub-management agreement with Urban Retail Properties, an affiliate of the borrower sponsor.

Initial and Ongoing Reserves. At origination of the OKC Outlets Mortgage Loan, the borrower deposited approximately: (i) $1,000,000 into a rollover reserve, (ii) $620,068 into a real estate tax reserve, (iii) $395,854 into an outstanding tenant improvement costs reserve, (iv) $38,225 into an immediate repair reserve, (v) $21,237 into a free/gap rent reserve and (vi) $3,989 into an insurance reserve. 

Tax Reserve – The borrower is required to deposit monthly 1/12th of an amount that the lender estimates would be sufficient to pay taxes for the next ensuing 12 months, initially equal to approximately $88,581.

Insurance Reserve – The borrower is required to deposit monthly 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of coverage (initially equal to approximately $1,994.42), unless the borrower maintains a blanket insurance policy in accordance with the OKC Outlets Mortgage Loan documents. Such a blanket insurance policy was in place at loan origination.

Replacement Reserve – The borrower is required to deposit $4,928.50 on each monthly payment date for replacements and repairs required to be made to the OKC Outlets Property.

 A-3-43 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

Rollover Reserve – The borrower funded an initial reserve of $1,000,000 at loan origination and is required to deposit $32,856.67 per month whenever the reserve balance falls below $500,000. The reserve is intended to fund future tenant improvement allowances, leasing commissions, and other lease rollover costs associated with retaining or replacing tenants.

Upfront Free Rent / TI/LC Reserve – The borrower is required to fund an upfront reserve totaling approximately $417,091, consisting of a $21,237 free rent deposit and a $395,854 upfront TI/LC deposit, to fund known free rent obligations and tenant improvement allowances associated with specific executed leases (including North Face, Perfumes 4 U, New Balance, Hollister, and Nike).

Immediate Repair Reserve (Required Repair Fund) – The borrower deposited $38,225 at loan origination to fund identified immediate repair and remediation items, including sidewalk repairs, artificial turf repairs, slab cracking, building sealant repairs, roof repairs, ADA parking upgrades, and environmental remediation items. Required repairs must generally be completed within 180 days of loan origination, subject to extension rights.

Debt Yield Reserve – On the payment date immediately following the lender’s written notice that a Debt Yield Trigger Period (as defined below) has occurred and is continuing, the borrower is required to deposit an amount equal to the difference between $6,260,400 and the adjusted net operating income as of the date of determination. Provided no event of default under the OKC Outlets Mortgage Loan documents is continuing, such funds will be disbursed, at the borrower’s written request, to pay budgeted operating expenses, taxes and insurance premiums, and will be released to the borrower upon the termination of the Debt Yield Trigger Period.

Lockbox / Cash Management. The OKC Outlets Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the occurrence of a Lockbox Event (as defined below), all tenants are required to remit rents directly to a lender-controlled lockbox account, and any rents or other property income received by the borrower or property manager must be deposited into the lockbox account within two business days of receipt. While no Lockbox Event exists, amounts deposited into the lockbox account are transferred to a borrower-designated operating account. During a Lockbox Event Period (as defined below), all funds in the lockbox account are swept weekly into a lender-controlled cash management account. Funds in the cash management account are applied on each payment date through a specified waterfall, including taxes, insurance, cash agent management fees, debt service, other amounts then due to the lender, reserve deposits, approved operating expenses, and approved extraordinary expenses. Any remaining excess cash flow is deposited into an excess cash flow reserve account and held as additional collateral for the OKC Outlets Mortgage Loan. Upon the occurrence of a Lockbox Termination Event (as defined below), and provided no Debt Yield Trigger Period (as defined below) is continuing, amounts remaining in the cash management and excess cash flow reserve accounts are released to the borrower. During an event of default under the OKC Outlets Mortgage Loan documents, the lender may apply funds held in the cash management account and excess cash flow reserve account to the loan obligations in such order and priority as it determines.

A “Lockbox Event Period” means a period commencing upon the occurrence of a Lockbox Event and ending upon the occurrence of a Lockbox Termination Event. During a Lockbox Event Period, all rents and property revenues are swept from the lockbox account into a lender-controlled cash management account and applied through the cash management waterfall. Any excess cash flow remaining after payment of taxes, insurance, cash management agent fees, debt service, other amounts then due to the lender, reserve deposits, operating expenses and approved extraordinary expenses is trapped in an excess cash flow reserve account and held as additional collateral for the OKC Outlets Mortgage Loan. Upon termination of the Lockbox Event Period, and provided no Debt Yield Trigger Period is continuing, the lender is required to release any remaining amounts held in the cash management account and excess cash flow reserve account to the borrower.

A “Debt Yield Trigger Period” means a period (x) commencing on the occurrence of, as of any date of determination and to be tested by the lender as of the calendar quarter ending December 31, 2026, and on each calendar quarter thereafter through and including the scheduled payment date in September 2034, the debt yield based on the trailing four (4) calendar quarter period immediately preceding such date of determination being less than 12.0% for two (2) consecutive calendar quarters and (y) ending upon the debt yield being at least 12.0% for two (2) consecutive calendar quarters.

A “Lockbox Event” means a period commencing on the earlier to occur of (x) an event of default under the OKC Outlets Mortgage Loan documents, and (y) for the period commencing on the scheduled payment date in October 2034 through the maturity date of the OKC Outlets Mortgage Loan, the OKC Outlets Property failing to achieve a debt yield of at least 13.5% calculated based on the trailing four (4) calendar quarter period immediately preceding such date of determination for two (2) consecutive calendar quarters (such failure, a “Lockbox DY Event”).

A “Lockbox Termination Event” means (x) with respect to a Lockbox Event caused solely by an event of default under the OKC Outlets Mortgage Loan documents, the acceptance by the lender of a cure of such event of default (which cure the lender is not obligated to accept and may reject or accept in its sole and absolute discretion) provided that the lender has not accelerated the OKC Outlets Mortgage

 A-3-44 

Retail – Outlet Center

7624 West Reno Avenue

Oklahoma City, OK 73127

Collateral Asset Summary – Loan No. 4

OKC Outlets

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$52,170,000

65.2%

2.13x

15.6%

Loan, moved for a receiver or commenced foreclosure proceedings, and (y) with respect to a Lockbox Event solely by a Lockbox DY Event, the OKC Outlets Property having achieved a debt yield of at least 13.5% calculated based on the trailing four (4) calendar quarter period immediately preceding such date of determination for two (2) consecutive calendar quarters; provided, however, that, each such Lockbox Termination Event set forth in this definition is subject to the following conditions: (i) no other event of default has occurred and is continuing under the OKC Outlets Mortgage Loan documents, (ii) the borrower may not cure a Lockbox Event (x) more than a total of five (5) times in the aggregate during the term of the OKC Outlets Mortgage Loan or (y) triggered by a bankruptcy action of the borrower at any time during the term of the OKC Outlets Mortgage Loan, and (iii) the borrower must have paid all of the lender’s reasonable out-of-pocket expenses incurred in connection with such Lockbox Termination Event including reasonable attorney’s fees and expenses.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. The OKC Outlets Mortgage Loan permits the release of certain non-income-producing portions of the OKC Outlets Property provided that, among other conditions, the borrower satisfies customary REMIC requirements.

Ground Lease. None.

 A-3-45 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

 A-3-46 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

 A-3-47 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

 A-3-48 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

Mortgage Loan Information   Property Information
Loan Seller: GACC   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Retail - Anchored
Borrower Sponsor(s): Simon Property Group, L.P. and GMPTS Limited Partnership   Collateral: Fee
Borrower(s): The Falls Shopping Center Associates LLC   Location: Miami, FL
Original Balance(1): $50,000,000   Year Built / Renovated: 1980-1997 / 2024
Cut-off Date Balance(1): $50,000,000   Property Management: Simon Management Associates II, LLC
% by Initial UPB: 6.2%   Size: 711,447 SF
Interest Rate: 6.98090%   Appraised Value / Per SF: $209,200,000 / $294
Note Date: June 1, 2026   Appraisal Date: April 14, 2026
Original Term: 120 months   Occupancy(4): 95.6% (as of June 1, 2026)
Amortization: Interest Only   UW Economic Occupancy: 88.0%
Original Amortization: NAP   Underwritten NOI: $17,658,032
Interest Only Period: 120 months   Underwritten NCF: $16,804,295
First Payment Date: July 1, 2026      
Maturity Date: June 1, 2036   Historical NOI
Additional Debt Type(1): Pari Passu   Most Recent NOI: $16,305,465 (TTM March 31, 2026)
Additional Debt Balance(1): $80,000,000   2025 NOI: $15,659,188
Call Protection: L(29),D(84),O(7)   2024 NOI: $14,831,758
Lockbox / Cash Management: Hard / Springing   2023 NOI: $14,055,020
Reserves(2)   Financial Information(1)
  Initial Monthly Cap   Cut-off Date Loan / SF: $183  
Taxes: $0 Springing NAP   Maturity Date Loan / SF: $183  
Insurance: $0 Springing NAP   Cut-off Date LTV: 62.1%  
Replacement Reserves: $0 Springing NAP   Maturity Date LTV: 62.1%  
TI/LC Reserves: $0 Springing NAP   UW NOI DY: 13.6%  
Other Reserves(3): $7,870,147 $0 NAP   UW NCF DSCR: 1.83x  
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan(1) $130,000,000 80.2 %   Loan Payoff $150,455,270 92.9 %
Borrower Equity 32,019,300 19.8     Upfront Reserves 7,870,147 4.9  
        Apple Lease Reserve(3) 3,000,000 1.9  
        Closing Costs 693,883 0.4  
Total Sources $162,019,300 100.0 %   Total Uses $162,019,300 100.0 %
(1)The Falls Mortgage Loan (as defined below) is part of a whole loan evidenced by six pari passu promissory notes with an aggregate outstanding principal balance as of the Cut-off date of $130,000,000 (“The Falls Whole Loan”). The Financial Information in the chart above reflects The Falls Whole Loan.
(2)See “Initial and Ongoing Reserves” below.
(3)At origination, The Falls Whole Loan was structured with an upfront holdback in the form of an Apple Lease Reserve in the amount of $3.0 million to be held until such time as Apple executed its expansion lease, among other conditions. Apple’s expansion lease (the “Apple Expansion Lease”) was executed on July 29, 2026 and the upfront holdback reserve was subsequently released to the borrower. The original terms of Apple’s lease are 8,349 SF at an annual rent of $325,000 (the “Apple Original Lease”), while the Apple Expansion Lease covers 11,328 SF at an annual underwritten rent of $637,766. Apple remains in occupancy and pays rent with respect to its leased space under the Apple Original Lease, pending the buildout and delivery of its space under the Apple Expansion Lease.
(4)Occupancy figures presented are inclusive of temporary tenants (16,368 SF / 2.3% of NRA) at The Falls Property.
 A-3-49 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

The Loan. The fifth largest mortgage loan (“The Falls Mortgage Loan”) is part of The Falls Whole Loan evidenced by six pari passu promissory notes with an aggregate principal balance of $130,000,000 as of the Cut-off Date and is secured by the borrowers’ fee simple interests in an open-air regional retail center totaling 711,447 square feet (“SF”) located in Miami, Florida (“The Falls Property”). The Falls Whole Loan was co-originated by German American Capital Corporation (“GACC”) and JPMorgan Chase Bank, National Association. The controlling Note A-1 with an original principal balance of $50,000,000 represents The Falls Mortgage Loan and will be contributed by GACC to the Benchmark 2026-B44 securitization trust.

The Falls Whole Loan will be serviced pursuant to the pooling and servicing agreement for the Benchmark 2026-B44 securitization. The relationship between the holders of the notes evidencing The Falls Whole Loan is governed by a co-lender agreement as described under “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” in the Preliminary Prospectus.

The table below identifies the promissory notes that comprise The Falls Whole Loan:

Whole Loan Summary
Note Original Balance Cut-off Date Balance Note Holder Controlling Piece
A-1 $50,000,000 $50,000,000 Benchmark 2026-B44 Yes
A-2 $15,000,000 $15,000,000 BMO 2026-C15 No
A-3 $10,000,000 $10,000,000 BMO 2026-C15 No
A-4 $9,500,000 $9,500,000 BMO 2026-C15 No
A-5 $35,000,000 $35,000,000 BANK 2026-BNK52 No
A-6 $10,500,000 $10,500,000 BANK 2026-BNK52 No
Whole Loan $130,000,000 $130,000,000    

The Property. The Falls Property is a 711,447 SF open-air regional retail center located in the Kendall submarket of Miami, Florida. The Falls Property consists of 10 retail buildings ranging from one to three stories and is designed around an approximately one million-gallon waterscape with bridges and waterfalls. The Falls Property functions as a daily-needs, fitness, dining, entertainment and lifestyle destination within the Kendall submarket of Miami-Dade County. The Falls Property’s open-air design, approximately one million-gallon waterscape, diversified tenant mix and recent capital investment program support recurring visitation and differentiate the center from more traditional enclosed mall formats. The Falls Property is located between the Pinecrest and Palmetto Bay neighborhoods of Miami, with nearby access to Florida’s Turnpike and South Dixie Highway, as well as public transportation via the Miami Metrorail, which provides service to Coral Gables, Downtown Miami and Miami International Airport. 

The Falls Property is anchored by Macy’s (240,000 SF; 33.7% of NRA; 3.5% of underwritten base rent), as well as several non-traditional lifestyle and entertainment focused anchors including LifeTime Fitness (102,600 SF; 14.4% of NRA; 15.0% of underwritten base rent), Regal Cinema (39,746 SF; 5.6% of NRA; 6.1% of underwritten base rent) and The Fresh Market (21,720 SF; 3.1% of NRA; 2.3% of underwritten base rent). With more than 90 leased and temporary tenants across national, local, fitness, furniture, apparel, accessories, food and beverage, service and entertainment categories, The Falls Property benefits from a granular rent roll with limited exposure to any single tenant or industry. Aside from Macy’s and LifeTime Fitness, no other tenant occupies more than 5.6% of net rentable area. The Falls Property has maintained an average occupancy of 96.8% between 2019 and 2025.

Since 2015, the borrower sponsors have invested $71.0 million in capital improvements at The Falls Property, including the redevelopment of the former Bloomingdale’s anchor box for LifeTime Fitness, a 2024 common-area renovation and the renovation of the 12-screen Regal Cinema into a Regal Bistro format. These investments have repositioned portions of The Falls Property toward recurring fitness, food-and-beverage and entertainment demand, while maintaining The Falls Property’s open-air lifestyle center format. Tenant sales trends support The Falls Property’s repositioning and traffic profile. Gross property sales increased from $150.1 million in 2024 to $178.8 million in 2025 and $183.8 million for the trailing twelve-month period ending February 2026. Inline sales for tenants under 10,000 SF were approximately $587 PSF for the trailing twelve-month period ending February 2026, and approximately $424 PSF excluding Apple. 

The introduction of LifeTime Fitness to The Falls Property was the first step in the borrower sponsors’ long term business plan in shifting tenancy and foot traffic away from traditional mall anchors, introducing a more durable and dynamic offering. LifeTime Fitness supports The Falls Property’s daily-use profile by generating recurring visitation rather than relying solely on discretionary retail trips. The location caters to more than 3,000 daily members and includes fitness, spa, café and indoor/outdoor aquatic amenities. The Fresh Market is a specialty supermarket focused on fresh produce, premium foods and a differentiated shopping environment. The Fresh Market’s presence

 A-3-50 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

is intended to reinforce The Falls Property’s role as a daily lifestyle center rather than solely a discretionary retail destination. Comparable sales trends also indicate stability across tenants that have not expanded or contracted. For in-line tenants less than 10,000 SF (excluding restaurants), current in-line tenant sales increased from $89.9 million in 2023 to $111.3 million for TTM February 2026, representing a 23.8% increase, or a 10.3% compound annual growth rate. Excluding Apple, in-line tenant sales increased from $57.6 million in 2023 to $75.5 million for TTM February 2026 representing a 31.1% increase, or a 13.3% compound annual growth rate.

According to a third party report, The Falls Property attracts more than 5.7 million annual visitors, representing an approximately 28.8% increase from 4.4 million visitors in 2023. According to a third party market research report, several tenants rank among the most visited locations for their respective chains in the state, including LifeTime Fitness, which ranks first of four Florida locations, and The Fresh Market, which ranks seventh of 49 Florida locations and in the 87th percentile nationally. These visitation trends are further supported by The Falls Property’s mix of dining and entertainment uses, including the recently renovated Regal Cinema, True Food Kitchen, Shake Shack, Bulla Gastrobar, P.F. Chang’s China Bistro, BJ’s Restaurant and Brewhouse and other food and beverage operators.

Major Tenants. The three largest tenants based on net rentable area are Macy’s, LifeTime Fitness and Regal Cinema.

Macy’s (240,000 square feet, 33.7% NRA, 3.5% of underwritten base rent): Founded in 1858, Macy’s is a United States department store chain. As of January 31, 2026, Macy’s had approximately 432 Macy’s-branded stores across the United States, Puerto Rico, and Guam and employs about 90,000 people company-wide. Macy’s has been a tenant at The Falls Property since 1995, has a lease expiration date on July 31, 2037, four, ten-year renewal options remaining and no termination options. 

LifeTime Fitness (102,600 square feet, 14.4% NRA, 15.0% underwritten base rent): LifeTime Fitness is a premier athletic country club in the United States, offering a wide range of programs and amenities designed to enhance overall well-being. Amenities within the LifeTime Fitness location at The Falls Property include an indoor pool, kids academy, spa, sauna, steam room, whirlpool and pickleball courts. LifeTime Fitness currently operates approximately 180 athletic country clubs across the United States and Canada. LifeTime Fitness has occupied its leased space at The Falls Property since 2023 under a lease that expires in January 2044 and has three, five-year renewal options and no termination options.

Regal Cinema (39,746 square feet, 5.6% of NRA, 6.1% of underwritten base rent): Regal Cinema (“Regal”) is an American movie theater chain founded in 1989 and headquartered in Knoxville, Tennessee. According to the appraisal, Regal operates one of the largest and most geographically diverse theater circuits in the United States, with more than 7,200 screens in almost 550 theaters across more than 45 states, American Samoa, the District of Columbia, Guam and the Northern Mariana Islands. Regal operates a 12-screen cinema at The Falls Property. Year-to-date March 2026 gross sales totaled approximately $1.9 million, or approximately $158,000 per screen, representing a 263% increase compared with 2025 pre-renovation gross sales. Regal has occupied its leased space at The Falls Property since 1980. Regal’s lease expires in January 2036 and has two, five-year renewal options and no termination options.

The following table presents certain information relating to the historical and current occupancy of The Falls Property:

Historical and Current Occupancy(1)
                 
  2019 2020 2021 2022 2023 2024 2025 Current(2)
Occupancy Excluding Temporary Tenants 94.5% 80.0% 85.9% 82.4% 82.4% 88.6% 90.2% 93.3%
Occupancy Including Temporary Tenants 98.4% 89.4% 98.2% 98.0% 97.8% 98.0% 97.8% 95.6%
(1)Historical occupancies are as of December 31 for each respective year.
(2)Current Occupancy is based on the underwritten rent roll dated June 1, 2026.
 A-3-51 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

The following table presents certain information relating to the largest tenants at The Falls Property:

Tenant Summary(1)

Tenant

Credit Rating (Moody’s/
S&P/Fitch)(2)
Net Rentable Area (SF) % of Net Rentable Area U/W
Base Rent
% of Total U/W Base Rent U/W Base Rent
Per SF
Lease Expiration Term. Option (Y/N)
Anchor Tenants                
Macy's Ba2/BB+/BBB- 240,000 33.7% $525,000 3.5% $2.19 7/31/2037 N
LifeTime Fitness NR/NR/BB

102,600

14.4%

$2,262,000

15.0%

$22.05

1/31/2044 N
Anchor Tenants Subtotal/Wtd. Avg. 342,600 48.2% $2,787,000 18.5% $8.13    
                 
Major Tenants                
Regal Cinema NR/NR/NR 39,746 5.6% $911,500 6.1% $22.93 1/31/2036 N
The Fresh Market NR/NR/NR 21,720 3.1% $350,500 2.3% $16.14 8/31/2027 N
Arcade Time Entertainment NR/NR/NR 12,167 1.7% $547,515 3.6% $45.00 11/30/2030 N
Merrill Lynch A1/NR/AA- 12,000 1.7% $560,439 3.7% $46.70 6/30/2032 N
Activate Games NR/NR/NR 11,442 1.6% $394,749 2.6% $34.50 8/31/2036 N
Apple(3) Aaa/AA+/NR 11,328 1.6% $637,766 4.2% $56.30 10/31/2037 Y(4)
Victoria's Secret B1/BB-/NR 8,937 1.3% $325,664 2.2% $36.44 1/31/2027 N
Brooks Brothers NR/NR/NR

8,895

1.3%

$323,449

2.2%

$36.36

1/31/2027 N
Major Tenants Subtotal/Wtd. Avg. 126,235 17.7% $4,051,583 26.9% $32.10    
                 
Other Tenants  

194,707

27.4%

$8,202,940

54.5%

$42.13

   
Occupied Subtotal/Wtd. Avg.   663,542 93.3% $15,041,523 100.0% $22.67    
                 
Vacant Space(5)  

47,905

6.7%

         
Total/Wtd. Avg.   711,447 100.0%          
(1)Based on the underwritten rent roll as of June 1, 2026.
(2)Certain ratings are those of the parent company whether or not the parent guarantees the lease.
(3)Based on the Apple Expansion Space. Landlord work is being performed in the Apple Expansion Space, and the tenant has not yet taken occupancy of such space. It is anticipated that the Apple Expansion Space will be delivered to Apple in early 2027, and the store will open later in 2027. Rent for the Apple Expansion Space is required to commence on the earlier of (i) the date that the tenant opens for business and (ii) the required completion date. The required completion date is, subject to force majeure, the 270th day after the last to occur of (i) the landlord’s delivery of possession of the premises to the tenant with the landlord’s work complete in the required delivery condition, (ii) the landlord’s approval of the tenant’s plans, provided that the tenant submits its plans in accordance with the timetable in the lease, and (iii) the tenant’s receipt of all necessary governmental permits and approvals for the tenant’s work in the leased premises, provided the tenant applies for such permits and approvals within 30 days of full execution of the lease (which took place July 29, 2026) and thereafter diligently and in good faith pursues approval thereof, provided the tenant is not required to accept its space prior to January 4, 2027. At origination, $417,022 was reserved for gap rent for the Apple Expansion Space in excess of the rent under the Apple Original Space for the period from July 2026 through October 2027. We cannot assure you that Apple will take occupancy of the Apple Expansion Space, or commence paying rent for such space, as expected or at all. The Apple Original Lease remains in effect until the date that is 45 days after delivery of the Apple Expansion Space, at which point it terminates automatically, and Apple continues to be required to pay rent under such lease until terminated.
(4)The lease for the Apple Expansion Space provides that the tenant may terminate such lease if the landlord fails to deliver the premises to the tenant pursuant to the requirements of the lease by June 30, 2027.
(5)Vacant Space includes temporary tenants. Temporary tenants at The Falls Property include 16,368 SF or 2.3% of NRA, which results in a physical occupancy of 95.6% based on the underwritten rent roll as of June 1, 2026.
 A-3-52 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

The following table presents certain information relating to the sales history of certain tenants of The Falls Property:

Sales Performance History(1)
 
  2024 PSF 2025 PSF TTM Feb-2026 PSF TTM Feb-2026 PSF / Occ. Cost(2)(3)
Gross Property Sales $150,140,778 $178,770,258 $183,807,118 $306 / 9.8%
Sales (Inline < 10,000 SF) $533 $571 $587 $587 / 10.5%
Sales (Inline < 10,000 SF excl. Apple) $374 $416 $424 $424 / 14.5%
Anchor Tenants $70 $141 $144 $144 / 6.6%
Inline > 10,000 SF $367 $324 $338 $338 / 13.1%
(1)All sales information presented above is based upon information provided by the borrower sponsors. In certain instances, sales figures represent estimates because the tenants are not required to report, or otherwise may not have reported sales information on a timely basis. Further, because sales are self-reported, such information is not independently verified by the borrower sponsors. These sales figures are not reflective of sales PSF of the entirety of the premises, as not all tenants are required to report sales. Finally, the sales figures are reflective of historical sales for in-place tenants at the property and do not include prior year sales for tenants that have since vacated The Falls Property. Sales (Inline < 10,000 SF), Sales (Inline < 10,000 SF excl. Apple), Anchor Tenants and Inline > 10,000 SF figures for 2024, 2025 and TTM Feb-2026 represent the PSF value.
(2)Wtd. Avg. Occupancy Cost is calculated based on the sum of contractual rent and reimbursements divided by gross sales, weighted on total reported sales. Contractual rent and reimbursements are based on the underwritten rent roll dated June 1, 2026.
(3)Sales figures and TTM Feb-2026 PSF / Occ. Cost are based on the pre-expansion Apple lease (8,349 SF/ $325,000 annual rent).

The following table presents certain information relating to the lease rollover schedule at The Falls Property:

Lease Rollover Schedule(1)
Year Number of Leases Expiring Net Rentable Area Expiring

% of NRA Expiring

UW Base
Rent Expiring
% of UW Base Rent Expiring Cumulative Net Rentable Area Expiring Cumulative % of NRA Expiring Cumulative UW Base Rent Expiring Cumulative % of UW Base Rent Expiring
Vacant(2) NAP 47,905 6.7% NAP NAP  47,905 6.7% NAP NAP
2026 & MTM 5 11,348 1.6% 359,269 2.4% 59,253 8.3% $359,269 2.4%
2027 21 89,108 12.5% 3,038,551 20.2%   148,361 20.9% $3,397,820 22.6%
2028 13 37,212 5.2% 1,453,684 9.7% 185,573 26.1% $4,851,504 32.3%
2029 10 15,644 2.2% 733,805 4.9% 201,217 28.3% $5,585,309 37.1%
2030 7 25,139 3.5% 1,297,542 8.6% 226,356 31.8% $6,882,851 45.8%
2031 4 17,014 2.4% 626,632 4.2% 243,370 34.2% $7,509,483 49.9%
2032 6 32,478 4.6% 1,608,030 10.7%   275,848 38.8% $9,117,513 60.6%
2033 1 8,103 1.1% 323,553 2.2% 283,951 39.9% $9,441,066 62.8%
2034 3 13,201 1.9% 410,571 2.7% 297,152 41.8% $9,851,637 65.5%
2035 2 2,998 0.4% 158,264 1.1% 300,150 42.2% $10,009,901 66.5%
2036 4 57,369 8.1% 1,606,855 10.7%   357,519 50.3% $11,616,756 77.2%
2037 & Beyond 3 353,928 49.7% 3,424,766 22.8%   711,447 100.0% $15,041,523 100.0%
Total 79 711,447 100.0% $15,041,523 100.0%            
(1)Information is based on the underwritten rent roll as of June 1, 2026. Certain tenants may have lease termination options that are not reflected in the Lease Rollover Schedule.
(2)Vacant Space includes temporary tenants. Temporary tenants at The Falls Property include 16,368 SF or 2.3% of NRA, which results in a physical occupancy of 95.6% based on the underwritten rent roll as of June 1, 2026.
 A-3-53 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

The following table presents certain information relating to the historical and underwritten cash flows of The Falls Property:

Cash Flow Analysis(1)(2)  
  2023 2024 2025 3/31/2026 TTM UW UW Per SF
Base Rent(3) $13,626,964 $13,995,620 $14,066,906 $14,166,377 $15,041,523 $21.14
Rent Steps $0 $0 $0 $0 $198,856 $0.28
Percentage Rent $387,610 $587,565 $1,914,178 $2,522,008 $2,808,422 $3.95
Vacant Income $0 $0 $0 $0 $2,078,316 $2.92
Gross Potential Rent $14,014,574 $14,583,185 $15,981,084 $16,688,385 $20,127,116 $28.29
Reimbursements $5,217,091 $5,825,641 $6,208,001 $6,247,800 $6,006,265 $8.44
Gross Potential Income $19,231,665 $20,408,826 $22,189,085 $22,936,185 $26,133,381 $36.73
Vacancy & Bad Debt $173,891 ($110,090) ($235,015) ($218,979) ($2,078,316) ($2.92)
Other Income(4) $1,487,927 $1,626,721 $1,476,306 $1,554,241 $1,426,227 $2.00
Effective Gross Income $20,893,483 $21,925,457 $23,430,376 $24,271,447 $25,481,293 $35.82
             
Real Estate Taxes $1,974,431 $1,935,556 $2,100,354 $2,096,002 $2,123,665 $2.98
Insurance $747,051 $804,939 $728,521 $712,287 $729,544 $1.03
Other Operating Expenses(5) $4,116,981 $4,353,204 $4,942,313 $5,157,693 $4,970,052 $6.99
Total Expenses $6,838,463 $7,093,699 $7,771,188 $7,965,982 $7,823,261 $11.00
             
Net Operating Income $14,055,020 $14,831,758 $15,659,188 $16,305,465 $17,658,032 $24.82
TI/LC $0 $0 $0 $0 $711,447 $1.00
Replacement Reserves $0 $0 $0 $0 $142,289 $0.20
Net Cash Flow $14,055,020 $14,831,758 $15,659,188 $16,305,465 $16,804,295 $23.62
             
Occupancy % 97.8% 98.0% 97.8% 95.6% 88.0%(6)  
NCF DSCR 1.53x 1.61x 1.70x 1.77x 1.83x  
NOI Debt Yield 10.8% 11.4% 12.0% 12.5% 13.6%  
(1)Based on the underwritten rent roll as of June 1, 2026.
(2)Certain items such as interest expense, interest income, depreciation, amortization, debt service payments and any other non-recurring items were excluded from historical presentation and are not considered for the underwritten cash flow.
(3)Base Rent is inclusive of rental income associated with the Apple expansion lease, which was executed on July 29, 2026.
(4)Other Income includes temporary tenant rents and miscellaneous property income.
(5)Other Operating Expenses includes management fees, utilities, security, janitorial, food court, landscape, administrative, repair and maintenance, advertising and promotion, and other miscellaneous property expenses.
(6)Represents underwritten economic occupancy.

Appraisal. According to the appraisal as of April 14, 2026, The Falls Property had an “as-is” appraised value of $209,200,000.

Appraisal Valuation Summary(1)
Property Appraised Value Capitalization Rate
The Falls $209,200,000 7.75%
(1)Source: Appraisal.

Environmental Matters. According to the Phase I environmental report, dated April 22, 2026, there was no evidence of any recognized environmental conditions at The Falls Property.

The Market. The Falls Property is located in Miami, Florida within Miami-Dade County. The Falls Property is situated on approximately 55 acres at the intersection of US 1 and SW 136th Street in Miami, Florida. The Falls Property is located in the Kendall/Pinecrest area of unincorporated Miami-Dade County, approximately 14 miles south of the Miami central business district. The immediate area surrounding The Falls Property is built out with a mixture of retail, community shopping centers, outparcel restaurants, institutional uses, light industrial uses and surrounding residential neighborhoods. According to the appraisal, The Falls Property benefits from access and visibility along two heavily traveled corridors. The Falls Property is adjacent to South Dixie Highway, which carries approximately 58,000 vehicles per day, and SW 136th Street, which carries approximately 20,000 vehicles per day. The appraisal indicates that the 2025 population within a one-, three- and five-mile radius of The Falls Property was 10,441, 99,228 and 273,634, respectively, with average household income of $169,966, $186,437 and $154,993, respectively, within the same radii.

 A-3-54 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

According to the appraisal, The Falls Property is located within the Kendall retail submarket of the Miami-Dade County retail market. The Kendall retail submarket has limited vacancy and above-average occupancy. As of the fourth quarter of 2025, the Kendall retail submarket contained approximately 22.2 million SF of retail space, with an occupancy rate of 97.6% and average asking rent of $48.87 PSF on a triple-net basis.

The following table presents certain information relating to the appraisal’s market rent conclusions for The Falls Property.

Market Rent Summary(1)
  Market Rent Lease Terms TI Allowance (PSF) New / Renewal Leasing Commissions New / Renewal
Anchor $4.00 15 $25.00 / $0.00 4.0% / 2.0%
Grocery Anchor $18.00 15 $25.00 / $0.00 4.0% / 2.0%
Fitness Anchor $23.00 15 $25.00 / $0.00 4.0% / 2.0%
Theater $23.00 15 $25.00 / $0.00 4.0% / 2.0%
Bank / Restaurant $48.00 10 $25.00 / $0.00 4.0% / 2.0%
Outparcel Restaurant $60.00 10 $25.00 / $0.00 4.0% / 2.0%
In-line Over 10,000 SF $35.00 5 $20.00 / $0.00 6.0% / 3.0%
In-line 5,001 - 10,000 SF $38.00 5 $20.00 / $0.00 6.0% / 3.0%
In-line 2,501 - 5,000 SF $40.00 5 $20.00 / $0.00 6.0% / 3.0%
In-line 1,001 - 2,500 SF $55.00 5 $20.00 / $0.00 6.0% / 3.0%
In-line 1,000 SF & Under $85.00 5 $20.00 / $0.00 6.0% / 3.0%
(1)Source: Appraisal.

The following table presents certain information relating to competitive shopping centers for The Falls Property:

Competitive Shopping Centers(1)
Property Name/Location Distance to Subject Year Built/Renovated Total NRA (SF) Occupancy Anchor Tenant(s)
The Falls NAP 1980-1997 / 2024 711,447 95.6%(2) Macy's
8888 Southwest 136th Street         LifeTime Fitness
 Miami, FL          
Esplanade Palm Beach 75 miles 1979 / 2000 142,980 94.0% Saks Fifth Avenue
150 Worth Avenue          
Palm Beach, FL          
Bal Harbour Shops 21 miles 1965 / 2024 924,216 100.0% Saks Fifth Avenue
9700 Collins Avenue         Neiman Marcus
Bal Harbour, FL          
Midway Crossings 8.9 miles 1970 / NAP 666,741 89.0% Costco, Home Depot, Aldi, Burlington,
7795 W Flagler St         Marshall's, Ross Dress for Less,
Miami, FL         Old Navy, Five Below, Micro Center
The Dolphin Mall(3) 11 miles 2001 / 2015 1,427,537 97.0% Burlington Coat Factory, Dolphin 19 Cinemas
11250 NW 25th Street         Dave & Busters, Marshalls, HomeGoods,
Miami, FL         Ross Dress for Less, Sam Ash Music,
          Old Navy, Group USA, Forever 21
          Bass Pro Shops
Brickell City Centre Retail(3) 12 miles 2016 / NAP 496,508 99.0% Saks Fifth Avenue
700 S Miami Avenue          
Miami, FL          
Westland Mall 15 miles 1970 / NAP 238,607 89.0% JC Penney
1675 West 49th Street         Macy's
Hialeah, FL          
(1)Source: Appraisal, unless otherwise indicated.
(2)Based on the underwritten rent roll as of June 1, 2026. Occupancy presented above is inclusive of temporary tenants.
(3)Owned by an affiliate of one or more of the borrower sponsors.

The Borrower. The borrower is The Falls Shopping Center Associates LLC, a single purpose, bankruptcy remote single member Delaware limited liability company with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of The Falls Whole Loan.

The Borrower Sponsors. The borrower sponsors for The Falls Whole Loan are Simon Property Group, L.P. (“Simon”) and GMPTS Limited Partnership (collectively the “Borrower Sponsors”). The non-recourse carveout guarantor is Simon. Simon’s liability as the non-recourse carveout guarantor (or if any affiliate of Simon is the non-recourse carveout guarantor) for all guaranteed obligations, including environmental indemnity, is limited to 20% ($26,000,000) of the then-outstanding amount of The Falls Whole Loan, plus all reasonable

 A-3-55 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

out-of-pocket costs and expenses incurred in the enforcement of the guaranty or preservation of the lender’s rights under the guaranty. Simon is the operating partnership of Simon Property Group, Inc, an Indiana corporation (NYSE: SPG / S&P: A-), which is a self-administered and self-managed real estate investment trust specializing in the ownership, management and development of shopping, dining, entertainment and mixed-use destinations. As of December 31, 2025, Simon had ownership interests in 212 income-producing properties in the United States, which consisted of 108 malls, 70 premium outlets, six lifestyle centers and twelve other retail properties across 38 states and Puerto Rico encompassing a total of approximately 188.4 million square feet. Additionally, as of December 31, 2025, Simon had ownership interests in 42 international premium outlets, designer outlets and luxury outlet properties primarily located in Asia, Europe and Canada. Simon or an affiliate is also a borrower sponsor under the Colorado Mills, Arizona Mills and Pismo Beach and Queenstown Premium Outlets mortgage loans being contributed to the Benchmark 2026-B44 securitization.

General Motors Pension Trust (the “GM Pension Trust”) comprises the defined benefit retirement plans sponsored by General Motors LLC and operates as a diversified institutional investment platform with multi-asset exposure, including investments in real estate and other alternative asset classes. GMPTS Limited Partnership is a subsidiary of the GM Pension Trust.

Property Management. The Falls Property is managed by Simon Management Associates II, LLC, an affiliate of the borrower sponsors.

Initial and Ongoing Reserves. At origination, the borrower deposited approximately (i) $417,022 into a gap rent reserve with respect to the Apple Expansion Lease, (ii) $7,453,125 into an outstanding lease obligations reserve, and (iii) $3,000,000 into Apple Lease reserve. 

Tax Escrows – During a Lockbox Event Period (as defined below), if taxes and other charges are not paid by the borrower prior to the assessment of any penalty for late payment and prior to delinquency, or if the borrower fails upon request to provide reasonably satisfactory evidence that such real estate taxes and other charges have been timely paid, the borrower is required to make a monthly deposit equal to 1/12th of the real estate taxes and other charges that the lender reasonably estimates will be payable during the next 12 months.

Insurance Escrows – During a Lockbox Event Period, if the borrower has not provided satisfactory evidence to the lender that The Falls Property is covered by policies maintained as part of a reasonably acceptable blanket insurance policy, the borrower is required to make a monthly deposit equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverage afforded by the policies upon expiration. As of the origination date, The Falls Property was covered by a blanket insurance policy acceptable to the lender.

Replacement Reserves – During a Lockbox Event Period, the borrower is required to make monthly deposits of $11,857 to be used for replacements and repairs required to be made at The Falls Property.

Rollover Reserve – During a Lockbox Event Period, the borrower is required to make monthly deposits of $59,287 for lease rollover reserves.

Outstanding Lease Obligations – At origination, the borrower was required to make an upfront deposit of $7,453,125 to cover outstanding landlord obligations under specified leases set forth in The Falls Whole Loan documents.

Gap Rent Reserve – At origination, the borrower was required to make an upfront deposit of $417,022 to cover rent credits or abatements under specified existing leases set forth in The Falls Whole Loan documents.

The borrower may deliver letters of credit in lieu of cash deposits otherwise required for the tax escrows, insurance escrows, replacement reserves, rollover reserves, outstanding tenant improvements and leasing commissions reserve and gap rent reserve upon not less than 10 days’ written notice to the lender.

Apple Lease Reserve – At origination, the borrower was required to deposit $3,000,000 with the lender in connection with the Apple tenant expansion lease. The borrower had the right to request release of the funds within the Apple Lease Reserve upon the execution of the Apple expansion lease. If the Apple expansion lease fails to be executed or the material economic terms of the Apple expansion lease are amended prior to execution such that rent payable by Apple does not result in a debt yield of at least 13.13%, the Apple Lease Reserve is required to remain with the lender until the borrower delivers an officer’s certificate certifying that leases have been executed such that the 13.13% minimum debt yield has been met, together with an updated rent roll. The Apple Lease Reserve has been released in connection with the execution of the Apple Expansion Lease.

With respect to the Outstanding Lease Obligations Reserve and Gap Rent Reserve, the borrower may alternatively deliver a reserve guaranty in lieu of the cash deposit.

 A-3-56 

Retail – Anchored

8888 Southwest 136th Street

Miami, FL 33176

Collateral Asset Summary – Loan No. 5

The Falls

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$50,000,000

62.1%

1.83x

13.6%

A “Lockbox Event Period” means the period commencing upon the occurrence of any of the following: (i) an event of default; (ii) a bankruptcy action of the borrower; (iii) a bankruptcy action of the property manager if the property manager is an affiliate of the borrower and the property manager is not replaced within 60 days with a qualified manager; or (iv) a Debt Yield Trigger Event (as defined below) (each a “Lockbox Event”). A Lockbox Event Period will end upon the occurrence of the applicable Lockbox Termination Event (as defined below); provided, however, that no other Lockbox Event or event of default is continuing, provided that the borrower may not cure a Lockbox Event more than five times in the aggregate during the term of The Falls Whole Loan, the borrower may not cure a Lockbox Event triggered by a bankruptcy action of the borrower at any time during the term of The Falls Whole Loan and the borrower must pay the lender’s reasonable out-of-pocket expenses incurred in connection with the applicable Lockbox Termination Event.

A “Debt Yield Trigger Event” occurs if the debt yield, based on the trailing four calendar quarter period immediately preceding the applicable determination date, is less than 10.50% for two consecutive calendar quarters. A Debt Yield Trigger Event will be cured upon (i) achievement of a debt yield equal to or greater than 10.50% for two consecutive calendar quarters, (ii) the borrower’s prepayment of a portion of The Falls Whole Loan in an amount sufficient to cause the debt yield to be not less than 10.50%, or (iii) the borrower’s delivery to the lender of cash, U.S. Obligations (as defined below), other acceptable securities or a letter of credit in an amount equal to the Debt Yield Cure Collateral Amount (as defined below) (each a “Debt Yield Trigger Event Cure”). No yield maintenance premium, prepayment premium or other penalty or fee will be due in connection with any such partial prepayment that occurs on or after the lockout period expiration date (provided that no such premiums, penalties or fees will be due in connection with any such partial prepayment occurring prior to the lockout period expiration date other than the yield maintenance premium).

A “Lockbox Termination Event” means, as applicable, (i) if the related Lockbox Event is caused solely by a Debt Yield Trigger Event, the achievement of a Debt Yield Trigger Event Cure; (ii) if the related Lockbox Event is caused solely by an event of default, the lender’s acceptance of a cure of such event of default, which the lender is not obligated to accept and may accept or reject in its sole and absolute discretion, provided that the lender has not accelerated The Falls Whole Loan, moved for a receiver or commenced foreclosure proceedings; or (iii) if the related Lockbox Event is caused solely by a bankruptcy action of the manager, the borrower’s replacement of the manager with a qualified manager under a replacement management agreement within 60 days, or the discharge or dismissal of such bankruptcy action of the manager within 90 days without adverse consequences to The Falls Property or The Falls Whole Loan.

The “Debt Yield Cure Collateral Amount” means, during the continuance of a Debt Yield Trigger Event, the amount which, if applied to the repayment of The Falls Whole Loan, would result in a debt yield equal to 10.50%.

“U.S. Obligations” means non-redeemable securities evidencing an obligation to timely pay principal and/or interest in a full and timely manner that are (a) direct obligations of the United States of America for the payment of which its full faith and credit is pledged, or (b) to the extent acceptable to the rating agencies, other “government securities” within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended.

Lockbox / Cash Management. The Falls Whole Loan is structured with a hard lockbox and springing cash management. The borrower and property manager are required to direct all tenants to pay rents directly into the lockbox account and to deposit any rents or other income otherwise received into the lockbox account within two business days of receipt. If no Lockbox Event Period is continuing, all immediately available funds in the lockbox account are required to be transferred to an account designated by the borrower. During the continuance of a Lockbox Event Period, all funds in the lockbox account are required to be swept weekly to a lender-controlled cash management account and applied in accordance with The Falls Whole Loan documents. During the continuance of a Lockbox Event Period, any excess cash flow is required to be deposited into an excess cash flow reserve account as additional security for The Falls Whole Loan. During the continuance of an event of default, all funds in the cash management account may be applied by the lender in such order and priority as the lender determines in its sole discretion.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. The borrower is permitted without the lender’s consent to make transfers of non-income producing portions of The Falls Property, subject to satisfying certain conditions related to zoning matters, complete tax lots, legal subdivision, ingress and egress, and customary REMIC conditions.

Ground Lease. None.

 A-3-57 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

 A-3-58 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

 A-3-59 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

 A-3-60 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

Mortgage Loan Information   Property Information
Loan Seller: JPMCB   Single Asset / Portfolio: Single Asset
Loan Purpose: Acquisition   Property Type – Subtype: Office – CBD
Borrower Sponsor: 601W Companies LLC   Collateral: Fee
Borrower: One Dag Owner LP   Location: New York, NY
Original Balance(1): $40,100,000   Year Built / Renovated: 1972 / 2005
Cut-off Date Balance(1): $40,100,000   Property Management: Rockhill Management, L.L.C.
% by Initial UPB: 5.0%   Size: 817,136 SF
Interest Rate: 6.76070%   Appraised Value / Per SF(7): $289,480,209 / $354
Note Date: June 5, 2026   Appraisal Date: April 15, 2026
Original Term: 120 months   Occupancy: 70.4% (as of May 1, 2026)
Amortization: Interest Only, Amortizing Balloon   UW Economic Occupancy: 70.5%
Original Amortization(2): 360   Underwritten NOI(8)(9): $23,866,532
Interest Only Period: 60 months   Underwritten NCF(9): $21,751,696
First Payment Date: July 6, 2026      
Maturity Date: June 6, 2036   Historical NOI
Additional Debt Type(1): Pari Passu / Mezzanine   Most Recent NOI(8): $18,418,055 (TTM March 31, 2026)
Additional Debt Balance(1): $134,900,000 / $40,000,000   2025 NOI(10): $17,815,677
Call Protection: L(29),D(86),O(5)   2024 NOI(10): $21,739,455
Lockbox / Cash Management: Hard / In-Place   2023 NOI: $23,988,799
Reserves(3)   Financial Information(1)
  Initial Monthly Cap     Whole Loan Total Debt
          Cut-off Date Loan / SF: $214 $263
Taxes: $6,203,117 $1,466,627 NAP   Maturity Date Loan / SF: $202 $251
Insurance: $0 Springing NAP   Cut-off Date LTV: 60.5% 74.3%
Replacement Reserve(4): $1,566,273 $17,024 $1,000,000   Maturity Date LTV: 57.0% 70.8%
TI/LC(5): $5,000,000 $187,260 $11,235,620   UW NOI DY: 13.6% 11.1%
Other Reserves(6): $54,945,177 $0 NAP   UW NCF DSCR: 1.59x 1.20x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan $175,000,000 55.9 %   Purchase Price(11) $212,790,012 68.0 %
Mezzanine Loan Amount 40,000,000 12.8     Upfront Reserves 67,714,567 21.6
Borrower Sponsor Equity 97,915,283 31.3     Lease Renewal Holdback(9) 25,000,000 8.0
        Closing Costs 7,410,704 2.4
Total Sources $312,915,283 100.0 %   Total Uses $312,915,283 100.0 %
(1)The One Dag Mortgage Loan (as defined below) is part of the One Dag Whole Loan (as defined below), which is comprised of five pari passu promissory notes with an aggregate original principal balance and Cut-off Date Balance of $175,000,000. The Financial Information in the chart above under the heading "Whole Loan" is based solely on the aggregate outstanding principal balance as of the Cut-off Date of the One Dag Whole Loan and the Financial Information in the chart above under the heading “Total Debt" is based on the aggregate outstanding principal balance as of the Cut-off Date of the One Dag Whole Loan and a mezzanine loan (the “One Dag Mezzanine Loan”) (See “Current Mezzanine or Secured Subordinate Indebtedness”).
(2)Payments on the One Dag Whole Loan will be interest only for the initial 60 months of the loan term, followed by a planned amortization schedule thereafter calculated based on a 360 month schedule and the sum of the One Dag Whole Loan and the One Dag Mezzanine Loan with all amortization allocated to the One Dag Whole Loan. The One Dag Mezzanine Loan will be interest only for the entirety of the loan term. For further information, please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Due Dates; Mortgage Rates; Calculations of Interest” in the Preliminary Prospectus.
(3)See “Initial and Ongoing Reserves”.
(4)Replacement Reserve cap excludes the initial deposit of $1,566,273.
(5)TI/LC Reserve cap of $11,235,620 applies upon the achievement of the One Dag Total Debt Debt Yield (as defined below) and the One Dag Whole Loan Debt Yield (as defined below) of 9.3% and 11.4257%, respectively.
(6)See “Free Rent” and “Outstanding TI”.
(7)Appraised Value is based on the “As Is (Funded Reserve)” value as of April 15, 2026, reflecting an assumption that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements, leasing commissions and capital improvement obligations. The appraisal concluded an “As Is” value as of April 1, 2026, for the One Dag Property (as defined below) of $225,000,000, which results in a One Dag Whole Loan Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 77.8% and 73.4%, respectively, and 95.6% and 91.2%, respectively, based on the combined balance of the One Dag Whole Loan and the One Dag Mezzanine Loan. The appraisal’s “As Is (Funded Reserve)” and the “As Is” values are subject to certain extraordinary assumptions that the Sweden and Chile leases would be executed. The respective renewal leases were executed subsequent to the origination date and the related lease renewal holdback has been released.
(8)The increase from Most Recent NOI to Underwritten NOI is primarily attributed to burn off of free rent associated with recent leases.
(9)UW NOI and UW NCF are inclusive of rental income and related reimbursements for two tenants, The Kingdom of Sweden (“Sweden”) and The Republic of Chile (“Chile”), for which renewal leases were executed subsequent to the origination date. The One Dag Whole Loan is structured with an upfront holdback in the form of a lease renewal reserve in the amount
 A-3-61 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

 of $25,000,000, which has been released following the execution of Sweden and Chile renewal leases.
(10)The decline from 2024 NOI to 2025 NOI is primarily attributed to free rent associated with recent leases along with an increase in expenses.
(11)The borrower sponsor acquired the One Dag Property for a gross purchase price of $265,250,000. Purchase Price above reflects the net purchase price accounting for certain seller credits in the amount of $54,945,177 for outstanding lease obligations, the outstanding portion of which was reserved at origination

The Loan. The sixth largest mortgage loan (the “One Dag Mortgage Loan”) is part of a whole loan (the “One Dag Whole Loan”) evidenced by five pari passu promissory notes with an aggregate outstanding balance of $175,000,000 secured by the borrower’s fee interest in an 817,136 SF office property in New York, New York (the “One Dag Property”). The non-controlling Notes A-2-1 and A-3-2 with an aggregate outstanding principal balance as of the Cut-off Date of $40,100,000 will be contributed to the Benchmark 2026-B44 securitization trust. The scheduled maturity date of the One Dag Whole Loan is June 6, 2036.

The relationship between the holders of the One Dag Whole Loan is governed by a co-lender agreement. The One Dag Whole Loan is being serviced pursuant to the pooling and servicing agreement for the BANK 2026-BNK52 transaction, as described under “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the Preliminary Prospectus.

Whole Loan Summary

Note

Original Balance   Cut-off Date Balance Note Holder Controlling
Piece
A-1 $74,900,000 $74,900,000 BANK 2026-BNK52 Yes
A-2-1 $30,100,000 $30,100,000 Benchmark 2026-B44 No
A-2-2 $30,000,000 $30,000,000 MSBAM 2026-C36 No
A-3-1 $30,000,000 $30,000,000 BMO 2026-C15 No
A-3-2 $10,000,000 $10,000,000 Benchmark 2026-B44 No
Whole Loan $175,000,000 $175,000,000    

The Property. Located in the UN District of Midtown Manhattan, the One Dag Property is a Class A, 49-story (with four lower levels), 817,136 SF office tower with ground floor retail located along Second Avenue between East 47th and 48th Streets, within walking distance of the United Nations headquarters. Originally constructed in 1972, the One Dag Property has remained under continuous institutional ownership. Most recently, the prior owner invested approximately $20 million in 2015 to enhance the lobby and modernize core building systems. In connection with the borrower’s acquisition of the One Dag Property, an additional approximately $1.6 million was reserved to be allocated toward future capital investments.

The One Dag Property features a gallery-like, modern sculptural lobby with an on-site café, a flagship retail concourse and an adjoining plaza. Building amenities include high-speed elevators, 227 on-site parking spaces, dedicated conference facilities and unobstructed panoramic views from the upper floors, positioning the One Dag Property as a desirable office destination within Midtown Manhattan, and more specifically, the UN district.

Due to its proximity to the United Nations headquarters, the One Dag Property is a sought-after location for international organizations and diplomatic missions. Political and/or diplomatic tenants occupy approximately 82.5% of the One Dag Property’s total occupied square footage and maintain a weighted average tenure of 17.6 years, with several international tenants in-place for over 30 years, underscoring the durability of the tenant base and the strategic importance of the location. The rent roll also benefits from strong credit quality, with 15 investment-grade tenants comprising 56.0% of occupied NRA and maintaining a remaining weighted average lease term of 10.2 years as of the cut-off date. The One Dag Property has executed leases of approximately 171,817 SF, or 21.0% of NRA since May 31, 2024 (excluding the Kingdom of Sweden and the Republic of Chile). Recently executed leases with the Kingdom of Sweden and the Republic of Chile have added an additional 33,674 SF (4.1% of NRA) in renewal leasing, further supporting near-term occupancy and stability. The One Dag Property’s quality and location provide for a unique value proposition, generating tenant demand and outperformance of the broader midtown Manhattan office market.

Retail space accounts for approximately 5.1% of NRA, comprising of two flagship quality retail boxes (three total units) at grade and below grade level, recently leased to LA Fitness and Whole Foods, each expiring within 2041. Both tenants are currently in the process of building out their spaces and are expected to open in the fall of 2026. LA Fitness will operate its premises under its Club Studio luxury fitness concept, offering boutique-style classes – including HIIT, yoga, pilates and boxing – along with high-end amenities such as recovery labs, cryotherapy and steam rooms. The addition of Whole Foods and a high-end fitness offering is expected to function as a convenient on-site amenity, enhancing the overall tenant experience and competitive positioning of the One Dag Property.

Major Tenants. The three largest tenants based on net rentable area are The United Nations, The Federal Republic of Germany and UK of Great Britain.

 A-3-62 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

The United Nations (112,832 SF, 13.8% of NRA, 18.9% of UW Rent). Founded in 1945, the United Nations is an international organization with the primary mandate of maintaining international peace and security. Comprised of 193 member states, the United Nations is a specialized, non-profit entity that provides a platform for diplomacy to solve global challenges. The United Nations has maintained a presence at the One Dag Property since 2004 through a series of renewals and expansions, most recently in 2021. The United Nations’ lease expires in December 2031. The United Nations’ lease contains one, ten-year extension option and one termination option with respect to either (i) the 4th floor, (ii) the 5th floor, (iii) the 20th floor, or (iv) each of the 4th, 5th, and 20th floors of the premises (such selected premises, the “Termination Premises”) at the United Nations’ option, which if exercised would become effective as of January 2029, subject to 12 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to three months of fixed rent with respect to the selected Termination Premises. 

The Federal Republic of Germany (73,252 SF, 9.0% of NRA, 14.9% of UW Rent). The Federal Republic of Germany executed its lease in April 2025 with a term through February 2038 and one, five-year renewal option. The lease is also subject to a termination option effective in February 2034, requiring 14 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to six months of fixed rent. Additionally, The Federal Republic of Germany may terminate its lease upon the severance or termination of diplomacy by the United States of America and/or the Federal Republic of Germany with the other by official public announcement made by either or both of their respective governments, by giving at least 90 days’ notice, and the payment of a termination fee pursuant to the lease.

UK of Great Britain (49,027 SF, 6.0% of NRA, 9.0% of UW Rent). The UK of Great Britain has occupied its space at the One Dag Property for over 32 years, most recently renewing in 2023. The UK of Great Britain lease expires in March 2041 and includes one, five-year renewal option and one termination option effective in April 2033, subject to 15 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to three months of fixed rent.

 A-3-63 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

The following table presents certain information relating to the largest tenants based on net rentable area of the One Dag Property:

Top Tenant Summary(1)
  Tenant Ratings
Moody’s/S&P/Fitch
Net Rentable Area (SF) % of
Total NRA
UW
Base Rent PSF

UW
Base Rent
% of Total
UW Base Rent
Lease
Exp. Date
The United Nations NR/NR/NR 112,832 13.8% $70.49 $7,953,752 18.9%  12/31/2031(2)
The Federal Republic of Germany Aaa/AAA/AAA 73,252   9.0% $85.50 $6,263,046 14.9%  2/28/2038(3)
UK of Great Britain Aa3/AA/AA- 49,027   6.0% $77.11 $3,780,417 9.0%  3/31/2041(4)
The Population Council, Inc.(5) NR/NR/NR 48,540   5.9% $48.91 $2,374,039 5.6%  12/31/2030
The Government of the French(6) Aa3/A+/A+ 35,070   4.3% $65.82 $2,308,265 5.5%  1/31/2043(7)
LA Fitness(8) NR/NR/NR 33,787   4.1% $47.95 $1,619,999 3.8%  6/30/2041
The Kingdom of Sweden NR/AAA/AAA 23,801   2.9% $70.57 $1,679,631 4.0%  8/31/2041
Permanent Mission of Italy to the United Nations Baa2/BBB+/BBB+ 22,985   2.8% $74.00 $1,700,891 4.0%  12/31/2028
Microsoft Corporation(9) Aaa/AAA/NR 17,546   2.1% $74.08 $1,299,740 3.1%  6/30/2032(10)
Permanent Mission of Norway(11) Aaa/AAA/AAA 17,196   2.1% $80.25 $1,379,959 3.3%  6/30/2034
Largest Tenants   434,036 53.1% $69.95 $30,359,739   72.0%   
Other Tenants   141,122 17.3% $83.50 $11,783,652   28.0%   
Occupied Collateral Total / Wtd. Avg.   575,158 70.4% $73.27 $42,143,390   100.0%   
Vacant Space   241,978 29.6%        
Total / Wtd. Avg. All Owned Tenants   817,136 100.0%          
             
(1)Based on the underwritten rent roll dated May 1, 2026.
(2)The United Nations’ lease is structured with a partial termination option with respect to either (i) the 4th floor, (ii) the 5th floor, (iii) the 20th floor, or (iv) each of the 4th, 5th, and 20th floors of the premises, effective as of January 2029, subject to 12 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to three months of fixed rent with respect to the partial premises selected by the United Nations to be terminated.
(3)The Federal Republic of Germany’s lease is structured with a termination option, effective February 2034, requiring 14 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to six months of fixed rent. Additionally, The Federal Republic of Germany may terminate its lease upon the severance or termination of diplomacy by the United States of America and/or the Federal Republic of Germany with the other by official public announcement made by either or both of their respective governments, by giving at least 90 days’ notice, and the payment of a termination fee pursuant to the lease.
(4)UK of Great Britain’s lease is structured with a termination option, effective as of April 2033, subject to 15 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements plus an amount equal to three months of fixed rent. The UK of Great Britain is entitled to three months of free rent scheduled for April through June of each of 2029, 2034, and 2037.
(5)The Population Council, Inc. leased SF is comprised of 46,194 SF of office space and 2,346 SF of storage space. The Population Council, Inc. subleases 23,097 SF of its leased space to Leech Tishman Robinson Brog, PLLC, currently at a rate of $32.00 PSF, increasing to $37.00 PSF from November 2028 through December 2030 and the sublease is co-terminous with the prime lease term.
(6)The Government of the French leased SF is comprised of 33,678 SF of office space and 1,392 SF of storage space.
(7)The Government of the French lease is structured with a termination option predicated on the following: (i) diplomatic relations between the United States and France are ended, (ii) France is excluded from the United Nations, or (iii) the United Nations is permanently relocated from Manhattan, New York, subject to six months’ prior notice. The termination option is effective as of the last day of a calendar month occurring within 18 months after any of clauses (i), (ii) or (iii) above. The termination option is subject to the payment of unamortized rent concessions and broker commissions. The Government of the French is entitled to 14 months of free rent commencing in December 2026.
(8)LA Fitness was in a free rent period through August 2026 and is under an abated rent period (50%) through May 2027.
(9)Microsoft Corporation’s leased SF is comprised of 16,835 SF of office space and 711 SF of storage space.
(10)Microsoft Corporation’s lease is structured with a termination option, effective as of July 1, 2029, subject to 12 months’ notice and the payment of all unamortized tenant improvements, broker commissions and rental abatements equaling a fixed termination payment of $877,601.
(11)Permanent Mission of Norway’s leased SF is comprised of 16,839 SF of office space and 357 SF of storage space.
 A-3-64 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

The following table presents certain information relating to the tenant lease expirations at the One Dag Property:

Lease Rollover Schedule(1)(2)
Year Number of Leases Expiring Net Rentable Area Expiring % of NRA Expiring UW Base Rent Expiring % of UW Base Rent Expiring Cumulative Net Rentable Area Expiring Cumulative
% of NRA
Expiring
Cumulative UW Base Rent Expiring Cumulative % of UW Base Rent Expiring
MTM/2026(3) 3 2,566 0.3 % $16,784    0.0 % 2,566 0.3% $16,784      0.0%
2027(4) 2 0 0.0   36,039 0.1   2,566 0.3% $52,823      0.1%
2028(4) 3 28,060 3.4   2,089,171 5.0   30,626 3.7% $2,141,994     5.1%
2029 1 16,839 2.1   1,086,116 2.6   47,465 5.8% $3,228,110     7.7%
2030 2 65,379 8.0   3,460,154 8.2   112,844 13.8% $6,688,264   15.9%
2031 3 123,816 15.2   8,752,066 20.8   236,660 29.0% $15,440,330   36.6%
2032 1 17,546 2.1   1,299,740 3.1   254,206 31.1% $16,740,070   39.7%
2033(5) 2 0 0.0   1,158,750 2.7   254,206 31.1% $17,898,820   42.5%
2034 5 72,472 8.9   5,524,565 13.1   326,678 40.0% $23,423,385   55.6%
2035 0 0 0.0   0 0.0   326,678 40.0% $23,423,385   55.6%
2036 2 15,023 1.8   1,191,181 2.8   341,701 41.8% $24,614,566   58.4%
2037 & Thereafter(4) 9 233,457 28.6   17,528,825 41.6   575,158 70.4% $42,143,390   100.0%  
Vacant NAP 241,978 29.6   NAP NAP   817,136 100.0% NAP     NAP
Total 33 817,136   100.0 % $42,143,390  100.0 %        
(1)Based on the underwritten rent roll as of May 1, 2026.
(2)Certain tenants may have termination options that are not accounted for in the Lease Rollover Schedule above.
(3)Inclusive of the property management office comprising 1,928 SF for which there is no attributable underwritten base rent.
(4)Inclusive of telecom space which does not occupy substantial SF at the One Dag Property.
(5)Inclusive of the café amenity (no attributable underwritten base rent) and the on-site parking garage which is leased to and operated by a third party.
 A-3-65 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

The following table presents certain information relating to the historical operating performance and underwritten net cash flows of the One Dag Property:

Operating History and Underwritten Net Cash Flow(1)
  2023 2024 2025 March 2026
TTM
Underwritten UW PSF
Rents In Place(2) $43,705,063 $40,879,425 $38,175,141 $38,602,119 $42,143,394 $51.57
Rent Steps(3) 0 0 0 0 1,935,752 2.37
Straight Line IG Rent(4) 0 0 0 0 583,334 0.71
Vacant Income 0 0 0 0 17,594,617 21.53
Total Reimbursements 1,859,043 2,802,899 2,403,908 2,499,784 2,868,476 3.51
Less Vacancy 0 0 0 0 (17,594,617) (21.53)
Other Income 1,432,685 1,174,929 1,212,592 1,362,620 1,055,106 1.29
Effective Gross Income $46,996,791 $44,857,253 $41,791,641 $42,464,523 $48,586,062 $59.46
Real Estate Taxes 12,485,767 12,486,533 12,728,580 12,696,520 13,113,984 16.05
Insurance 521,010 546,153 439,587 412,094 582,306 0.71
Other Operating Expenses 10,001,215 10,085,112 10,807,797 10,937,854 11,023,240 13.49
Total Expenses $23,007,992 $23,117,798 $23,975,964 $24,046,468 $24,719,530 $30.25
Net Operating Income(5) $23,988,799 $21,739,455 $17,815,677 $18,418,055 $23,866,532 $29.21
Replacement Reserves 0 0 0 0 163,427 0.20
TI/LC 0 0 0 0 1,951,408 2.39
Net Cash Flow $23,988,799 $21,739,455 $17,815,677 $18,418,055 $21,751,696 $26.62
             
Occupancy % 76.9% 70.9% 75.0% 70.4%(2) 70.5%(6)  
NCF DSCR(7) 1.76x 1.59x 1.30x 1.35x 1.59x  
NOI Debt Yield(7) 13.7% 12.4% 10.2% 10.5% 13.6%  
(1)Certain items such as interest expense, interest income, depreciation, amortization, debt service payments and any other non-recurring items were excluded from the historical presentation and are not considered for the underwritten cash flow.
(2)Underwritten Rents in Place is based on the underwritten rent roll dated as of May 1, 2026, and is net of concessions. March 2026 TTM Occupancy % is based on the underwritten rent roll dated as of May 1, 2026.
(3)Represents Underwritten Rent Steps through April 2027.
(4)Represents Underwritten Straight Line IG Rent for investment grade tenants through the lesser of the loan or lease term.
(5)The decline from 2024 NOI to 2025 NOI is primarily attributed to free rent associated with recent leases along with an increase in expenses. The increase from March 2026 TTM to Underwritten NOI is primarily attributed to burn off of free rent associated with recent leases.
(6)Represents Economic Occupancy.
(7)NCF DSCR and NOI Debt Yield are based on the One Dag Whole Loan.

Appraisal. The appraisal concluded to an “As Is (Funded Reserve)” value for the One Dag Property of $289,480,209 as of April 15, 2026, reflecting an assumption that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements, leasing commissions and capital improvement obligations. The appraisal concluded an “As Is” value of $225,000,000 as of April 1, 2026. The appraisal’s “As Is (Funded Reserve)” and the “As Is” values are both subject to the extraordinary assumptions that the leases with the Kingdom of Sweden and the Republic of Chile would be executed. The respective renewal leases were executed subsequent to the origination date and the related lease renewal holdback has been released.

Environmental Matters. According to the Phase I environmental site assessment dated February 13, 2026, there was no evidence of any recognized environmental conditions at the One Dag Property.

The Market. The One Dag Property is located along Second Avenue between East 47th and 48th Streets, within walking distance of both the United Nations headquarters and Grand Central Station. According to the appraisal, the One Dag Property is situated in the East Side/UN office submarket within the broader Manhattan office market. The Manhattan office market continues to lead the nation’s return to office recovery, recording positive net absorption of approximately 7.6 million square feet in 2025, a marked improvement from the negative absorption of 6.2 million square feet in 2024. Leasing activity continues to be characterized by a pronounced flight to quality trend, particularly in Midtown Manhattan, where approximately 85% of leases executed since 2020 have occurred in Class A buildings. Leasing momentum has also been strongest in areas proximate to major transit hubs, including Grand Central Station and Penn Station.

 A-3-66 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

According to third-party market reports, the East Side/UN office submarket has benefited from these broader market trends. As of the fourth quarter of 2025, the submarket began to experience accelerated leasing activity driven by its concentrated tenant base, which includes government, medical and education tenants, as well as more than 150 international consulates and diplomatic missions. The submarket comprises approximately 20.9 million square feet of inventory across 71 buildings and vacancy declined by approximately 1.8% quarter over quarter during the fourth quarter of 2025. As of the fourth quarter of 2025, the East Side/UN office submarket contained an occupancy rate of approximately 79.9% and an average asking rent of $74.69 PSF. 

Total leasing activity in the East Side/UN office submarket reached approximately 1.5 million square feet in 2025, representing a 45.8% increase compared to 2024 levels. Class A space accounted for approximately 97.5% of leasing activity, reinforcing the depth of demand for higher-quality assets within the submarket. Notably, the East Side/UN office submarket has no major new office construction scheduled over the next five years, which is expected to support continued improvement in market fundamentals over the near to medium term.

The following table presents information relating to the appraisal’s market rent conclusions for the One Dag Property:

Market Rent Summary(1)
  Market Rent (PSF) Lease Term
(Months)
Office 2-10 $65.00 120
Office 14-21 $68.00 120
Office 22-30 $70.00 120
Office 31-39 $75.00 120
Office 40-49 $80.00 120
Storage $30.00 120
(1)Source: Appraisal.

The following table presents leasing data for office tenants at comparable properties with respect to the One Dag Property:

Comparable Office Lease Summary(1)
 
Subject/Location Year Built/Renovated Tenant Name Size (SF) Lease Date Lease Term (Yrs.) Rent PSF

One Dag

885 Second Avenue

New York, NY

1972/2005   16,281(2)   17.0(3) $72.48(3)

6 Grand Central

New York, NY

1952/2000 Vac Eck Assocs 10,605 Jan-26 10.2 $73.00

60 East 42nd Street

New York, NY

1930 Haver Analytics 16,042 Jan-26 10.8 $80.00

780 Third Avenue

New York, NY

1984 Amynta Group 11,054 Dec-25 8.8 $76.00

875 Third Avenue

New York, NY

1968 Conference Board Inc. 30,171 Sep-25 23.8 $65.00

777 Third Avenue

New York, NY

1964/2010 First Commerce Bank 13,104 Jul-25 16.6 $72.00

900 Third Avenue

New York, NY

1983 Kirkland & Ellis 17,361 Jul-25 12.2 $64.00
  (1) Source: Appraisal.
  (2)  Based on the underwritten rent roll dated May 1, 2026. Represents the weighted average occupied office space.
  (3) Represents the weighted average based on NRA of office tenants excluding the management office.

The Borrower and the Borrower Sponsor. The borrower for the One Dag Whole Loan is One Dag Owner LP, a single-purpose Delaware limited partnership. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the One Dag Whole Loan. The borrower sponsor is 601W Companies LLC (“601W”), a real estate service company based in New York that acquires, develops, and manages commercial properties. With an asset value of approximately $7 billion, 601W manages 16 properties totaling over 21,000,000 SF. 601W’s primary clients include investors seeking high-performing commercial real estate opportunities across many cities including New York, New Jersey, Chicago, Washington D.C., San Francisco, Pittsburgh and Philadelphia. Mark Karasick and Michael Silberberg, the principals of 601W, are the non-recourse carve-out guarantors.

 A-3-67 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

Property Management. The One Dag Property is managed by Rockhill Management, L.L.C., the prior owner of the One Dag Property. In connection with the sale of the One Dag Property, a portion of the previously outstanding secured debt was forgiven by the prior lender. For further information, please see “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” in the Preliminary Prospectus.

Initial and Ongoing Reserves. Real Estate Taxes – At origination, the borrower was required to make an upfront deposit of $6,203,116.53 into a tax reserve account. The borrower is required to provide ongoing monthly tax reserves equal to 1/12th of the taxes that the lender reasonably estimates will be payable during the next 12 month period. As of the Cut-off Date, the monthly reserve deposit was $1,466,627.37 ($21.54 PSF per annum).

Insurance – The borrower is required to provide ongoing monthly reserves equal to 1/12th of the insurance premium that the lender reasonably estimates will be payable during the next 12 month period; provided, however, the foregoing requirement is waived so long as (i) no event of default has occurred and is continuing and (ii) the borrower maintains a blanket policy in form and substance reasonably acceptable to the lender. An acceptable blanket policy was in place as of origination.

Replacement Reserve – At origination, the borrower was required to make an upfront deposit of $1,566,273 to a replacement reserve account. Additionally, the borrower is required to deposit monthly replacement reserves of $17,024 ($0.25 PSF per annum), capped at $1,000,000 excluding the upfront deposit. 

TI/LC Reserve – At origination, the borrower was required to make an upfront deposit of $5,000,000 to a tenant improvement and leasing commissions account. Additionally, the borrower is required to deposit monthly tenant improvement and leasing commission reserves of $187,260 ($2.75 PSF per annum). Notwithstanding the aforementioned, or anything to the contrary contained herein, if, on any monthly payment date, the debt yield with respect to the One Dag Whole Loan and One Dag Mezzanine Loan (“One Dag Total Debt Debt Yield”) is equal to or greater than 9.3% and the debt yield with respect to the One Dag Whole Loan (“One Dag Whole Loan Debt Yield”) is equal to or greater than 11.4257%, then the aggregate amount of the TI/LC Reserve (excluding any termination deposits) may not exceed $11,235,620.

Free Rent – At origination, the borrower was required to make an upfront deposit of $20,770,751 to cover free rent allocable to tenants identified under the One Dag Whole Loan documents.

Outstanding TI – At origination, the borrower was required to make an upfront deposit of $34,174,426 for outstanding tenant improvements and leasing commissions. 

Lease Renewal Holdback – At origination, the borrower was required to make an upfront deposit of $25,000,000 into a lease renewal reserve account. Within 120 days of the origination date, subject to no continuing event of default, the lender is required to disburse (i) $7,254,387 upon the renewal and delivery of the Republic of Chile lease in accordance with the terms of the One Dag Whole Loan documents, and/or (ii) $17,745,613 upon the renewal and delivery of the Kingdom of Sweden lease in accordance with the terms of the One Dag Whole Loan documents. If either lease is not renewed within such 120-day period, remaining funds will not be released unless and until all of the following conditions are satisfied: (i) no event of default is continuing; (ii) a One Dag Total Debt Debt Yield greater than or equal to 11.0% and a One Dag Whole Loan Debt Yield greater than or equal to 13.51%, calculated to include (a) 12 months of rent step-ups and (b) straight-line rents for investment grade tenants; (iii) the debt service coverage ratio with respect to the One Dag Whole Loan and the One Dag Mezzanine Loan (“One Dag Total Debt DSCR”) greater than or equal to 1.30x and the debt service coverage ratio with respect to the One Dag Whole Loan (“One Dag Whole Loan DSCR”) greater than or equal to 1.78x, calculated to (a) include 12 months of rent step-ups, (b) include straight-line rents for investment grade tenants, (c) include normalized capital expenditures of $0.20 PSF, and (d) reflect an interest-only basis; and (iv) a weighted average lease term of no less than 9 years, after which all remaining funds are required to be disbursed to the borrower. This reserve has been released as of the Cut-off Date.

Lockbox and Cash Management. The One Dag Whole Loan is structured with a hard lockbox and in-place cash management. At origination, the borrower was required to establish a lender-controlled deposit account and to direct each tenant to deposit all payments due with respect to the One Dag Property directly into the deposit account. The borrower is required to deposit all rent amounts received by the borrower or the property manager within two business days of receipt. All amounts on deposit in the lockbox are required to be transferred to the cash management account once every business day to be applied pursuant to the One Dag Whole Loan documents. During a Cash Sweep Period (as defined below), the borrower is required to deposit all excess cash flow into the excess cash flow reserve.

A “Cash Sweep Period” commences on the occurrence of any of the following: (i) an event of default under the One Dag Whole Loan, (ii) any bankruptcy action by the borrower, principal or the property manager, provided that, in the event the property manager is not an affiliate of the borrower, the borrower has 30 days to replace the property manager with a qualified manager before triggering the Cash

 A-3-68 

Office – CBD

885 Second Avenue

New York, NY 10017

Collateral Asset Summary – Loan No. 6

One Dag

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$40,100,000

60.5%

1.59x

13.6%

Sweep Period, (iii) (a) the One Dag Total Debt DSCR being less than 1.10x or (b) the One Dag Whole Loan DSCR being less than 1.4573x, (iv) an event of default under the One Dag Mezzanine Loan, or (v) a Major Tenant Trigger Event (as defined below).

A Cash Sweep Period will no longer be continuing: with respect to clause (i) above, upon the acceptance by the lender of a cure of such event of default in its reasonable discretion, with respect to clause (ii) above, and only with respect to a bankruptcy action by the property manager, if the borrower replaces the property manager with a qualified manager under an acceptable replacement management agreement within 60 days of such bankruptcy action; with respect to clause (iii) above, upon the achievement of (a) the One Dag Total Debt DSCR of 1.15x or greater or (b) the One Dag Whole Loan DSCR of 1.5235x or greater, in each case for at least two consecutive quarters; with respect to clause (iv) above, upon the acceptance by the One Dag Mezzanine Loan lender of a cure of such event of default in its reasonable discretion; or with respect to clause (v) above, (a) the replacement of a Major Tenant (as defined below) with a tenant acceptable to the lender and satisfactory to other conditions under the One Dag Whole Loan documents, or (b) the amount of funds deposited into the excess cash flow reserve as a result of clause (v) above meets the aggregate amount equal to $125 PSF of the applicable lease premise.

A “Major Tenant Trigger Event” means the occurrence of any of the following: (i) the United Nations, together with its permitted successors and/or assigns (a “Major Tenant”), does not extend its lease 18 months prior to its lease expiration, (ii) a Major Tenant goes dark, vacates or abandons its total rentable premises, (iii) a Major Tenant subleases all of its total rentable premises, (iv) a Major Tenant terminates its lease, or (v) any Major Tenant gives notice or publicly announces in a public filing of its intention to vacate, cease operations, go dark or otherwise abandon its total rentable premises or terminate its lease.

Current Mezzanine or Secured Subordinate Indebtedness. Concurrent with the origination of the One Dag Whole Loan, JPMCB originated a mezzanine loan in the amount of $40,000,000 to the holder of 99.5% of the partnership interests in the borrower of the One Dag Whole Loan and the owner of 100% of the limited liability company interests in the general partner of the borrower of the One Dag Whole Loan, secured by a pledge of such equity interests. The One Dag Mezzanine Loan, which was sold to a third party after origination, is coterminous with the One Dag Whole Loan and accrues interest at a fixed rate of 10.81500% per annum. The One Dag Mezzanine Loan is subordinate to the One Dag Whole Loan to the extent provided in the related intercreditor agreement. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus.

The One Dag Whole Loan and One Dag Mezzanine Loan are summarized in the table below:

One Dag Total Debt Summary
  Note Original Balance

Original Term

(mos.)

Original IO Term

(mos.)

Interest Rate Cumulative UW NCF DSCR Cumulative UW NOI Debt Yield

Cumulative

Cut-off Date LTV

Whole Loan $175,000,000 120 60 6.76070% 1.59x(P&I)           1.81x (IO) 13.6% 60.5%
Mezzanine Loan $40,000,000 120 120 10.81500% 1.20x 11.1% 74.3%
Total Debt $215,000,000     7.51498837209302% 1.20x 11.1% 74.3%

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. Not permitted.

Ground Lease. None.

 A-3-69 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

 A-3-70 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

 A-3-71 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

 A-3-72 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

Mortgage Loan Information   Property Information
Loan Seller: CREFI   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Retail - Anchored
Borrower Sponsor(s): Scott J. Seligman Revocable Living Trust Under Agreement Dated December 17, 1992, As Amended and Restated and Scott J. Seligman   Collateral: Fee
Borrower(s): Silverado Ranch Plaza LLC   Location: Las Vegas, NV
Original Balance: $38,000,000   Year Built / Renovated: 2000 / NAP
Cut-off Date Balance: $38,000,000   Property Management: Seligman & Associates, LLC
% by Initial UPB: 4.7%   Size: 234,893 SF
Interest Rate: 7.17000%   Appraised Value (As Is) / Per SF: $68,500,000 / $292
Note Date: October 1, 2026   Appraisal Date: June 24, 2026
Original Term: 120 months   Occupancy: 92.3% (as of August 1, 2026)
Amortization: Interest Only   UW Economic Occupancy: 91.9%
Original Amortization: NAP   Underwritten NOI(3): $4,065,179
Interest Only Period: 120 months   Underwritten NCF: $3,855,229
First Payment Date: November 6, 2026      
Maturity Date: October 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(3): $3,545,096 (TTM June 30, 2026)
Additional Debt Balance: NAP   2025 NOI: $3,521,543
Call Protection: L(25),D(88),O(7)   2024 NOI: $3,612,658
Lockbox / Cash Management: Hard / Springing   2023 NOI: $3,730,262
Reserves(1)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $162
Taxes: $71,103 $35,552 NAP   Maturity Date Loan / SF: $162
Insurance: $0 Springing NAP   Cut-off Date LTV: 55.5%
Replacement Reserves: $0 $2,929 NAP   Maturity Date LTV: 55.5%
TI / LC Reserve: $500,000 Springing $500,000   UW NOI DY: 10.7%
Other Reserves(2): $303,840 Springing NAP   UW NCF DSCR: 1.40x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $38,000,000 99.6 %     Loan Payoff $36,974,372 96.9 %
Borrower Sponsor Equity 156,453 0.4     Upfront Reserves 874,943 2.3  
        Closing Costs 307,138 0.8  
Total Sources $38,156,453 100.0 %   Total Uses $38,156,453 100.0 %
(1)See “Initial and Ongoing Reserves” below for further discussion of reserve information.
(2)Other Reserves are comprised of (i) an initial unfunded obligations reserve of approximately $303,840 and (ii) a springing monthly free rent reserve.
(3)The increase from Most Recent NOI to Underwritten NOI is primarily attributable to four new leases being executed in 2026 accounting for 28,427 square feet and $615,099 of underwritten rent.

The Loan. The seventh largest mortgage loan (the “Silverado Ranch Plaza Mortgage Loan”) is secured by a first lien on the borrower’s fee interest in a 234,893 square foot anchored retail property located in Las Vegas, Nevada (the “Silverado Ranch Plaza Property”). The Silverado Ranch Plaza Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $38,000,000. The Silverado Ranch Plaza Mortgage Loan was originated by Citi Real Estate Funding Inc. on October 1, 2026 and has an initial term of ten years, is interest-only for the full term and accrues interest at a fixed rate of 7.17000% per annum on an Actual/360 basis.

The Property. The Silverado Ranch Plaza Property is a 234,893 square foot anchored retail center located at 9701-9893 South Eastern Avenue in Las Vegas, Nevada, approximately 11 miles southeast of the Las Vegas Strip. The Silverado Ranch Plaza Property was built in 2000 and consists of three single-story buildings situated on an approximately 25.6-acre site. The Silverado Ranch Plaza Property also includes 1,309 parking spaces, resulting in a parking ratio of approximately 5.57 spaces per 1,000 square feet.

 A-3-73 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

As of August 1, 2026, the Silverado Ranch Plaza Property was 92.3% leased by 35 tenants. Tenancy at the Silverado Ranch Plaza Property includes a mix of national and local retailers. National tenants include Marshall’s, Michael’s, PetSmart, Office Depot, Mattress Firm, Bath & Body Works, Five Below, Nike, Ulta Beauty, Famous Footwear, Hallmark and Dollar Tree. The Silverado Ranch Plaza Property is shadow anchored by a Target store located within the larger shopping center but not included in the collateral. Additional pad users within the larger center include O'Reilly Auto Parts, Krispy Kreme, Fazoli's, Discount Tire and Hootie Las Vegas LLC.

As of the Cut-off Date, tenants at the Silverado Ranch Plaza Property had been in occupancy for a weighted average of 15.6 years and had a weighted average remaining lease term of 4.8 years. No tenant represents more than 12.8% of net rentable area or 9.5% of underwritten rent.

Major Tenants. The three largest tenants based on underwritten base rent are Marshall’s, Michael’s, and PetSmart.

Marshall’s (30,000 square feet; 12.8% of net rentable area; 9.5% of underwritten base rent). Marshall’s is an off-price retailer owned by The TJX Companies, Inc. offering apparel, footwear, accessories, home fashions and seasonal merchandise. The chain operates more than 1,000 stores throughout the United States. Marshall’s has been a tenant at the Silverado Ranch Plaza Property since October 2000 and has a current lease term through January 2033 with two, five-year renewal options and no termination options remaining. 

Michael’s (23,783 square feet; 10.1% of net rentable area; 7.9% of underwritten base rent). Founded in 1973, Michael’s is an arts and crafts retailer providing arts, crafts, floral and wall décor, framing and merchandise for makers and do-it-yourself home decorators. Michael’s operates over 1,300 stores in 49 states and Canada. Michael’s has been a tenant at the Silverado Ranch Plaza Property since July 2001 and has a current lease term through April 2031 with one, five-year renewal option and no termination options remaining. 

PetSmart (19,235 square feet; 8.2% of net rentable area; 7.2% of underwritten base rent). Founded in 1987, PetSmart is a specialty pet retailer offering pet food and supplies, grooming, training, boarding, daycare, and veterinary services. PetSmart operates more than 1,680 stores across the United States, Canada, and Puerto Rico. PetSmart has been a tenant at the Silverado Ranch Plaza Property since March 2001 and has a current lease term through March 2031 with two, five-year renewal options and no termination options remaining.

The following table presents certain information relating to the largest tenants by underwritten base rent at the Silverado Ranch Plaza Property:

Tenant Summary(1)
Tenant Credit Rating (Fitch/Moody's/S&P)(2) Net Rentable Area (SF) % of NRSF U/W Base Rent U/W Base Rent Per SF % Annual U/W Base Rent

Sales PSF / Year(3)

U/W Occ. Costs

Lease Expiration Term. Option (Y/N) Renewal Option
Major Tenants                      
Marshall's NR / A2 / A 30,000 12.8% $421,500 $14.05 9.5% NAV NAV 1/31/2033 N 2 x 5 yr
Michael's NR / Caa1 / B 23,783 10.1% $350,799 $14.75 7.9% NAV NAV 4/30/2031 N 1 x 5 yr
PetSmart NR / Caa1 / B+ 19,235 8.2% $317,378 $16.50 7.2% NAV NAV 3/31/2031 N 2 x 5 yr
Office Depot, LLC NR / NR / NR 18,127 7.7% $308,159 $17.00 7.0% NAV NAV 6/30/2031 N N
Nike Retail Services Inc NR / A2 / A 15,100 6.4% $256,700 $17.00 5.8% $504 3.4% 4/30/2032 N 1 x 5 yr
Kids Empire Nevada LLC NR / NR / NR 9,570 4.1% $238,580 $24.93 5.4% NAV NAV 5/31/2041 N 1 x 5 yr
Ulta Salon NR / NR / NR 10,800 4.6% $213,840 $19.80 4.8% NAV NAV 2/28/2031 N 2 x 5 yr
Five Below Inc. NR / NR / NR 10,000 4.3% $209,251 $20.93 4.7% NAV NAV 1/31/2030 N 3 x 5 yr
Mattress Firm Corp. NR / NR / NR 5,224 2.2% $187,437 $35.88 4.2% $809 4.4% 7/31/2036 N 2 x 5 yr
Tilly's NR / NR / NR 8,000 3.4% $176,000 $22.00 4.0% $190 11.6% 7/31/2031 N 1 x 5 yr
Total Major Tenants   149,839 63.8% $2,679,644 $17.88 60.5%          
Non-Major Tenants   66,917 28.5% $1,750,565 $26.16 39.5%          
Total Occupied   216,756 92.3% $4,430,209 $20.44 100.0%          
Vacant   18,137 7.7%                
Total   234,893 100.0%                
(1)Based on the underwritten rent roll dated August 1, 2026, inclusive of $24,000 of straight line rent steps and $104,371 of contractual rent steps through November 1, 2027.
(2)Certain ratings are those of the parent company whether or not the parent guarantees the lease.
(3)Sales PSF / Year represents the June 2026 TTM Sales.
 A-3-74 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

The following table presents certain information relating to the historical sales of the top tenants that report sales at the Silverado Ranch Plaza Property:

Tenant Sales History(1)
Tenant Net Rentable Area (SF) 2025 Sales PSF TTM Sales PSF(2) Occ Cost
Bath & Body Works 3,600 NAV $1,243.20 2.6%
Shawn Lemas 2,000 $982.40 $982.40 2.3%
Mattress Firm Corp. 5,224 $813.45 $808.70 4.4%
General Nutrition Corp 1,600 $711.02 $625.94 6.5%
Nike Retail Services Inc 15,100 $525.51 $503.59 3.4%
No.1 Boba Tea 1,000 $533.82 $494.32 6.1%
Sheffield Spice Company 1,600 $377.63 $388.46 7.5%
SLWCBNP, LLC 2,577 $343.93 $350.22 7.6%
Vitamin S Paradise LLC 1,600 $338.51 $304.95 10.1%
Elegance Curtains & Blinds European Design 1,000 $327.65 $294.66 7.2%
(1)Tenant Sales History represents the latest sales information as provided by the borrower.
(2)TTM Sales PSF represent the June 2026 TTM Sales PSF.

The following table presents certain information relating to the lease rollover schedule at the Silverado Ranch Plaza Property, based on initial lease expiration dates:

Lease Rollover Schedule(1)
Year Ending December 31 Expiring Owned GLA % of Owned GLA Cumulative % of Owned GLA U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
2026 & MTM 10,500     4.5%     4.5% $194,918 4.4% $18.56 4
2027 16,994     7.2%   11.7% $464,207 10.5% $27.32 8
2028 1,000     0.4%   12.1% $37,080 0.8% $37.08 1
2029 7,777     3.3%   15.4% $274,841 6.2% $35.34 5
2030 11,000     4.7%   20.1% $251,687 5.7% $22.88 2
2031 99,891   42.5%   62.7% $1,802,542 40.7% $18.05 8
2032 23,200     9.9%   72.5% $508,025 11.5% $21.90 3
2033 30,000   12.8%   85.3% $421,500 9.5% $14.05 1
2034 1,600     0.7%   86.0% $49,392 1.1% $30.87 1
2035 0     0.0%   86.0% $0 0.0% $0.00 0
2036 5,224     2.2%   88.2% $187,437 4.2% $35.88 1
2037 & thereafter 9,570     4.1%   92.3% $238,580 5.4% $24.93 1
Other(2) 0     0.0%   92.3% $0 0.0% $0.00 NAP
Vacant 18,137     7.7% 100.0% $0 0.0% $0.00 NAP
Total / Wtd. Avg. 234,893 100.0%   $4,430,209 100.00% $20.44 35
(1)Based on the underwritten rent roll dated August 1, 2026, inclusive of $24,000 of straight line rent steps and $104,371 of contractual rent steps through November 1, 2027.
(2)Other includes eight pad site ground lessees and easement agreement holders for which 0 SF of NRA are attributable and $0 of underwritten rent are attributable. No NRA or base rental revenue has been attributed to these agreements; however, underwriting includes recovery income associated with the reimbursement obligations of such parties pursuant to their respective agreements.
 A-3-75 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Silverado Ranch Plaza Property:

Cash Flow Analysis
  2023 2024 2025 TTM 6/30/2026(1) UW(1)(2) UW PSF
Base Rent $3,997,429 $4,046,911 $3,861,557 $3,990,817 $4,325,838 $18.42
Contractual Rent Steps 0 0 0 0 104,371 $0.44
Potential Income from Vacant Space 0 0 0 0 502,504 $2.14
Gross Potential Rent $3,997,429 $4,046,911 $3,861,557 $3,990,817 $4,932,713 $21.00
Reimbursements 922,444 911,540 1,131,959 1,143,178 1,247,344 $5.31
Total Gross Income $4,919,873 $4,958,451 $4,993,516 $5,133,995 $6,180,057 $26.31
(Vacancy / Credit Loss) 0 0 0 0 (502,504) ($2.14)
Effective Gross Income $4,919,873 $4,958,451 $4,993,516 $5,133,995 $5,677,553 $24.17
             
CAM Expenses 613,725 727,963 816,543 904,946 904,946 $3.85
Real Estate Taxes 335,404 350,387 378,703 393,543 393,543 $1.68
Management Fee 147,596 148,754 149,805 154,020 170,327 $0.73
Insurance 92,886 118,689 126,920 136,391 143,559 $0.61
Total Expenses $1,189,611 $1,345,792 $1,471,972 $1,588,900 $1,612,374 $6.86
           
Net Operating Income $3,730,262 $3,612,658 $3,521,543 $3,545,096 $4,065,179 $17.31
Replacement Reserves 0 0 0 0 44,652 $0.19
Normalized TI/LC 0 0 0 0 165,299 $0.70
Net Cash Flow $3,730,262 $3,612,658 $3,521,543 $3,545,096 $3,855,229 $16.41
             
Occupancy (%) 98.9% 95.8% 88.6% 90.3% 91.9%(3)  
NCF DSCR 1.35x 1.31x 1.27x 1.28x 1.40x  
NOI Debt Yield 9.8% 9.5% 9.3% 9.3% 10.7%  
(1)The increase from Most Recent NOI to Underwritten NOI is primarily attributable to four new leases being executed in 2026 accounting for 28,427 square feet and $615,099 of underwritten rent.
(2)UW Base Rent is based on the underwritten rent roll dated August 1, 2026.
(3)Represents economic occupancy.

Appraisal. According to the appraisal, the Silverado Ranch Plaza Property had an “as-is” appraised value of $68,500,000 as of June 24, 2026 as shown in the table below.

Silverado Ranch Plaza Appraised Value(1)
Property Value Capitalization Rate
Silverado Ranch Plaza $68,500,000 6.50%
(1)Source: Appraisal.

Environmental Matters. According to a Phase I environmental report dated July 2, 2026, there was no evidence of any recognized environmental conditions at the Silverado Ranch Plaza Property.

The Market. The Silverado Ranch Plaza Property is located at 9701-9893 South Eastern Avenue in the Silverado Ranch neighborhood of the Southeast Las Vegas submarket, approximately 11 miles southeast of the Las Vegas Strip. The Silverado Ranch Plaza Property is situated at the intersection of South Eastern Avenue and East Silverado Ranch Boulevard and benefits from access to Interstate 215,

 A-3-76 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

which provides connectivity throughout the Las Vegas metropolitan area. According to the appraisal, the surrounding area is characterized by a mix of established residential communities, retail development, and continued population growth.

According to a third-party market research report, the Silverado Ranch Plaza Property is located in the Southeast Las Vegas retail submarket of Las Vegas. As of October 22, 2026, the Southeast Las Vegas retail submarket had inventory of 22,228,615 square feet, an overall vacancy rate of 4.1% and an average asking rent of $32.11 per square foot.

According to the appraisal, the 2025 population within a one-, three- and five-mile radius of the Silverado Ranch Property was 19,872, 166,815 and 320,680, respectively. The 2025 average household income within the same radii was $109,367, $127,281 and $129,871, respectively.

The following table presents certain information relating to comparable retail leases to the Silverado Ranch Plaza Property:

Comparable Retail Lease Summary(1)
Property Name/Location Year Built / Renovated Size (Sq. Ft.) Tenant Suite Size (Sq. Ft.) Rent Per Sq. Ft. (2) Commencement Lease Term (Years)

Silverado Ranch Plaza

Las Vegas, NV

2000 / NAP 234,893(3) Mattress Firm Corp. (3) 5,224(3) $35.00(3) Jan-01(3) 36(3)

9435 South Rainbow Boulevard

Las Vegas, NV

2023 / NAP 7,334 The Greek Gyro 2,720 $47.40 Sep-25 10

10410 South Decatur Boulevard

Las Vegas, NV

2015 / NAP 4,500 Lumis Pharmacy 920 $36.00 Mar-25 4

3720-3780 East Sunset Road

Las Vegas, NV

1989 / NAP 28,800 Capriotti's 1,200 $30.00 Jul-24 7.6

8826-8880 South Eastern Avenue

Las Vegas, NV

1999 / NAP 83,943 Fit Club 7,948 $25.00 Feb-25 5

8700 West Sunset Road

Las Vegas, NV

2023 / NAP 55,311 Aces & Ales 8,241 $37.80 Sep-24 10

4945-5045 West Tropicana Avenue

Las Vegas, NV

2000 / NAP 74,824 24/7 Salon & Day Spa 5,079 $33.00 Aug-24 10
(1)Source: Appraisal unless otherwise indicated.
(2)Rent Per Sq. Ft. represents base rent and does not include rent steps.
(3)Based on the underwritten rent roll as of August 1, 2026.

The Borrower and the Borrower Sponsor. The borrower is Silverado Ranch Plaza LLC, a Delaware limited liability company with one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Silverado Ranch Plaza Mortgage Loan.

The borrower sponsors and non-recourse carveout guarantors are, collectively, (i) Scott J. Seligman of The Seligman Group and (ii) the Scott J. Seligman Revocable Living Trust Under Agreement Dated December 17, 1992, As Amended and Restated. Founded in 1954, The Seligman Group owns and operates a portfolio of commercial development, industrial, residential, and retail properties across the United States. In addition to real estate, The Seligman Group has investment holdings in a variety of industries including banking, private aviation and wealth management. Scott J. Seligman is currently and has previously been subject to defaults and foreclosures. See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” in the Preliminary Prospectus.

On March 25, 2024, the United States Office of the Comptroller of the Currency (“OCC”) issued a consent order against Scott J. Seligman related to his role in Sterling Bank’s residential lending activities. Pursuant to the OCC order, Scott J. Seligman agreed to a civil money penalty and to refrain from participating in the banking industry. See “Description of the Mortgage Pool—Litigation and Other Considerations” in the Preliminary Prospectus.

Property Management. The Silverado Ranch Plaza Property is managed by Seligman & Associates, LLC, an affiliate of the borrower.

 A-3-77 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

Initial and Ongoing Reserves. At origination of the Silverado Ranch Plaza Mortgage Loan, the borrower deposited approximately (i) $71,103 into a reserve for real estate taxes, (ii) $303,840 into an unfunded obligations reserve on account of tenant improvement costs owed to Mattress Firm Corp. and Hallmark and (iii) $500,000 into a TI/LC reserve.

Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the annual estimated taxes that the lender determines will be payable over the next-ensuing 12-month period (initially estimated to be approximately $35,552). 

Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the Silverado Ranch Plaza Property does not constitute an approved blanket or umbrella policy pursuant to the Silverado Ranch Plaza Mortgage Loan documents or the lender requires the borrower to obtain a separate policy, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies. At origination, a blanket policy was in place. 

Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, approximately $2,929. 

TI/LC Reserve – On a monthly basis when the TI/LC reserve falls under $500,000, the borrower will be required to escrow the lesser of (i) approximately $19,574 and (ii) the amount necessary to raise the TI/LC reserve balance to $500,000.

Free Rent Reserve – If the borrower enters into a new lease (or amends, extends or renews an existing lease) that provides for free rent, gap rent, rent abatement or other rent concession, and the borrower wishes to include the rent subject to such concession in underwritten cash flow, the borrower is required to deposit into a free rent reserve an amount equal to the total free rent, gap rent, rent abatement or other rent concession owed or credited to the tenant over the remainder of the applicable concession period, as reasonably determined by the lender. 

Lockbox / Cash Management. The Silverado Ranch Plaza Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower was required to establish a lender-controlled lockbox account on the origination date and to deliver direction letters to each tenant at the Silverado Ranch Plaza Property directing them to pay rent and other sums due to the lockbox account. The borrower is required to immediately deposit (or cause the property manager to immediately deposit) all revenue derived from the Silverado Ranch Plaza Property and received by the borrower or property manager into the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period (as defined below) exists, in which case all funds in the lockbox account are required to be swept on each business day to a cash management account under the control of the lender to be applied and disbursed in accordance with the Silverado Ranch Plaza Mortgage Loan documents. As long as no Trigger Period is continuing, funds on deposit in the lockbox account are required to be transferred on each business day to the borrower’s operating account. All excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Silverado Ranch Plaza Mortgage Loan documents are required to (i) to the extent that a Trigger Period exists, be held by the lender in an excess cash flow reserve account as additional collateral for the Silverado Ranch Plaza Mortgage Loan or (ii) to the extent that no Trigger Period exists, be disbursed to the borrower. Upon the cure of all Trigger Periods, provided no event of default is continuing, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the Silverado Ranch Plaza Mortgage Loan documents, the lender may apply funds to the Silverado Ranch Plaza Mortgage Loan in such priority as it may determine.

“Trigger Period” means a period: (A) commencing upon the earliest of (i) the occurrence and continuance of an event of default and (ii) the debt service coverage ratio falling below 1.20x; and (B) expiring upon, with regard to any Trigger Period commenced in connection with (x) clause (A)(i) above, the cure (if applicable) of such event of default and (y) clause (A)(ii) above, the date that the debt service coverage ratio is equal to or greater than 1.25x for two consecutive calendar quarters.

Current Mezzanine or Secured Subordinate Indebtedness. None. 

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted. 

Release of Collateral. Provided no event of default has occurred and is continuing, the borrower has the right, at any time on or after the end of the two-year period commencing on the closing date of the Benchmark 2026-B44 securitization and prior to April 6, 2036, to obtain the release of a portion of the Silverado Ranch Plaza Property (the “Release Property”), provided that, among other conditions, (i) the borrower defeases an amount equal to the greater of (x) 120% of the allocated loan amount with respect to the Release Property and (y) the net sale proceeds from the sale of the Release Property, (ii) after giving effect to the release, the debt service coverage ratio of the remaining Silverado Ranch Plaza Property (the “Remaining Property”) is equal to or greater than the greater of (x) the debt service coverage ratio of the Remaining Property prior to the partial defeasance and (y) the debt service coverage ratio as of the origination date (1.40x), (iii) after giving effect to the release, the debt yield of the Remaining Property is equal to or greater than the greater of (x) the debt yield of the Remaining Property prior to the partial defeasance and (y) the debt yield as of the origination date (10.7%), (iv) after

 A-3-78 

Retail – Anchored

9701-9893 South Eastern Avenue

Las Vegas, NV 89183

Collateral Asset Summary – Loan No. 7

Silverado Ranch Plaza

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$38,000,000

55.5%

1.40x

10.7%

giving effect to the release, the loan-to-value ratio of the Remaining Property is no greater than the lesser of (x) the loan-to-value ratio as of the origination date (55.5%) and (y) the loan-to-value ratio of the Remaining Property immediately prior to the partial defeasance and (v) satisfaction of REMIC-related conditions.

Ground Lease. None.

 A-3-79 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

 A-3-80 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

 A-3-81 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

 A-3-82 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

Mortgage Loan Information   Property Information
Loan Seller: BMO, CREFI   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Retail - Super Regional Mall
Borrower Sponsor: Simon Property Group, L.P.   Collateral: Fee
Borrower: Arizona Mills Mall, LLC   Location: Tempe, AZ
Original Balance(1): $28,000,000   Year Built / Renovated: 1986 -1999 / NAP
Cut-off Date Balance(1): $28,000,000   Property Management: Simon Management Associates II, LLC (borrower-affiliated)
% by Initial UPB: 3.5%   Size: 1,223,783 SF
Interest Rate: 6.65700%   Appraised Value / Per SF: $336,000,000 / $275
Note Date: June 23, 2026   Appraisal Date: April 21, 2026
Original Term: 120 months   Occupancy: 98.9% (as of June 2, 2026)
Amortization: Interest Only   UW Economic Occupancy: 97.7%
Original Amortization: NAP   Underwritten NOI: $28,686,162
Interest Only Period: 120 months   Underwritten NCF: $27,149,831
First Payment Date: August 1, 2026      
Maturity Date: July 1, 2036   Historical NOI
Additional Debt Type(1): Pari Passu   Most Recent NOI: $28,149,610 (TTM March 31, 2026)
Additional Debt Balance(1): $107,000,000   2025 NOI: $28,152,503
Call Protection: L(28),D(85),O(7)   2024 NOI: $29,684,322
Lockbox / Cash Management: Hard / Springing   2023 NOI: $28,647,369
Reserves(2)   Financial Information(1)
  Initial Monthly Cap   Cut-off Date Loan / SF: $110
Taxes: $0 Springing NAP   Maturity Date Loan / SF: $110
Insurance: $0 Springing NAP   Cut-off Date LTV: 40.2%
Replacement Reserves: $0 Springing NAP   Maturity Date LTV: 40.2%
Rollover Reserves: $0 Springing NAP   UW NOI DY: 21.2%
Gap Rent Reserve: $310,940 $0 NAP   UW NCF DSCR: 2.98x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan(1) $135,000,000 100.0%   Loan Payoff $89,378,737 66.2 %
        Return of Equity 44,461,962 32.9  
        Closing Costs 848,361 0.6  
        Upfront Reserves 310,940 0.2  
Total Sources $135,000,000 100.0%   Total Uses $135,000,000 100.0 %
(1)The Arizona Mills Mortgage Loan (as defined below) is part of a whole loan evidenced by 10 pari passu promissory notes with an aggregate original principal balance of $135,000,000 (the “Arizona Mills Whole Loan”). The Financial Information presented in the chart above is based on the Arizona Mills Whole Loan.
(2)See “Escrows and Reserves” below for further discussion of reserve requirements.

The Loan. The eighth largest mortgage loan (the “Arizona Mills Mortgage Loan”) is part of a fixed rate whole loan evidenced by ten pari passu promissory notes with an aggregate outstanding principal balance as of the Cut-off Date of $135,000,000. The Arizona Mills Whole Loan is secured by the borrower’s fee interest in a 1,223,783 square foot super regional mall located in Tempe, Arizona (the “Arizona Mills Property”). The Arizona Mills Whole Loan was co-originated by Bank of Montreal (“BMO”) and Citi Real Estate Funding Inc. (“CREFI”) on June 23, 2026. The Arizona Mills Mortgage Loan is evidenced by the non-controlling Note A-3 and non-controlling Note A-4-1, contributed by BMO, and the non-controlling Note A-6-2, contributed by CREFI, with an aggregate outstanding principal balance as of the Cut-off Date of $28,000,000. The Arizona Mills Whole Loan has a 10-year term and accrues interest at a per annum rate of 6.65700% on an Actual/360 basis. The scheduled maturity date of the Arizona Mills Whole Loan is July 1, 2036.

The relationship between the holders of the Arizona Mills Whole Loan is governed by a co-lender agreement as described under “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” in the Preliminary Prospectus. The Arizona Mills Whole Loan is serviced under the pooling and servicing agreement for the BMO 2026-C15 securitization trust. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the Preliminary Prospectus.

 A-3-83 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The table below identifies the promissory notes that comprise the Arizona Mills Whole Loan:

Whole Loan Summary
Note Original Balance Cut-off Date Balance Note Holder Controlling Piece
A-1 $40,000,000    $40,000,000 BMO 2026-C15 Yes
A-2 $20,000,000    $20,000,000 BMO 2026-C15 No
A-3 $20,000,000    $20,000,000 Benchmark 2026-B44 No
A-4-1 $5,500,000      $5,500,000 Benchmark 2026-B44 No
A-4-2 $4,500,000      $4,500,000 BMO 2026-C15 No
A-5 $15,000,000    $15,000,000 MSBAM 2026-C36 No
A-6-1 $5,000,000      $5,000,000 MSBAM 2026-C36 No
A-6-2 $2,500,000      $2,500,000 Benchmark 2026-B44 No
A-7 $15,000,000    $15,000,000 MSBAM 2026-C36 No
A-8 $7,500,000      $7,500,000 BMO 2026-C15 No
Whole Loan $135,000,000  $135,000,000    

The Property. The Arizona Mills Property is a 1,223,783 square foot super regional mall anchored by Harkins Theatres IMAX (“Harkins Theatres”), LEGOLAND Discovery Center, RECLECTIC, and Burlington Coat Factory (“Burlington”), with junior anchors including Q, Tilt, Cavender’s Boot City, Marshalls and Q Luv. Built between 1986 and 1999, the Arizona Mills Property is situated on a 94.37-acre parcel and contains 6,206 parking spaces, which results in a parking ratio of 5.1 parking spaces per 1,000 square feet of net rentable area. As of June 2, 2026, the Arizona Mills Property was 98.9% leased based on net rentable area (including temporary tenants) and 89.3% leased, excluding temporary tenants, by 152 leases. Temporary tenants occupy approximately 9.6% of the net rentable area and no underwritten base rent is attributable to such temporary tenants. The trailing 12-month tenant sales per square foot for in-line tenants as of March 31, 2026 is $305 per square foot, representing an 11.9% decrease since 2023.

 A-3-84 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The following tables presents certain information relating to the historical tenant sales for certain tenants that report sales at the Arizona Mills Property:

Sales Performance History(1)(2)
Sales 2023 2024 2025 2025 PSF(3)
Gross Property Sales $220,764,973 $224,504,721 $234,786,000 $192
Sales (< 10,000 SF)(3) $122,705,106 $124,730,683 $126,102,590 $274
Sales (> 10,000 SF)(4) $98,059,868 $99,774,037 $108,683,409 $142
Freestanding Tenants(4) $0 $1,143,313 $1,184,165 $369 
Major Tenants(5) $57,405,082 $61,399,424 $73,275,797 $167
(1)All sales information presented above is based upon information provided by the borrower sponsor. Further, because sales are self-reported by the tenant, such information is not independently verified by the borrower sponsor. Not all tenants are required to report sales.
(2)Sales provided in In-Place Rent Roll as of June 2, 2026.
(3)Includes sales of all tenants based on square footage.
(4)Freestanding Tenants include Outparcel Tenants.
(5)Major Tenants include top 10 tenants based on U/W Base Rent.
Sales Performance History(1)
Tenant Name SF 2023 2024 2025 2025 PSF / Occ. Cost(2)
Harkins Theatres 92,253 $13,403,178 $12,447,593 $12,199,490 $132 / 15.3%
RECLECTIC 105,700 $0 $0 $8,708,892(3) $82 / 8.0%
Vans Outlet 4,169 $3,433,379 $2,739,376 $2,384,938 $572 / 28.3%
Bubble Planet 29,571 $0 $0 $5,441,062 $184 / 11.0%
Ross Dress For Less 29,734 $13,091,190 $17,028,212 $14,551,484 $489 / 3.7%
Burlington 80,426 $16,295,900 $17,455,993 $15,918,080 $198 / 3.2%
JD Sports 5,650 $0 $0 $3,588,857 $635 / 11.9%
Cavender's Boot City 34,504 $0 $0 $0 $0 / NAP
Marshalls 31,315 $8,125,305 $7,959,965 $7,181,068 $229 / 5.0%
SEA LIFE Aquarium 25,590 $3,056,130 $3,768,285 $3,301,927 $129 / 10.8%
(1)All sales information presented above is based upon information provided by the borrower sponsor. Further, because sales are self-reported by the tenant, such information is not independently verified by the borrower sponsor. Not all tenants are required to report sales.
(2)Occupancy Cost is calculated based on underwritten base rent divided by gross sales.
(3)RECLECTIC 2025 sales are based on reported sales for the period February 1, 2025 through January 31,2026.

Major Tenants. The three largest tenants based on underwritten base rent are Harkins Theatres, RECLECTIC, and Vans Outlet.

Harkins Theatres (92,253 square feet; 7.5% of net rentable area; 8.0% of underwritten base rent). Founded in 1933 , Harkins Theatres is headquartered in Scottsdale, Arizona and operates approximately 500 screens . Harkins Theatres has 18 regular screens and one IMAX screen at the Arizona Mills Property, where it has been a tenant since November 1995. Harkins Theatres is on a lease expiring July 31, 2035 with three, five-year renewal options and a termination option. Harkins Theatres has the option to terminate its lease within 30 days following written notice of relocation by borrower, provided such relocation occurs prior to commencement of construction at the Arizona Mills Property. As of March 2026, the TTM tenant sales were $11,846,539 (approximately $624k per screen).

RECLECTIC (105,700 square feet; 8.6% of net rentable area; 3.0% of underwritten base rent). RECLECTIC is a new eco-conscious store by Urban Outfitters. Urban Outfitters was founded in 1970  and now operates over 200  stores across the United States, Canada and Europe. RECLECTIC has been a tenant at the Arizona Mills Property since October 2024, replacing At Home which vacated in 2019. RECLECTIC has a lease expiring October 31, 2034 with one, five-year renewal option and no termination options. As of March 2026, the TTM tenant sales were $8,708,892.

Vans Outlet (4,169 square feet; 0.3% of net rentable area; 2.9% of underwritten base rent). Founded in 1966 , Vans Outlet (“Vans”) is owned by VF Corporation (Fitch/Moody’s/S&P: NR/Ba2/BB). Vans has been a tenant at the Arizona Mills Property since 2008, most recently extending its lease in February 2022, and has a lease expiration on January 31, 2027. Vans has no renewal or termination option. As of March 2026, the TTM tenant sales were $2,279,198.

 A-3-85 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The following table presents certain information relating to the largest tenants (of which certain tenants may have co-tenancy provisions) by underwritten base rent at the Arizona Mills Property:

Tenant Summary(1)

Tenant

Credit Rating (Moody’s/
S&P/Fitch)(2)
Net Rentable Area (SF) % of Net Rentable Area U/W
Base Rent
U/W Base Rent
Per SF
% of Total U/W Base Rent Lease Expiration Renewal Option (Y/N)(3) Termination Option (Y/N)(3)
Harkins Theatres NR/NR/NR   92,253     7.5%   $1,867,201     $20.24   8.0% 7/31/2035 3 x 5 year Y(4)
RECLECTIC NR/NR/NR 105,700     8.6%      $700,000       $6.62   3.0% 10/31/2034 1 x 5 year N
Vans Outlet Ba3/BB/NR     4,169     0.3%      $675,684   $162.07   2.9% 1/31/2027 N N
Bubble Planet NR/NR/NR   29,571     2.4%      $600,000     $20.29   2.6% 2/28/2027 1 x 2 year Y(5)
Ross Dress For Less A2/BBB+/NR   29,734     2.4%      $535,212     $18.00   2.3% 1/31/2033 1 x 5 year Y(6)
Burlington NR/BB+/NR   80,426     6.6%      $502,662       $6.25   2.2% 1/31/2028 1 x 5 year N
JD Sports NR/NR/NR     5,650     0.5%      $426,468     $75.48   1.8% 12/31/2031 N N
Cavender's Boot City NR/NR/NR   34,504     2.8%      $400,000     $11.59   1.7% 1/31/2032 2 x 5 year Y(7)
Marshalls A2/A/NR   31,315     2.6%      $360,123     $11.50   1.6% 12/31/2026 3 x 5 year N
SEA LIFE Aquarium NR/NR/NR   25,590     2.1%      $356,440     $13.93   1.5% 12/31/2030 2 x 5 year Y(8)
Major Tenants Subtotal / Wtd. Avg.   438,912   35.9%   $6,423,789     $14.64 27.7%      
Remaining Total / Wtd. Avg.(9)   771,465   63.0% $16,799,771     $21.78 72.3%      
Occupied Collateral Total / Wtd. Avg.   1,210,377     98.9% $23,223,560     $19.19 100.0%        
Vacant Space     13,406     1.1%            
Collateral Total   1,223,783   100.0%            
                   
  (1) Based on the underwritten rent roll dated as of June 2, 2026, inclusive of $261,138 of rent steps through June 2027.
  (2) In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
  (3) Certain tenants may have termination, contraction or renewal options (which may become exercisable prior to the originally stated expiration date of the tenant lease).
  (4) Harkins Theatres has the right to terminate its lease, in the event of relocation.
  (5) Bubble Planet has the right to terminate its lease in the event of an exclusive use violation.
  (6) Ross Dress For Less has the right to terminate its lease if the borrower violates the tenant’s exclusive use.
  (7) In the event of an exclusive use violation, Cavender’s Boot City has the right to terminate its lease.
  (8) SEA LIFE Aquarium has the right to terminate its lease upon 180 days’ notice if the gross leasable area of the center is reduced below 900,000 square feet for any reason other than the casualty or condemnation and other than as a result of a temporary reduction resulting from the borrower’s voluntary remodeling or rebuilding of the center (provided the work of remodeling or rebuilding is being diligently prosecuted by the borrower within 180 days of the reduction in square footage). If SEA LIFE Aquarium elects to terminate its lease and gross sales decrease during the square foot notice period by at least 10% over the same period of the previous year, then the borrower will be required also reimburse the SEA LIFE Aquarium its unamortized cost of the tenant improvements at the premises. In the event of an exclusive use violation, the SEA LIFE Aquarium has the right to either terminate its lease or otherwise resume payment of the full minimum annual rent required under its lease.
  (9) Remaining total includes 116,992 square feet attributable to temporary tenants and 100,519 square feet attributable to percentage in-lieu tenants to which no underwritten rent is attributable. This is inclusive of anchor tenant, LEGOLAND Discovery Center, a percentage in-lieu tenant for which 65,013 square feet and no underwritten rent is attributable.
 A-3-86 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The following table presents certain information relating to the lease rollover schedule at the Arizona Mills Property, based on the initial lease expiration dates:

Lease Rollover Schedule(1)(2)
Year Ending December 31 Expiring Owned GLA % of Owned GLA Cumulative % of Owned GLA U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
2026 & MTM 97,614 8.0% 8.0% $2,006,051 8.6% $20.55 17
2027 186,468 15.2 23.2 $5,945,855 25.6 $31.89 37
2028 181,338 14.8 38.0 $3,837,161 16.5 $21.16 26
2029 106,812 8.7 46.8 $2,875,285 12.4 $26.92 26
2030 70,858 5.8 52.5 $2,039,525 8.8 $28.78 16
2031 128,961 10.5 63.1 $1,000,954 4.3 $7.76 5
2032 60,297 4.9 68.0 $868,878 3.7 $14.41 5
2033 35,074 2.9 70.9 $745,273 3.2 $21.25 4
2034 122,294 10.0 80.9 $1,520,557 6.5 $12.43 7
2035 99,010 8.1 89.0 $2,027,411 8.7 $20.48 3
2036 4,654 0.4 89.3 $356,610 1.5 $76.62 4
2037 & Thereafter 5 0.0 89.3 $0 0 $0.00 1
Temporary Tenants 116,992 9.6 98.9 $0 0 $0.00 18
Vacant 13,406 1.1 100.0 NAP NAP NAP NAP
Total/Wtd. Avg. 1,223,783 100.0% 100.0% $23,223,560 100.0% $19.19 169
(1)Based on underwritten rent roll dated as of June 2, 2026 inclusive of contractual rent steps totaling $261,138 through June 2027.
(2)Certain tenants may have termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.
 A-3-87 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The following table presents certain information relating to the historical and underwritten cash flows of the Arizona Mills Property:

Cash Flow Analysis
  2023 2024 2025 TTM 3/31/2026 U/W U/W Per SF
Base Rent $21,837,541 $23,077,272 $23,391,719 $23,256,414 $22,962,422 $18.76
Contractual Rent Steps(1) 0 0 0 0 261,138 $0.21
Percentage in Lieu 1,142,886 891,489 429,614 366,554 550,811 $0.45
Vacancy Lease-Up 0 0 0 0 813,791 $0.66
Gross Potential Income $22,980,426 $23,968,761 $23,821,333 $23,622,969 $24,588,162 $20.09
Total Recoveries 10,253,865 10,801,855 11,253,350 11,331,871 10,799,358 $8.82
Vacancy Loss 0 0 0 0 (813,791) ($0.66)
Other Income(2) 5,887,216 5,220,110 4,476,037 4,571,361 4,621,619 $3.78
Effective Gross Income $39,121,507 $39,990,726 $39,550,720 $39,526,201 $39,195,348 $32.03
Real Estate Taxes 2,005,477 2,131,803 2,593,797 2,610,031 2,422,667 $1.98
Insurance 729,340 832,477 1,112,708 1,197,180 1,166,627 $0.95
Other Expenses 7,739,321 7,342,123 7,691,712 7,569,380 6,919,892 $5.65
Total Expenses $10,474,138 $10,306,404 $11,398,217 $11,376,591 $10,509,186 $8.59
Net Operating Income $28,647,369 $29,684,322 $28,152,503 $28,149,610 $28,686,162 $23.44
Capital Expenditures 0 0 0 0 312,548 $0.26
TI/LC 0 0 0 0 1,223,783 $1.00
Net Cash Flow $28,647,369 $29,684,322 $28,152,503 $28,149,610 $27,149,831 $22.19
             
Occupancy 100.0%(3) 99.0%(3) 99.0%(3) 98.9%(4) 97.7%(5)  
NOI Debt Yield(6) 21.2% 22.0% 20.9% 20.9% 21.2%  
NCF DSCR(6) 3.14x 3.26x 3.09x 3.09x 2.98x  
(1)Represents rent steps through June 2027.
(2)Includes percentage rent underwritten based on the tenants’ TTM 3/31/2026 sales.
(3)Historical occupancy represents the inline occupancy including square footage from temporary tenants. Information obtained from the borrower.
(4)Represents current occupancy based on the underwritten rent roll dated as of June 2, 2026. Excluding temporary tenants, the current occupancy is 89.3%.
(5)Occupancy based on economic occupancy.
(6)NOI Debt Yields and NCF DSCR are based on the Arizona Mills Whole Loan.
 A-3-88 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

Appraisal. The appraisal determined an “as-is” appraised value of $336,000,000 as of April 21, 2026 for the Arizona Mills Property. The appraisal concluded that the As-Is value is stabilized.

Appraisal Valuation Summary(1)
Property Appraised Value Capitalization Rate
Arizona Mills $336,000,000 8.25%
(1)Source: Appraisal.

Environmental. According to the Phase I environmental site assessment dated May 11, 2026, there was no evidence of any recognized environmental conditions at the Arizona Mills Property.

The Market. The Arizona Mills Property is located in Tempe, Arizona, part of the Phoenix-Mesa-Scottsdale metropolitan statistical area (“Phoenix MSA”), which as of 2025 had an estimated population of approximately 5.2 million people. According to the appraisal, the Phoenix MSA is the tenth most populous metropolitan area in the nation. The Phoenix MSA has a high employment rate relative to the state of Arizona, with an economy anchored by education, health services, trade, transportation, and utilities services. 

The Arizona Mills Property anchors a retail corridor along Baseline Rd, Interstate 10, and U.S. Route 60. The primary competition for retail demand is derived from nearby community and power centers, including Ahwatukee Foothills Town Center, Southern Palms Center, and The Groves Center, all located within a 10- to 15-minute drive of the Arizona Mills Property. The Arizona Mills Property includes direct access to Interstate 10 and U.S. Route 60, as well as proximity to Loop 101 and Loop 202, which collectively provide connectivity throughout the Phoenix MSA.

According to the appraisal, the 2025 population within a one-, three- and five-mile radius of the Arizona Mills Property was 19,156, 116,184 and 294,429, respectively. Additionally, for the same period, the median household income within the same radii was $71,117, $78,520 and $83,441, respectively.

The Arizona Mills Property is located in the Tempe retail submarket. According to the appraisal, the Tempe submarket is ranked 12th in the Phoenix MSA with approximately 8.5 million square feet of inventory. Per the appraisal from a 2026 Costar report, as of 2025, the submarket is 5.4% vacant with average asking rent of $25.29/SF. Over the past year, the submarket has delivered 126,086 square feet, absorbed 174,334 square feet, and has an additional 2,490 square feet under construction. 

The table below sets forth certain information regarding competitive retail centers pertaining to the Arizona Mills Property identified by the appraisal:

Competitive Retail Center Summary(1)
Property / Location Year Built / Renovated or Expanded Total NRA (SF) Occupancy Distance to Subject Inline Sales PSF Anchor Tenants

Arizona Mills

Tempe, AZ

1986-1999/NAP 1,223,783(2) 98.9%(2) NAP $309(3) Burlington, Harkins Theaters, RECLECTIC, LEGOLAND Discovery Center

Chandler Fashion Center

Chandler, AZ

2001/NAP 1,402,000 96.0% 10.0 miles $949 Dillard's, Scheels, Harkins Theatres, Macy's, The Cheesecake Factory

Tempe Marketplace

Tempe, AZ

2007/NAP 1,300,000 89.0% 8.0 miles $408 Harkins Theatres, Dave & Buster's, H&M

Scottsdale Fashion Square

Scottsdale, AZ

1961/2009 1,871,000 95.0% 15.0 miles $1,765 Nordstrom, Apple, Harkins Theatres, Macy's, Neiman Marcus

Biltmore Fashion Park

Phoenix, AX

1963/2003 611,000 94.0% 13.0 miles $697 Macy's, The Cheesecake Factory

Christown Spectrum Mall

Phoenix, AZ

1961/2003 452,865 64.0% 15.0 miles $166 Target, Harkins Theatres, Burlington, Walmart, Ross, Petsmart
(1)Information obtained from the Appraisal, unless otherwise specified.
(2)Based on the underwritten rent roll dated as of June 2, 2026, including temporary tenants. Occupancy excluding temporary tenants is 89.3%.
(3)Inline Sales PSF is calculated based on 2025 reported sales and the aggregate square footage of in-line tenants that reported sales.
 A-3-89 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

The Borrower. The borrower is Arizona Mills Mall, LLC, a Delaware limited liability company and single purpose entity with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Arizona Mills Whole Loan.

The Borrower Sponsor. The borrower sponsor and non-recourse carveout guarantor of the Arizona Mills Whole Loan is Simon Property Group, L.P. (“Simon”). Simon Property Group, Inc. (NYSE: SPG) (“Simon Inc.”), the majority owner of Simon, is a real estate investment trust engaged in the ownership of shopping, dining, entertainment and mixed-use destinations. Simon has approximately 400  retail centers globally. The Arizona Mills Whole Loan documents provide that for so long as one or more of Simon, Simon Inc. or an affiliate of Simon or Simon Inc. is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability (including environmental liability), is limited to 20% of the outstanding principal balance of the Arizona Mills Whole Loan at such time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related lender in the enforcement of the related guaranty or the preservation of its rights under such guaranty. Simon or an affiliate is also a borrower sponsor under the Colorado Mills, The Falls and Pismo Beach and Queenstown Premium Outlets mortgage loans being contributed to the Benchmark 2026-B44 securitization. 

Property Management. The Arizona Mills Property is managed by Simon Management Associates II, LLC, an affiliate of the borrower sponsor.

Escrows and Reserves. At origination of the Arizona Mills Whole Loan, the borrower (i) deposited approximately $310,940 into a gap rent reserve account and (ii) delivered a reserve guarantee for $1,035,000 for outstanding tenant improvements and leasing commissions.

Tax Reserve – During a Lockbox Event Period (as defined below), if (x) any taxes and other charges are not paid by the borrower prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent, or (y) upon request of the lender, the borrower fails to promptly provide evidence, reasonably satisfactory to the lender that such taxes and other charges have been paid prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent, the borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months.

Insurance Reserve – During a Lockbox Event Period, if the borrower has not provided satisfactory evidence to the lender that the Arizona Mills Property is covered by policies that are being maintained as part of a reasonably acceptable blanket insurance policy, the Arizona Mills Whole Loan documents require the borrower to make ongoing monthly deposits in an amount equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverage afforded by the policies in order to accumulate sufficient funds to pay the premiums at least 30 days prior to expiration. At origination of the Arizona Mills Whole Loan, an acceptable blanket policy was in effect.

Replacement Reserve – During a Lockbox Event Period, on a monthly basis, the borrower is required to deposit approximately $26,046 for ongoing replacement reserves.

Rollover Reserve – During a Lockbox Event Period, on a monthly basis, the borrower is required to deposit approximately $101,982 for ongoing rollover reserves.

Outstanding TI / LC Reserve – The borrower was required to deposit $1,035,000 for outstanding tenant improvements, leasing commissions, and free or abated rent outstanding as of the origination of the Arizona Mills Whole Loan, related to Cavender’s Boot City. The borrower had the option to provide a guaranty of such amount from the non-recourse carveout guarantor or a letter of credit in lieu of making a cash deposit. As of the origination date, the borrower elected to provide a reserve guaranty for the portion of such reserve relating to tenant improvements and leasing commissions ($1,035,000) in lieu of making a cash deposit.

Lockbox / Cash Management. The Arizona Mills Whole Loan is structured with a hard lockbox and springing cash management. The borrower or property manager is required to deposit all rents received directly into a lender controlled lockbox account, and to direct all tenants to make direct rent deposits into the lockbox account. All amounts on deposit in the lockbox account are required to be automatically transferred on each Wednesday (or if such Wednesday is not a business day, on the preceding business day) (i) at any time a Lockbox Event Period is not in effect, to the operating account of the borrower, or (ii) weekly during a Lockbox Event Period to a lender controlled cash management account, to be disbursed in accordance with the Arizona Mills Whole Loan documents, with any excess funds to be held by the lender as additional collateral for the Arizona Mills Whole Loan during the continuance of the Lockbox Event Period. 

A “Lockbox Event Period” means the period commencing on the occurrence of a Lockbox Event (as defined below) and continuing until the occurrence of the applicable Lockbox Termination Event (as defined below).

 A-3-90 

Retail – Super Regional Mall

5000 South Arizona Mills Circle

Tempe, AZ 85282

Collateral Asset Summary – Loan No. 8

Arizona Mills

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$28,000,000

40.2%

2.98x

21.2%

A “Lockbox Event” will commence upon the earlier of the following: (i) the occurrence of an event of default; (ii) a bankruptcy action of the borrower; (iii) a bankruptcy action of the affiliated property manager and the property manager has not been replaced within 60 days with a qualified manager; or (iv) the debt yield based on the trailing four calendar quarter period preceding such date of determination is less than 16.0% for two consecutive calendar quarters (a “Debt Yield Trigger Event”).

A “Lockbox Termination Event” means if the Lockbox Event is caused solely by (a) the occurrence of a Debt Yield Trigger Event, the achievement of a debt yield equal to or greater than 16.0% for two consecutive calendar quarters, (b) an event of default, the acceptance by the lender of a cure of such event of default, or (c) a bankruptcy action of the property manager, if the borrower replaces the property manager with a qualified manager under a replacement management agreement within 60 days or such bankruptcy action of the property manager is discharged or dismissed within 90 days without any adverse consequences to the Arizona Mills Property or the Arizona Mills Whole Loan; provided, however, that, each such Lockbox Termination Event set forth in this definition is be subject to the following conditions, (A) no other Lockbox Event has occurred and is continuing, (B) no other event of default has occurred or is continuing under the Arizona Mills Whole Loan documents, (C) the borrower may not cure a Lockbox Event (x) more than a total of five times in the aggregate during the term of the Arizona Mills Whole Loan or (y) triggered by a bankruptcy action of the borrower at any time during the term of the Arizona Mills Whole Loan, and (D) the borrower has paid all of the lender’s reasonable out-of-pocket expenses incurred in connection with such Lockbox Termination Event including, reasonable attorney’s fees and expenses.

Subordinate and Mezzanine Debt. None.

Permitted Future Subordinate or Mezzanine Debt. Not permitted.

Release of Collateral. Provided that no event of default exists, and upon satisfaction of other requirements as set forth in the Arizona Mills Whole Loan documents, the borrower may (i) make transfers of immaterial or non-income producing portions of the Arizona Mills Property to any federal, state or local government or any political subdivision thereof in connection with takings or condemnations of any portion of the Arizona Mills Property (including, without limitation, portions of the Arizona Mills Property’s “ring road”) for dedication or public use; (ii) make transfers of non-income producing or vacant portions of the Arizona Mills Property (including, without limitation, portions of the Arizona Mills Property’s “ring road”) (by sale, ground lease, sublease or other conveyance of any interest) to third parties or affiliates of the borrower including without limitation, owners of outparcels and department store pads, pads for office buildings, hotels or other properties; or (iii) dedicate portions of the Arizona Mills Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic circulation, ingress, egress, parking, access, utilities lines or for other similar purposes; provided, however, it will be a further condition to any of the transfers in clause (ii) and clause (iii) above that no transfer, conveyance or other encumbrance will result in a material adverse effect on the Arizona Mills Property based upon an officer’s certificate delivered to the lender (provided, further, such transfers will be in conformity with the existing reciprocal easement agreement, as evidenced by an officer’s certificate) (a “Parcel Release”).

In connection with a Parcel Release pursuant to clause (i) or clause (ii) above, (a) the ratio of the unpaid principal balance of the loan-to-value ratio of the remaining portion of the Arizona Mills Property must be equal to or less than 125%; or (ii) the borrower must pay down the principal balance of the Arizona Mills Whole Loan (which prepayment will not be subject to any prepayment premium or other premium or penalty of any kind) by an amount not less than the least of the following amounts: (1) if the transferred portion of the Arizona Mills Property is sold, the net proceeds of an arm’s-length sale of such parcel to an unrelated person, or if the transferred portion of the Arizona Mills Property is transferred in connection with a taking or condemnation, the net condemnation proceeds, (2) the fair market value of such parcel at the time of the transfer and release, or (3) an amount such that the loan-to-value ratio of the Arizona Mills Whole Loan does not increase after the transfer and release, unless the lender receives an opinion of counsel that if the amount described in this clause (ii) is not paid, the securitization will not fail to maintain its status as a REMIC as a result of the transfer and release.

Ground Lease. None.

Right of First Refusal. Harkins Theatre has a right of first refusal to purchase any building on the Arizona Mills Property in the event the borrower elects to sell any such building for use as or the development of an event-type theater. See “Description of the Mortgage Pool—Tenant Issues—Purchase Options and Rights of First Refusal” in the Preliminary Prospectus.

 A-3-91 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

 A-3-92 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

 A-3-93 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

Mortgage Loan Information   Property Information
Loan Seller: SMC   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Hospitality - Limited Service
Borrower Sponsor(s): John E. Gross and The John E. Gross Revocable Trust Dated November 23, 2015   Collateral: Fee
Borrower(s): LVTP LLC   Location: Las Vegas, NV
Original Balance: $26,500,000   Year Built / Renovated: 1999 / 2018
Cut-off Date Balance: $26,500,000   Property Management: Driftwood Hospitality Management II, LLC
% by Initial UPB: 3.3%   Size: 325 Rooms
Interest Rate: 7.25500%   Appraised Value / Per Room: $52,000,000 / $160,000
Note Date: October 27, 2026   Appraisal Date: October 6, 2026
Original Term: 120 months   Occupancy: 61.2% (as of September 30, 2026)
Amortization: Interest Only   UW Economic Occupancy: 61.2%
Original Amortization: NAP   Underwritten NOI: $4,231,742
Interest Only Period: 120 months   Underwritten NCF: $3,616,905
First Payment Date: December 6, 2026      
Maturity Date: November 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI: $4,227,928 (TTM September 30, 2026)
Additional Debt Balance: NAP   2025 NOI: $4,873,308
Call Protection: L(24),DorYM1(90),O(6)   2024 NOI: $5,705,699
Lockbox / Cash Management: Hard / Springing   2023 NOI: $5,619,167
Reserves(1)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / Room: $81,538  
Taxes: $67,197 $22,399 NAP   Maturity Date Loan / Room: $81,538  
Insurance: $43,488 $7,248 NAP   Cut-off Date LTV: 51.0%  
FF&E: $0 $51,236 NAP   Maturity Date LTV: 51.0%  
Deferred Maintenance $11,250 $0 NAP   UW NOI DY: 16.0%  
PIP Reserve: $943,172 Springing NAP   UW NCF DSCR: 1.86x  
Meeting Space Repair Reserve: $348,548 $0 NAP        
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $26,500,000 100.0%      Loan Payoff $20,962,624 79.1 %
        Principal Equity Distribution 3,793,120 14.3
        Upfront Reserves 1,413,654 5.3
        Closing Costs 330,602 1.2
Total Sources $26,500,000 100.0%      Total Uses $26,500,000 100.0 %
(1)See “Initial and Ongoing Reserves” below for further discussion of reserve information.

The Loan. The ninth largest mortgage loan (the “Hampton Inn Tropicana Mortgage Loan”) is secured by the borrower’s fee interest in a 325-room, limited-service hotel located in Las Vegas, Nevada (the “Hampton Inn Tropicana Property”). The Hampton Inn Tropicana Mortgage Loan was originated on October 27, 2026 by Starwood Mortgage Capital LLC. The Hampton Inn Tropicana Mortgage Loan has an initial term of ten years, is interest-only for the full term and accrues interest at a fixed rate of 7.25500% per annum on an Actual/360 basis. The scheduled maturity date of the Hampton Inn Tropicana Whole Loan is November 6, 2036. 

The Property. The Hampton Inn Tropicana Property is a six-story, 325-room, limited-service hotel opened in 1999 and renovated in 2018. The Hampton Inn Tropicana Property sits on a 4.57-acre site located approximately 0.5 miles west of the Las Vegas Strip, immediately off of I-15. The borrower sponsor acquired the Hampton Inn Tropicana Property in 2016 for approximately $28.9 million. Since acquiring the Hampton Inn Tropicana Property, the borrower sponsor has invested an additional $13.99 million ($43,052 per room) in upgrades, including a $8.85 million PIP completed in 2018. The borrower sponsor has reported a total cost basis of approximately $43.4 million in the Hampton Inn Tropicana Property.

 A-3-94 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

The Hampton Inn Tropicana Property offers 151 king rooms and 169 double queen rooms, along with amenities and facilities that include the lobby bar, complimentary breakfast area, outdoor pool, business center, fitness center, guest self-laundry, sundry shop and 9,040 square feet of meeting space. The Hampton Inn Tropicana Property contains a total of 288 parking spaces, comprised of 142 surface spaces and 146 garage spaces. The Hampton Inn Tropicana Property operates under a Hampton Inn franchise agreement with Hilton Franchise Holding LLC, which expires in October 2041.

The Hampton Inn Tropicana Property benefits from proximity to both Allegiant Stadium, home of the Las Vegas Raiders (0.7 miles) and T-Mobile Arena, home of the Las Vegas Knights (1.3 miles). Additionally, the future home of the Athletics, New Las Vegas Stadium (0.7 miles), has broken ground with the team expected to begin playing in the 2028 Major League Baseball season.

The following table presents certain information relating to the current and historical Occupancy, ADR and RevPAR at the Hampton Inn Tropicana Property and its competitors:

Occupancy, ADR, RevPAR(1)
  Hampton Inn Tropicana (2) Competitive Set(3) Penetration Factor(4)
Period Occupancy ADR RevPAR Occupancy ADR RevPAR Occupancy ADR RevPAR
2023(5) 67.1% $152.68 $102.51 70.3% $138.75 $97.54 95.5% 110.0% 105.1%
2024(5) 68.6% $155.91 $107.01 72.0% $142.14 $102.36 95.3% 109.7% 104.5%
2025 65.4% $148.27 $96.99 70.4% $130.11 $91.62 92.9% 114.0% 105.9%
TTM 9/30/2026 61.2% $147.47 $90.20 69.2% $130.77 $90.46 88.4% 112.8% 99.7%
(1)Variances between the underwriting, the appraisal and the above table with respect to Occupancy, ADR and RevPAR at the Hampton Inn Tropicana Property are attributable to variances in reporting methodologies and/or timing differences.
(2)Occupancy, ADR and RevPAR for the Hampton Inn Tropicana Property are based on the underwritten cash flow.
(3)Occupancy, ADR and RevPAR for the competitive set are based on data provided by a third-party hospitality research report. The competitive set consists of: Fairfield Inn & Suites Las Vegas South, Holiday Inn Express Las Vegas – South, Hampton Inn & Suites Las Vegas Airport, DoubleTree by Hilton Hotel Las Vegas Airport, Courtyard by Marriott Las Vegas Stadium Area, DoubleTree by Hilton Las Vegas East Flamingo, La Quinta Inn & Suites by Wyndham Las Vegas Summerlin Tech and Sonesta Simply Suites Las Vegas Convention Center.
(4)Penetration Factor is calculated based on the underwritten cash flow and competitive set data provided by a third-party hospitality research report.
(5)Between 2024 and 2025, the borrower sponsor bifurcated certain suites into separate guest rooms, increasing the Hampton Inn Tropicana Property's total available room count from 322 to 325.
 A-3-95 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

The following table presents certain information relating to the operating history and underwritten cash flows of the Hampton Inn Tropicana Property:

Cash Flow Analysis
  2023 2024 2025 TTM 9/30/2026 UW UW Per
Room(1)
Occupancy (%) 67.1% 68.6% 65.4% 61.2% 61.2%  
ADR $152.68 $155.91 $148.27 $147.47 $147.47  
RevPar $102.51 $107.01 $96.99 $90.20 $90.20  
             
Rooms Revenue $12,048,022 $12,660,394 $11,505,973 $10,700,128 $10,700,128 $32,923
Food & Beverage Revenue 869,877 850,509 768,339 797,987 797,987 $2,455
Parking Revenue 378,582 383,538 450,882 515,485 515,485 $1,586
Other Revenue 316,020 332,942 300,353 283,137 283,137 $871
Total Revenue $13,612,501 $14,227,383 $13,025,547 $12,296,736 $12,296,736 $37,836
             
Rooms Expense $2,532,394 $2,759,632 $2,740,917 $2,680,448 $2,680,448 $8,248
Food & Beverage Expense 288,670 351,733 339,131 368,688 368,688 $1,134
Parking Expense 80,035 90,623 121,684 135,257 135,257 $416
Other Departmental Expenses 73,623 67,557 63,791 63,705 63,705 $196
Departmental Expenses $2,974,722 $3,269,545 $3,265,523 $3,248,097 $3,248,097 $9,994
             
Gross Operating Income $10,637,778 $10,957,838 $9,760,024 $9,048,640 $9,048,640 $27,842
             
Management Fee $408,375 $426,821 $390,166 $368,315 $368,315 $1,133
Info & Telecom Systems 111,037 119,364 103,041 107,975 107,975 $332
Administrative & General 1,086,694 1,131,815 1,076,453 1,060,100 1,060,100 $3,262
Maintenance 518,289 560,074 557,404 534,875 534,875 $1,646
Marketing 830,317 889,858 837,680 807,889 807,889 $2,486
Utilities 552,494 523,069 419,328 488,135 488,135 $1,502
Franchise Fees 1,199,715 1,267,861 1,151,676 1,073,769 1,073,769 $3,304
Total Undistributed Expenses $4,706,920 $4,918,862 $4,535,748 $4,441,058 $4,441,058 $13,665
             
Real Estate Taxes $240,740 $254,147 $260,497 $275,313 $288,864 $889
Property Insurance 70,951 79,130 90,471 104,340 86,976 $268
Net Operating Income $5,619,167 $5,705,699 $4,873,308 $4,227,928 $4,231,742 $13,021
             
FF&E $680,625 $711,369 $651,277 $614,837 $614,837 $1,892
Net Cash Flow $4,938,542 $4,994,330 $4,222,031 $3,613,091 $3,616,905 $11,129
             
Occupancy 67.1% 68.6% 65.4% 61.2% 61.2%  
NCF DSCR 2.53x 2.56x 2.17x 1.85x 1.86x  
NOI Debt Yield 21.2% 21.5% 18.4% 16.0% 16.0%  
(1)UW Per Room values are based on 325 rooms.

Appraisal. According to the appraisal, the Hampton Inn Tropicana Property had an “as-is” appraised value of $52,000,000 as of October 6, 2026. The table below shows the appraisal’s “as-is” conclusions:

Hampton Inn Tropicana Appraised Value(1)
Property Appraised Value Capitalization Rate
Hampton Inn Tropicana $52,000,000 8.21%
(1)Source: Appraisal.
 A-3-96 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

Environmental. According to the Phase I environmental assessment dated October 16, 2026, there were no recognized environmental conditions at the Hampton Inn Tropicana Property.

The Market. The Hampton Inn Tropicana Property is located at 4955 and 4975 Dean Martin Drive in Las Vegas, Nevada, approximately one mile west of the Las Vegas Strip. Harry Reid International Airport is located approximately two miles southeast of the Hampton Inn Tropicana Property and served approximately 55.0 million passengers in 2025. The surrounding market is accessible via I-15 and U.S. Highway 95. Tourism is a principal driver of the greater Las Vegas economy, with leisure and hospitality representing the largest employment sector, followed by trade, transportation and utilities. The market benefits from a concentration of casinos, entertainment venues, restaurants, and convention facilities, including the Las Vegas Convention Center, Mandalay Bay Convention Center, Venetian Expo and MGM Grand Hotel and Casino.

The Hampton Inn Tropicana Property is located within the Las Vegas Strip hotel submarket. According to the appraisal, the Hampton Inn Tropicana Property’s estimated demand segmentation consists of leisure (65%), meeting and group (25%) and commercial (10%). Leisure demand is generated by attractions including the Las Vegas Strip, Allegiant Stadium, T-Mobile Arena, the Sphere, and Grand Prix Plaza, as well as local universities, sporting events, weddings and other social events. Commercial demand in the immediate market is generated by regional offices and local businesses, with the University of Nevada, Las Vegas, University Medical Center, Wynn Las Vegas, Bellagio LLC and MGM Grand Hotel/Casino as demand sources. The Hampton Inn Tropicana Property contains approximately 9,040 square feet of meeting space, the most of its competitive set.

The appraisal identified nine primary competitive properties, inclusive of the Hampton Inn Tropicana Property, containing a total of 1,603 rooms. Competitive properties include the 190-room DoubleTree Las Vegas Airport, 128-room La Quinta Inn & Suites by Wyndham Las Vegas–Summerlin Tech Center, 276-room Sonesta Simply Suites Las Vegas, 139-room Holiday Inn Express Las Vegas South, 141-room Fairfield Inn & Suites Las Vegas South, 146-room Courtyard Las Vegas South, 129-room DoubleTree by Hilton Las Vegas East Flamingo and 129-room Hampton Inn & Suites Las Vegas Airport. These eight competing properties were built between 1998 and 2009. According to the appraisal, no proposed hotels anticipated to enter the immediate area in the near future were considered competitive with the Hampton Inn Tropicana Property.

The Borrower and the Borrower Sponsors. The borrower is LVTP LLC, a Delaware limited liability company and single purpose entity with one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Hampton Inn Tropicana Mortgage Loan.

The borrower sponsors and non-recourse carveout guarantors are John E. Gross and The John E. Gross Revocable Trust Dated November 23, 2015. Mr. Gross co-founded Newcastle Properties. Newcastle Properties portfolio of real estate currently totals over 2.8 million square feet. Since 1980, the borrower sponsor has developed, managed and leased a portfolio of commercial real estate assets across the U.S, totaling more than 7.1 million square feet across 136 properties. Mr. Gross is a principal in the ownership and operation of 71 properties across 16 states, totaling over 3.3 million square feet, with the majority consisting of retail assets located in Nevada and Illinois.

Property Management. The Hampton Inn Tropicana Property is managed by Driftwood Hospitality Management II, LLC, a borrower affiliated management company.

Initial and Ongoing Reserves. At origination of the Hampton Inn Tropicana Mortgage Loan, the borrower deposited approximately (i) $67,197 into a tax escrow reserve, (ii) $43,488 for insurance premiums, (iii) $943,172 into a PIP reserve, (iv) $348,548 for a meeting room renovation reserve and (v) $11,250 for deferred maintenance.

Tax Escrows – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that are required to be paid by the borrower or that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $22,399).

Insurance Reserve – On each monthly payment date, the borrower is required to escrow 1/12th of the annual estimated insurance payments, which currently equates to approximately $7,248.

FF&E Reserve – On a monthly basis, the borrower is required to escrow an amount equal to 1/12th of 5% of annual gross revenues, which currently equates to $51,236.

PIP Reserve – If it any time any additional PIP work is required by the franchisor under the franchise agreement, the borrower will be required to deposit an amount equal to 125% of the PIP costs estimated by the lender less any PIP reserve funds then on deposit in the account.

 A-3-97 

Hospitality – Limited Service

4955 and 4975 Dean Martin Drive

Las Vegas, NV 89118

Collateral Asset Summary – Loan No. 9

Hampton Inn Tropicana

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$26,500,000

51.0%

1.86x

16.0%

Lockbox / Cash Management. The Hampton Inn Tropicana Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower or property manager, as applicable, must cause all rents and gross revenue to be deposited directly into the lockbox account. On a daily basis, all funds in the lockbox account will be swept to an account designated by the borrower. Upon the occurrence and during the continuance of a Sweep Event Period (as defined below), all funds in the lockbox account are required to be swept daily to a cash management account under the control of the lender to be applied and disbursed in accordance with the Hampton Inn Tropicana Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Hampton Inn Tropicana Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Hampton Inn Tropicana Mortgage Loan. To the extent that no Sweep Event Period is continuing, all excess cash flow funds are required to be disbursed to the borrower’s operating account.

A “Sweep Event Period” will commence upon the earliest of the following: (i) the occurrence of an event of default under the Hampton Inn Tropicana Mortgage Loan documents; (ii) the date on which the debt service coverage ratio (based on a 30-year amortization schedule) is less than 1.25x based on the trailing 12 months; or (iii) the franchise agreement is cancelled, terminated or otherwise ceases to exist.

A Sweep Event Period will end: (a) with regard to clause (i), upon the cure of such event of default and the lender’s acceptance of such cure in its sole and absolute discretion; (b) with regard to clause (ii), upon the debt service coverage ratio (based on a 30-year amortization schedule) based on the trailing 12-month period being at least 1.30x for two consecutive calendar quarters; and (c) with regard to clause (iii) upon the borrower (x) entering into a qualified franchise agreement, (y) the term of the related franchise agreement commencing and (z) the borrower delivering to the lender a comfort letter from the franchisor.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. Not permitted.

Ground Lease. None.

 A-3-98 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

 A-3-99 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

 A-3-100 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

 A-3-101 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

 A-3-102 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

Mortgage Loan Information   Property Information
Loan Seller: BMO   Single Asset / Portfolio: Portfolio
Loan Purpose: Refinance   Property Type – Subtype: Office – CBD
Borrower Sponsors: Andrew K. Gottesman, Michael A. Seeve and L. Robert Lieb   Collateral: Fee
Borrower: Harbor Square Owner, LLC   Location: Stamford, CT
Original Balance: $22,500,000   Year Built / Renovated: Various / Various
Cut-off Date Balance: $22,500,000   Property Management: Mountain Development Corp.
% by Initial UPB: 2.8%   Size: 165,114 SF
Interest Rate: 6.99000%   Appraised Value / Per SF: $47,500,000 / $288
Note Date: September 28, 2026   Appraisal Date: August 4, 2026
Original Term: 120 months   Occupancy(2): 80.4% (as of October 1, 2026)
Amortization: Interest Only, Amortizing Balloon   UW Economic Occupancy: 81.3%
Original Amortization: 360 months   Underwritten NOI(3): $3,542,460
Interest Only Period: 60 months   Underwritten NCF: $3,501,181
First Payment Date: November 6, 2026      
Maturity Date: October 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(3): $4,364,788 (TTM June 30, 2026)
Additional Debt Balance: NAP   2025 NOI: $4,369,232
Call Protection: L(25),D(88),O(7)   2024 NOI: $3,958,830
Lockbox / Cash Management: Hard / Springing   2023 NOI: $3,369,018
Reserves(1)   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $136
Taxes: $237,652 $47,530 NAP   Maturity Date Loan / SF: $129
Insurance: $0 Springing NAP   Cut-off Date LTV: 47.4%
Replacement Reserves: $0 $3,440 NAP   Maturity Date LTV: 44.9%
TI / LC: $3,000,000 Springing NAP   UW NOI DY: 15.7%
Rent Concession Reserve: $182,798 $0 NAP   UW NCF DSCR: 1.95x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $22,500,000 99.8 %   Loan Payoff $18,563,730 82.3 %
Borrowers Sponsor Equity 44,868 0.2     Upfront Reserves 3,420,450 15.2  
        Closing Costs 560,688 2.5  
Total Sources $22,544,868 100.0 %   Total Uses $22,544,868 100.0 %
(1)See “—Initial and Ongoing Reserves” below for further discussion of reserve information.
(2)The actual in-place occupancy is 94.4%. GSA, Public Building Svs (The U.S. Passport Agency), which currently occupies and pays rent on Suites 1001B, 2002A and 1001D totaling 23,117 square feet at the 850 Canal Street Property (as defined below), is a known vacate upon its lease expiration in August 2027 and has therefore been underwritten as vacant.
(3)Underwritten NOI decreased from the Most Recent NOI because the U.S. Passport Agency, which currently occupies and pays rent on Suites 1001B, 2002A and 1001D at the 850 Canal Street Property (as defined below), is a known vacate upon its lease expiration in August 2027 and has therefore been underwritten as vacant.

The Loan. The tenth largest mortgage loan (the “Harbor Square Mortgage Loan”) is secured by the borrower’s fee interest in two office properties consisting of a 94,647 square foot office building located at 700 Canal Street in Stamford, Connecticut (the “700 Canal Street Property”) and a 70,467 square foot office building located at 850 Canal Street in Stamford, Connecticut (the “850 Canal Street Property” and together with the 700 Canal Street Property, the “Harbor Square Property”). The Harbor Square Mortgage Loan is evidenced by a single promissory note with a principal balance as of the Cut-Off Date of $22,500,000. The Harbor Square Mortgage Loan was originated on September 28, 2026 by Bank of Montreal (“BMO”). The Harbor Square Mortgage Loan has a 10-year term, is interest-only for the first 60 months and thereafter amortizes on a 360-month schedule and accrues interest at a rate of 6.99000% per annum on an Actual/360 basis. The scheduled maturity date of the Harbor Square Mortgage Loan is October 6, 2036.

The Property. The Harbor Square Property is comprised of two Class B office buildings located in Stamford, Connecticut. The building located at the 700 Canal Street Property was built in 1920 and renovated in 2015, while the building located at the 850 Canal Street Property was built in 2001 and renovated in 2016. As of October 1, 2026, the Harbor Square Property was 80.4% occupied with 25 unique tenants.

 A-3-103 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

Top Tenants. The three largest tenants at the Harbor Square Property based on underwritten base rent are Institutional Capital Network – iCapital, Serendipity Labs, and Drive Shack, Inc.

Institutional Capital Network – iCapital (43,198 SF, 26.2% of NRA, 33.9% of UW base rent). Founded in New York in 2013, Institutional Capital Network, Inc. – iCapital (“iCapital”) is a fintech company built with the goal of opening up alternative investments to a broader range of investors. The iCapital operating system automates and streamlines the complex process of private market investing, with over $880 billion of global volume activity on its platform, including $220  billion in global alternative assets. iCapital has been a tenant at the 850 Canal Street Property since 2022 and, following a 6,791 square feet expansion in March 2026, currently occupies 33,546 square feet through September 30, 2036, with two five-year renewal options thereafter. iCapital, as successor-in-interest to Mirador, Inc., additionally subleases 9,652 square feet at the 700 Canal Street Property to Skydance Animation.

Serendipity Labs (21,173 SF, 12.8% of NRA, 16.4% of UW base rent). Serendipity Labs was founded in 2011 by commercial real estate professionals with over 25 years of industry experience. The company provides flexible workspaces and meeting facilities, with a focus on hospitality, networking, and professional development. Serendipity Labs occupies 21,173 square feet and has a lease expiration of May 31, 2029, with one five-year renewal option thereafter.

Drive Shack, Inc. (7,741 SF, 4.7% of NRA, 5.3% of UW base rent). Drive Shack, Inc. (“Drive Shack”) is a golf-focused leisure and entertainment business currently operated under Golf Entertainment Group Inc. (OTC: GLFE). The company operates its businesses through three brands: Drive Shack, Puttery, and American Golf , which include technology-focused golf entertainment venues, social putting venues and golf courses and country clubs across the United States. Drive Shack occupies 7,741 square feet and has a lease expiration of February 28, 2028, with one three-year renewal option.

The following table presents certain information relating to the top tenants at the Harbor Square Property based on underwritten base rent:

Tenant Summary(1)

Tenant

Credit Rating (Moody’s/ S&P / Fitch)(2)

Net Rentable Area (SF)

% of NRSF

U/W Base Rent

U/W Base Rent Per SF

% Annual U/W Base Rent

Lease Expiration

Renewal Option(3)

Termination Option (Y/N)(3)

Major Tenants-Office                  
Institutional Capital Network –
iCapital(4)
NR / NR / NR 43,198 26.2% $1,850,393 $42.84 33.9% 9/30/2036(5) 2 x 5 year(7) N
Serendipity Labs (700 Canal Workspace, LLC) NR / NR / NR 21,173 12.8% $894,559 $42.25 16.4% 5/31/2029 1 x 5 year N
Drive Shack, Inc. NR / NR / NR 7,741 4.7% $287,309 $37.12 5.3% 2/28/2028 1 x 3 year N
Parkman Healthcare Partners NR / NR / NR 5,040 3.1% $240,156 $47.65 4.4% 6/30/2031 1 x 5 year N
Arbour Lane Capital Management NR / NR / NR 5,166 3.1% $232,470 $45.00 4.3% 5/31/2027 1 x 3 year N
Cornell University Veterinary Specialists(6) NR / NR / NR 5,881 3.6% $252,993 $43.02 4.6% 4/30/2029 Various(8) N
Gainline Capital Partners LP NR / NR / NR 4,619 2.8% $198,617 $43.00 3.6% 2/28/2029 1 x 5 year N
StoneX Group, Inc. NR / NR / NR 4,499 2.7% $179,960 $40.00 3.3% 1/31/2031 Various(9) N
Red Thread (Red Thread Spaces LLC) NR / NR / NR 4,069 2.5% $160,725 $39.50 2.9% 4/30/2030 None N
KSL Capital Partners, LLC NR / NR / NR 3,392 2.1% $140,768 $41.50 2.6% 9/30/2027 None N
Top 10 Tenants   104,778 63.5% $4,437,951 $42.36 81.2%      
Other Tenants(10)   27,913 16.9% $1,024,184 $36.69 18.8%      
Total Occupied   132,691 80.4% $5,462,136 $41.16 100.0%      
Vacant   32,423 19.6%            
Total   165,114 100.0%            
(1)Based on the underwritten rent rolls dated October 1, 2026, including contractual rent steps through November 1, 2027.
(2)In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
(3)Certain tenants may have termination, contraction or renewal options (which may become exercisable prior to the originally stated expiration date of the tenant lease) that are not considered in the above Tenant Summary.
(4)Of the 43,198 square feet leased by Institutional Capital Network – iCapital, 9,652 square feet at the 700 Canal Street Property is subleased to Skydance Animation.
(5)The lease term for the 9,652 square feet subleased to Skydance Animation expires on October 31, 2027.
(6)Cornell University Veterinary Specialist includes the tenant’s two suites across both properties.
(7)The lease related to the 850 Canal Street Property has a two, five-year renewal options. The lease related to the 700 Canal Street Property has no renewal options.
(8)The tenant has one, five-year renewal option at the 700 Canal Street Property, and one, two-year renewal option at the 850 Canal Street Property.
(9)The tenant has the option to elect a renewal term of three or five years.
(10)Other Tenants include the management office, which occupies 1,841 square feet, and excludes the one square footage attributable to Cablevision Lightpath CT LLC’s antenna lease as reflected in the underwritten rent rolls.
 A-3-104 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

The following table presents certain information relating to the lease rollover schedule at the Harbor Square Property, based on the initial lease expiration dates:

Lease Rollover Schedule(1)
Year Ending December 31 Expiring Owned GLA % of Owned GLA Cumulative % of Owned GLA U/W Base Rent(2) % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
MTM & 2026 1,841(3) 1.1% 1.1% $4,980(3) 0.1% $2.71 2
2027 23,636 14.3% 15.4% $989,470 18.1% $41.86 7
2028 14,537 8.8% 24.2% $570,077 10.4% $39.22 4
2029 36,534 22.1% 46.4% $1,566,735 28.7% $42.88 6
2030 6,619 4.0% 50.4% $244,008 4.5% $36.86 2
2031 12,290 7.4% 57.8% $541,160 9.9% $44.03 3
2032 3,688 2.2% 60.0% $120,000 2.2% $32.54 1
2033 0 0.0% 60.0% $0 0.0% $0.00 0
2034 0 0.0% 60.0% $0 0.0% $0.00 0
2035 0 0.0% 60.0% $0 0.0% $0.00 0
2036 & Thereafter 33,546 20.3% 80.4% $1,425,705 26.1% $42.50 1
Vacant 32,423 19.6% 100.0% NAP NAP NAP NAP
Total / Wtd. Avg. 165,114 100.0%   $5,462,136 100.0% $41.16 26
(1)Based on the underwritten rent rolls dated October 1, 2026, including contractual rent steps through November 1, 2027.
(2)U/W Base Rent excludes rent for vacant units.
(3)MTM & 2026 Expiring Owned GLA includes the management office, which occupies 1,841 square feet, and excludes the one square foot attributable to Cablevision Lightpath CT LLC’s antenna lease as reflected in the underwritten rent rolls. MTM & 2026 U/W Base Rent includes $4,980 of underwritten base rent attributable to Cablevision Lightpath CT LLC. No rent was underwritten for the management office.
 A-3-105 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Harbor Square Property:

Cash Flow Analysis
 
  2023 2024 2025 TTM 6/30/2026 UW UW PSF
Base Rent(1) $5,120,468 $5,687,415 $6,153,685 $6,260,969 $6,645,795 $40.25
Rent Step(2) $0 $0 $0 $0 $110,924 $0.67
Gross Potential Rent $5,120,468 $5,687,415 $6,153,685 $6,260,969 $6,756,719 $40.92
Total Reimbursements $254,646 $306,218 $294,374 $255,070 $177,251 $1.07
Net Rental Income $5,375,114 $5,993,633 $6,448,058 $6,516,039 $6,933,970 $42.00
Other Income $61,533 $108,720 $61,916 $48,763 $48,763 $0.30
(Vacancy)(3) $0 $0 $0 $0 ($1,294,583) ($7.84)
Effective Gross Income $5,436,647 $6,102,353 $6,509,974 $6,564,801 $5,688,149 $34.45
             
Real Estate Taxes(4) $575,198 $522,204 $510,923 $517,422 $543,206 $3.29
Insurance(5) $72,297 $82,250 $96,313 $99,813 $95,021 $0.58
Management Fee $182,692 $204,959 $216,824 $203,755 $170,644 $1.03
Other Expenses $1,237,442 $1,334,110 $1,316,682 $1,379,024 $1,336,819 $8.10
Total Expenses $2,067,629 $2,143,523 $2,140,742 $2,200,013 $2,145,690 $13.00
             
Net Operating Income(6) $3,369,018 $3,958,830 $4,369,232 $4,364,788 $3,542,460 $21.45
Replacement Reserves $0 $0 $0 $0 $41,278 $0.25
TI/LC $0 $0 $0 $0 $0 $0.00
Net Cash Flow $3,369,018 $3,958,830 $4,369,232 $4,364,788 $3,501,181 $21.20
             
Occupancy % NAV NAV NAV 80.4%(7) 81.3%(3)  
NCF DSCR 1.88x 2.21x 2.43x 2.43x 1.95x  
NOI Debt Yield 15.0% 17.6% 19.4% 19.4% 15.7%  
(1)UW Base Rent is based on the underwritten rent rolls dated October 1, 2026.
(2)Rent Steps based on rent bumps through November 1, 2027.
(3)UW Vacancy and UW Occupancy % are based on actual economic vacancy.
(4)UW Real Estate Taxes based on 2026/2027 tax bills.
(5)UW Insurance based on final insurance premiums.
(6)UW Net Operating Income decreased from the TTM 6/30/2026 because the U.S. Passport Agency, which currently occupies and pays rent on Suites 1001B, 2002A and 1001D at the 850 Canal Street Property, is a known vacate upon its lease expiration in August 2027 and has therefore been underwritten as vacant.
(7)TTM 6/30/2026 Occupancy % is based on the underwritten rent rolls dated October 1, 2026.

Appraisals. According to the appraisals, the Harbor Square Property had an aggregate “as-is” appraised value of $47,500,000 as of August 4, 2026, as shown in the table below.

Harbor Square Appraised Value(1)
Property Value Capitalization Rate
700 Canal Street $28,800,000 7.75%
850 Canal Street $18,700,000 7.75%
Total/Wtd. Avg. $47,500,000 7.75%
(1)Source: Appraisals.

Environmental Matters. According to the Phase I Environmental Site Assessments dated August 21, 2026, recognized environmental conditions (“RECs”) were identified at both the 700 Canal Street Property and the 850 Canal Street Property. At the 700 Canal Street Property, the RECs relate primarily to the historical industrial uses, including former paint, plastics and battery operations, as well as former gasoline and oil tanks. Previous investigations identified elevated concentrations of volatile organic compounds (“VOCs”), petroleum hydrocarbons and metals in soils at the 700 Canal Street Property, and impacted fill materials containing metals were found to extend to the 700 Canal Street Property boundaries. At the 850 Canal Street Property, the RECs similarly relate to historical industrial uses, including cement, chemical, industrial finishes and manufacturing operations, as well as former crude oil, gasoline and other tanks. Previous investigations identified elevated concentrations of VOCs, petroleum hydrocarbons and metals in soils above applicable Connecticut Department of Energy & Environmental Protection standards, with petroleum-impacted material intermingled with metal-impacted fill extending to the 850 Canal Street Property boundaries. The potential for impacted subsurface soils at the 700 Canal Street Property and the 850 Canal Street Property could not be ruled out. See “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus. At origination, an environmental insurance policy was purchased that covers 125% of the opinion of probable costs determined by the environmental consultant related to remediating the identified RECs.

 A-3-106 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

The Market. The Harbor Square Property is located at 700 and 850 Canal Street in Stamford, Connecticut, within the Bridgeport-Stamford-Danbury, CT Metropolitan Statistical Area, and the Stamford office submarket of the broader Westchester/South Connecticut office market. Stamford serves as the business hub of Fairfield County and benefits from a diverse economic base, including a strong financial sector and the presence of numerous corporate headquarters. Due to its location in central Stamford, the Harbor Square Property benefits from access to Interstate 95, U.S. Route 1, and Stamford Station, which provides regional train services.

According to the appraisals, the Westchester/South Connecticut office market consisted of approximately 186,007,751 square feet of inventory as of the third quarter of 2026, with an 11.9% vacancy rate and average asking rents of $32.39 PSF. The market recorded positive net absorption during the second and third quarters of 2026 and approximately 227,144 square feet of positive net absorption over the trailing four quarters. 

Within the Stamford office submarket, approximately 20,504,801 square feet of office inventory was reported as of the third quarter of 2026. Vacancy declined to approximately 17.8% from 19.6% at year-end 2025, while average asking rents increased to approximately $41.01 per square foot from $39.76 per square foot over the same period. The submarket also recorded positive net absorption during the second and third quarters of 2026, including approximately 227,660 square feet during the third quarter of 2026. Additionally, the appraiser did identify a list of directly competitive buildings that are located south of I-95 that demonstrate significantly better occupancy metrics than the broader submarket.

 A-3-107 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

The table below presents certain information relating to directly competing properties comparable to the subject property identified by the appraisal:

Comparable Office Space(1)(2)
 
Property Name/Location Year Built/ Renovated Total GLA (SF) No. of Stories Building Class Lot Size (Acres) Occupancy Parking Spaces Rent Range
Harbor Square
Stamford, CT
Various / Various 165,114 Varies B 3.86 80.4% 324 $41.16(3)
1 Atlantic Street
Stamford, CT
1929 / 1994 93,803 8 B 0.39 84.37% 100 $26.23 - $32.05 (Est.)
1 Dock Street
Stamford, CT
1883 / 1983 116,991 7 B 2.64 93.94% 224 $33.63 - $41.10 (Est.)
1290 E Main Street
Stamford, CT
1986 / N/A 54,000 3 B 1.00 100.00% 162 $20.45 - $24.99 (Est.)
15 Bank Street
Stamford, CT
1930 / 1999 54,094 5 B 0.29 100.00% N/A $22.27 - $27.22 (Est.)
201 High Ridge Road
Stamford, CT
1978 / 2020 79,850 3 B 16.52 100.00% 600 $23.57 - $28.81 (Est.)
4 Omega Drive
Stamford, CT
1985 / N/A 81,500 1 B 2.37 100.00% 100 $22.68 - $27.72 (Est.)
470 West Avenue
Stamford, CT
1988 / 1998 60,124 3 B 2.79 100.00% 156 $22.88 - $27.96 (Est.)
600 Summer Street
Stamford, CT
1967 / 2000 101,320 7 B 1.16 77.65% 200 $29.50
68 Southfield Avenue
Stamford, CT
1904 / N/A 65,824 2 B 2.31 100.00% 128 $25.92 - $31.68 (Est.)
70 Seaview Avenue
Stamford, CT
1986 / N/A 106,974 7 B 1.38 100.00% 330 $31.11 - $38.02 (Est.)
700 Fairfield Avenue
Stamford, CT
1979 / N/A 143,305 2 B 7.50 100.00% 400 $23.89 - $29.20 (Est.)
711 Canal Street
Stamford, CT
1913 / 2011 54,033 3 B 4.86 47.97% 200 $22.87 - $27.95 (Est.)
72 Cummings Point Road
Stamford, CT
1974 / N/A 98,905 2 B 8.00 100.00% 100 $19.20 - $23.47 (Est.)
777 Long Ridge Road
Stamford, CT
1981 / N/A 94,410 4 B 16.99 100.00% 400 $21.38 - $26.13 (Est.)
88 Gatehouse Road
Stamford, CT
1980 / N/A 62,650 3 B 5.81 100.00% 200 $20.97 - $25.62 (Est.)
9 Riverbend Drive S.
Stamford, CT
1959 / 1991 89,632 2 B 1.21 79.36% 300 $21.00
(1)Source: Third party market research report
(2)The survey consisted of 1,357,415 SF of office space indicating a vacancy rate of 6.7% for properties that fall within the subject’s competitive marketplace. Based on this statistical evidence and conversations with survey participants, supply/demand conditions impacting these properties are currently stable. The existing conditions are generally in line compared to what has occurred historically; therefore, they are indicative of what can be expected moving forward.
(3)$41.16 PSF represents the weighted-average U/W Base Rent PSF based on occupied square footage.
 A-3-108 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

The table below presents certain information relating to office leases comparable to those at the Harbor Square Property identified by the appraisal:

Comparable Office Leases(1)
               
Property Name/Location Year Built/ Renovated Total GLA (SF) Tenant Tenant Size (SF) Lease Start Date Lease Term (years) Annual Rent PSF
Harbor Square
Stamford, CT
Various / Various 165,114(2) Drive Shack, Inc.(2) 7,741(2) Mar-25(2) 3.0(2) $37.12(2)(3)

First Stamford Place

Stamford, CT

1986 / 2019 296,330 Squarepoint Financial 6,954 Mar-26 7.0 $47.00

1 Stamford Plaza

Stamford, CT

1986 / 1994 220,000 Hudson Ferry Capital 2,478 Feb-26 5.0 $52.00

Landmark Square

Stamford, CT

1973 / 2017 277,720 Tenant Not Disclosed 1,072 Feb-26 5.0 $44.00

First Stamford Place

Stamford, CT

1986 / 2019 308,491 Capital One 10,729 Aug-25 5.0 $45.00

Stamford Plaza

Stamford, CT

1986 / 1994 259,000 McCarter & English, LLP 10,933 Feb-26 5.0 $45.00

10 Signal Road

Stamford, CT

1979 / NAP 15,000 Newport Academy 7,500 Sep-25 5.0 $38.00
(1)Source: Appraisals unless otherwise noted.
(2)Information derived from underwritten rent rolls dated October 1, 2026.
(3)Annual rent includes rent steps through November 1, 2027.

The Borrower and the Borrower Sponsor. The borrower is Harbor Square Owner, LLC, a Delaware limited liability company and single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Harbor Square Mortgage Loan.

The borrower sponsors are Andrew K. Gottesman, Michael A. Seeve and L. Robert Lieb, and the carve-out guarantors are Edison Dolly LLC, L. Robert Lieb and Michael A. Seeve. 

Property Management. The Harbor Square Property is currently managed by Mountain Development Corp., an affiliate of the borrower sponsors.

Initial and Ongoing Reserves. At origination of the Harbor Square Mortgage Loan, the borrower deposited (i) approximately $237,652 for real estate taxes, (ii) $3,000,000 into a rollover reserve for general leasing including tenant improvements and leasing commissions, and (iii) $182,798 into a rent concession reserve. The borrower can elect to use a portion of the upfront rollover reserve to perform a spec buildout of the space currently occupied by The U.S. Passport Agency.

Tax Escrows – On each monthly payment date, the borrower is required to deposit into a tax reserve account an amount equal to 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period.

Insurance Escrows – On each monthly payment date, unless the Harbor Square Property is insured under an acceptable blanket policy, the borrower is required to deposit into an insurance reserve account an amount equal to 1/12th of the insurance premiums due for renewal of the coverage afforded by such policies upon expiration thereof.

Replacement Reserves – On each monthly payment date, the borrower is required to deposit into a replacement reserve account an amount equal to approximately $3,440.

TI/LC Reserve – Upon the commencement of the Rollover Reserve Monthly Deposit Commencement Date (as defined below) and on each payment date thereafter, the borrower is required to deposit into a rollover reserve account an amount equal to approximately $20,639.

The “Rollover Reserve Monthly Deposit Commencement Date” means the payment date immediately succeeding the date on which the amount of rollover reserve funds on deposit in the rollover reserve account is equal to or less than $495,000.

Lockbox / Cash Management. The Harbor Square Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower is required to deposit all gross income, forfeited security deposits and other revenues from the Harbor Square Property into a lender-controlled lockbox account within two business days of receipt and to direct all tenants to make direct rent deposits into the

 A-3-109 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

lockbox account. On each business day, funds in the lockbox account are required to be transferred to the borrower’s operating account unless a Trigger Period (as defined below) is continuing and the lender elects to deliver a Lockbox Account Notice (as defined below), in which case such funds are required to be transferred to a lender-controlled cash management account. During the continuance of a Trigger Period, funds in the cash management account are required to be applied in accordance with the Harbor Square Mortgage Loan documents, including to fund tax and insurance reserve deposits, if applicable, debt service, replacement reserve and rollover reserve deposits and approved operating and extraordinary expenses, with remaining excess cash flow required to be deposited into an excess cash reserve account.

A “Trigger Period” means a period of time (A) commencing upon the earliest of (i) the occurrence of an event of default, (ii) the debt yield being less than the Target Debt Yield (as defined below) (a “Debt Yield Event”) and (iii) the occurrence of a Specified Tenant Trigger Period (as defined below); and (B) terminating upon (x) with regard to any Trigger Period commenced in connection with clause (i) above, the cure (if applicable) of such event of default, (y) with regard to any Trigger Period commenced in connection with a Debt Yield Event, the date that the debt yield is equal to or greater than the Target Debt Yield for two consecutive quarters and (z) with regard to any trigger period commenced in connection with clause (iii) above, a specified tenant trigger period ceasing to exist in accordance with the terms of the Harbor Square Mortgage Loan Agreement. Notwithstanding the foregoing, a trigger period shall not be deemed to expire in the event that a trigger period then exists for any other reason. In the event that a Trigger Period has occurred and is continuing due to a Debt Yield Event, the borrower will have the right, at its election, to satisfy the Target Debt Yield by effectuating a Special Debt Yield Event Cure (as defined below).

A “Lockbox Account Notice” means a notice from the lender to the eligible institution maintaining the lockbox account in accordance with the terms of the Lockbox Agreement whereby such lender instructs such eligible institution to transfer all funds on deposit in the lockbox account on each business day to the cash management account.

A “Target Debt Yield” means a debt yield of 10.5%.

A “Specified Tenant Trigger Period” means a period (A) commencing upon the occurrence of any of the following: (i) a specified tenant being in monetary or material non-monetary default, beyond any applicable notice and grace periods, under the applicable specified tenant lease; (ii) a specified tenant failing to be in actual, physical possession of the specified tenant space (or applicable portion thereof); (iii) a specified tenant failing to be open for business during customary hours and/or “going dark” in the specified tenant space (or applicable portion thereof); (iv) a specified tenant giving notice that it is terminating its lease for all or any portion of the specified tenant space (or applicable portion thereof); (v) any termination or cancellation of a specified tenant lease (including rejection in any bankruptcy or similar insolvency proceeding) and/or such lease otherwise failing to be in full force and effect; (vi) any bankruptcy or similar insolvency of a specified tenant; or (vii) a specified tenant failing to extend or renew the applicable specified tenant lease on or prior to the applicable specified tenant extension deadline for the applicable specified tenant renewal term; and (B) expiring upon the first to occur of the applicable specified tenant triggering condition being cured, the applicable specified tenant space being re-leased in accordance with the loan agreement, satisfaction of the applicable conditions relating to a specified tenant’s failure to timely extend or renew its lease, or satisfaction of the applicable debt yield, occupancy and rollover reserve requirements.

A “Special Debt Yield Event Cure” means the borrower deposits with the lender either (i) cash or (ii) a letter of credit, in each case in an amount that, if deducted from the outstanding principal balance of the Harbor Square Mortgage Loan, would cause the debt yield to equal or exceed the Target Debt Yield. Any such cash or letter of credit will be held by the lender as additional collateral until the applicable debt yield event is cured in accordance with the Trigger Period without taking into account the effect of such Special Debt Yield Event Cure. Provided no event of default has occurred and is continuing, such cash or letter of credit will be promptly released to the borrower once no Trigger Period has existed for two consecutive calendar quarters.

Current Mezzanine or Secured Subordinate Indebtedness. None.

Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.

Release of Collateral. Provided no event of default has occurred and is continuing, the borrower has the right, at any time after the date that is two years from the closing date of the Benchmark 2026-B44 securitization, to obtain the release of one or more of the 700 Canal Street Property and 850 Canal Street Property (the “Harbor Square Release Property”), provided that, among other things, (i) (a) prior to April 6, 2036, the borrower delivers defeasance collateral in an amount equal to the greater of (x) 125% of the allocated Harbor Square Mortgage Loan amount for the individual Harbor Square Release Property and (y) 100% of the net sales proceeds applicable to such individual Harbor Square Release Property (the “Harbor Square Release Price”), and (b) on or after April 6, 2036, the borrower partially prepays the Harbor Square Mortgage Loan in an amount equal to the Harbor Square Release Price, (ii) the borrower satisfies certain REMIC-related conditions, including delivery of a REMIC opinion, (iii) the borrower delivers (in the case of a partial prepayment, if requested by the lender) a rating agency confirmation, (iv) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt service coverage ratio

 A-3-110 

Office – CBD

Various

Stamford, CT 06902

Collateral Asset Summary – Loan No. 10

Harbor Square

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$22,500,000

47.4%

1.95x

15.7%

with respect to the remaining Harbor Square Property is greater than the greater of (a) 1.81x and (b) the debt service coverage ratio for all of the Harbor Square Property immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable, and (v) as of the date of notice of the partial release and the consummation of the partial release (whether by partial prepayment or partial defeasance), after giving effect to the release, the debt yield with respect to the remaining Harbor Square Property is greater than the greater of (a) 14.5% and (b) the debt yield for all of the Harbor Square Property immediately prior to the date of notice of the partial release or the consummation of the partial release, as applicable.

Ground Lease. None.

 A-3-111 

Retail – Anchored

4850 East Southport Road

Indianapolis, IN 46237

Collateral Asset Summary – Loan No. 11

Southport Commons

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$21,614,500

69.5%

1.51x

10.8%

Mortgage Loan Information   Property Information
Loan Seller: GSMC   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Retail – Anchored
Borrower Sponsor(s): Thomas G. English   Collateral: Fee
Borrower(s): ECC Southport Commons Real Property Owner LLC   Location: Indianapolis, IN
Original Balance: $21,614,500   Year Built / Renovated: 2001 / NAP
Cut-off Date Balance: $21,614,500   Property Management: metaCRE LLC
% by Initial UPB: 2.7%   Size: 200,056 SF
Interest Rate: 6.65400%   Appraised Value / Per SF: $31,100,000 / $155
Note Date: March 10, 2026   Appraisal Da+te: August 27, 2025
Original Term: 120 months   Occupancy: 95.3% (as of February 28, 2026)
Amortization: Interest Only   UW Economic Occupancy: 93.3%
Original Amortization: NAP   Underwritten NOI: $2,338,430
Interest Only Period: 120 months   Underwritten NCF: $2,197,040
First Payment Date: May 6, 2026      
Maturity Date: April 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI: $2,408,117 (TTM September 30, 2026)
Additional Debt Balance: NAP   2025 NOI: $2,429,915
Call Protection: L(31),D(82),O(7)   2024 NOI: $2,064,409
Lockbox / Cash Management: Springing / Springing   2023 NOI: $1,127,881
Reserves   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $108
Taxes: $144,375 $28,875 NAP   Maturity Date Loan / SF: $108
Insurance(1): $0 Springing NAP   Cut-off Date LTV: 69.5%
Deferred Maintenance: $35,047 $0 NAP   Maturity Date LTV: 69.5%
Replacement Reserves: $0 $3,334 NAP   UW NOI DY: 10.8%
TI / LC Reserve: $0 $16,671 $800,224   UW NCF DSCR: 1.51x
Unfunded Obligations Reserve: $631,374 $0 NAP      
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $21,614,500 100.0%   Loan Payoff $13,642,759 63.1 %
        Principal Equity Distribution 6,913,491 32.0  
        Upfront Reserves 810,796 3.8  
        Closing Costs 247,454 1.1  
Total Sources $21,614,500   100.0%   Total Uses $21,614,500   100.0 %
(1)On each payment date, the borrower is required to deposit into an insurance reserve an amount equal to 1/12th of the amount that the lender reasonably estimates will be payable during the next 12 months for the renewal of the coverage afforded by the policies upon the expiration thereof (provided that such reserve will be conditionally waived (i) so long as no event of default under the Southport Commons mortgage loan documents has occurred and is continuing, and (ii) the borrower has provided evidence that insurance satisfying the requirements set forth in the Southport Commons mortgage loan documents has been obtained under one or more blanket insurance policies and insurance premiums have been paid in accordance with the requirements of the Southport Commons mortgage loan documents). At the origination of the Southport Commons mortgage loan, an acceptable blanket policy was in place such that the monthly reserves were waived.
 A-3-112 

Retail – Anchored

4850 East Southport Road

Indianapolis, IN 46237

Collateral Asset Summary – Loan No. 11

Southport Commons

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$21,614,500

69.5%

1.51x

10.8%

The following table presents certain information relating to the largest tenants at the Southport Commons property:

Tenant Summary(1)

Tenant

Credit Rating (Moody’s/
S&P/Fitch)(2)
Net Rentable Area (SF) % of Net Rentable Area U/W
Base Rent
U/W Base Rent
Per SF
% of Total U/W Base Rent Lease Expiration Renewal Option Termination Option (Y/N)
Major Tenants                  
Kohl's + Sephora B3/B+/BB-  86,584 43.3% $987,058 $11.40   40.3% 1/31/2033       5 x 5 Year N
Combat Ops NR/NR/NR 24,322 12.2% $243,220 $10.00     9.9% 4/30/2033       2 x 5 Year N
Urban Styles Furniture NR/NR/NR 23,500 11.7% $235,000 $10.00     9.6% 5/31/2031       2 x 5 Year Y(3)
Bath & Body Works Ba2/BB+/NR  5,000 2.5% $130,000 $26.00     5.3% 1/31/2027             N N
Hibbett Sports NR/NR/NR 5,000 2.5% $110,000 $22.00     4.5% 11/30/2035       2 x 5 year Y(4)
Rally House NR/NR/NR 8,000 4.0% $108,000 $13.50     4.4% 1/31/2029       1 x 5 year Y(5)
Boot Barn NR/NR/NR 13,500 6.7% $103,950 $7.70     4.2% 2/28/2030       2 x 5 Year Y(6)
Pretty Chica's NR/NR/NR 3,000 1.5% $63,000 $21.00    2.6% 11/30/2028             N N
Kay Jewelers NR/BB/NR 2,750 1.4% $62,067 $22.57     2.5% 12/31/2027       2 x 5 year N
Cingular Wireless (AT&T) Baa2/BBB/BBB+  2,500 1.2% $55,000 $22.00     2.2% 10/31/2026       1 x 5 Year N
Top 10 Tenants Subtotal   174,156 87.1% $2,097,295 $12.04    85.7%      
Remaining Occupied Total   16,400 8.2% $350,504 $21.37   14.3%      
Occupied Collateral Total   190,556 95.3% $2,447,799 $12.85 100.0%      
Vacant Space   9,500 4.7%            
Collateral Total   200,056 100.0%            
(1)Based on the underwritten rent roll dated February 28, 2026, inclusive of contractual rent steps through April 30, 2027.
(2)In certain instances, ratings provided are those of the parent company of the entity shown, whether or not the parent company guarantees the lease.
(3)Urban Styles Furniture has termination rights related to co-tenancy if Home Depot vacates or both Combat Ops and Boot Barn vacate, all of which are currently open.
(4)Hibbett Sports has the right to terminate its lease if gross sales during the fifth year of its lease, starting December 1, 2029, are less than $1,100,000.
(5)Rally House has the right to terminate its lease if gross sales during the fifth year of its lease, starting September 1, 2026, are less than $750,000 or if Target or Home Depot is not open for a continuous nine-month period. Both tenants are currently open.
(6)Boot Barn has the right to terminate its lease if occupancy at the shopping center falls below 70% for 12 months.

The following table presents certain information relating to the lease rollover schedule at the Southport Commons property, based on the initial lease expiration dates:

Lease Rollover Schedule(1)(2)
Year Ending December 31 Expiring Owned GLA % of Owned GLA Cumulative % of
Owned GLA
U/W Base Rent % of Total U/W Base Rent U/W Base Rent $ per SF # of Expiring Leases
2026 & MTM 2,500 1.2%       1.2%   $55,000   2.2%   $22.00 1
2027 9,110 4.6%       5.8%   $224,571   9.2%   $24.65 3
2028 6,200 3.1%       8.9%   $143,960   5.9%   $23.22 2
2029 10,000 5.0%     13.9%   $152,000   6.2%   $15.20 2
2030 13,500 6.7%     20.6%   $103,950   4.2%   $7.70 1
2031 23,500 11.7%     32.4%   $235,000   9.6%   $10.00 1
2032 0 0.0%     32.4%   $0   0.0%   $0.00 0
2033 110,906 55.4%     87.8%   $1,230,278   50.3%   $11.09 2
2034 8,000 4.0%     91.8%   $136,000   5.6%   $17.00 1
2035 5,000 2.5%     94.3%   $110,000   4.5%   $22.00 1
2036 1,840 0.9%     95.3%     $57,040   2.3%   $31.00 1
2037 & Thereafter 0 0.0%     95.3%   $0   0.0%   $0.00 0
Vacant 9,500 4.7%   100.0%   NAP   NAP   NAP NAP
Total / Wtd. Avg. 200,056 100.0%     $2,447,799   100.0 %  $12.85 15
(1)Based on the underwritten rent roll dated February 28, 2026, inclusive of contractual rent steps through April 30, 2027.
(2)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.
 A-3-113 

Retail – Anchored

4850 East Southport Road

Indianapolis, IN 46237

Collateral Asset Summary – Loan No. 11

Southport Commons

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$21,614,500

69.5%

1.51x

10.8%

The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Southport Commons property:

Cash Flow Analysis
  2023         2024     2025      TTM 9/30/2026 U/W         U/W Per SF
Gross Potential Rent(1) $1,822,483 $2,165,394  $2,367,048 $2,423,613 $2,447,799 $12.24
Total Commercial Reimbursement Revenue 506,391 855,666 924,848 934,972 838,841 $4.19
Market Revenue from Vacant Units 0 0 0 0 238,607 $1.19
Net Rental Income $2,328,874 $3,021,060 $3,291,895 $3,358,585 $3,525,248 $17.62
Other Income $143,539 $27,948 $16,000 $43,995 $12,000 $0.06
Vacancy and Credit Loss 0 0 0 0 (238,607) ($1.19)
Effective Gross Revenue $2,472,414   $3,049,008 $3,307,895 $3402,580 $3,298,640   $16.49
Real Estate Taxes $533,635(4) $333,635 $252,075 $251,484 $346,500 $1.73
Insurance 135,936 84,593 84,593 82,935 94,603 $0.47
Other Expenses(2) 674,962 566,371 541,312 660,043 519,107 $2.59
Total Expenses $1,344,533 $984,599 $877,980 $994,463 $960,210 $4.80
Net Operating Income $1,127,881 $2,064,409  $2,429,915 $2,408,117 $2,338,430 $11.69
Replacement Reserves $0 $0 $0 $0 40,011 $0.20
TI/LC 0 0 0 0 101,379 $0.51
Net Cash Flow $1,127,881  $2,064,409 $2,429,915 $2,408,117  $2,197,040  $10.98
             
Occupancy(3) 98.7% 99.0% 100.0% 95.3%(4) 93.3%(5)  
NOI Debt Yield 5.2% 9.6% 11.2% 11.1% 10.8%  
NCF DSCR 0.77x(6) 1.42x 1.67x 1.65x 1.51x  
(1)Underwritten based on In-Place Rent Roll as of February 28, 2026, with contractual rent steps through April 30, 2027.
(2)Other Expenses include utilities, repairs & maintenance, management fee and other expenses.
(3)Occupancy is based on year-end financials.
(4)Occupancy is as of February 28, 2026.
(5)Represents underwritten economic occupancy.
(6)The 2023 NCF DSCR was under 1.00x because the borrower sponsor purchased the Southport Commons property in 2023 and spent an increased amount in repairs & maintenance at acquisition. Additionally, the 2022 and 2023 tax figures also included estimated taxes for the Kohl’s parcel, even though Kohl’s pays taxes directly to the taxing authority. Actual taxes on the Southport Commons property, excluding the Kohl’s taxes were $327,924, $250,660, $250,221, and $303,679 in 2022, 2023, 2024 and 2025 respectively.
 A-3-114 

Retail – Anchored

4850 East Southport Road

Indianapolis, IN 46237

Collateral Asset Summary – Loan No. 11

Southport Commons

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$21,614,500

69.5%

1.51x

10.8%

The following table presents certain information relating to comparable properties for the Southport Commons property:

  Comparable Property Summary(1)
Property Name / Address Distance from Subject Year Built / Renovated Total SF Tenant Base Rent/SF

Southport Commons

4850 East Southport Road

Indianapolis, IN 46237

- 2001 / NAP 200,056(2) Various $12.85(2)

Premier Center of Canton

45540-46002 Michigan Avenue

Canton, MI

274.0 mi  2002 / NAP 164,352 Kroger NAV

Willow Creek

41840-41968 Ford Road

Canton, MI

286.0 mi  1995 / 2004 161,626 Crate & Barrell NAV

Oakland Plaza

268-388 John R Road & 300 John R Road

Troy, MI

305.0 mi  1979 / 2022 166,684 T.J. Maxx NAV

Waterside Marketplace

50383-50640 Waterside Drive

Chesterfield, MI

319.0 mi  2007 / 2021 276,244 Burlington, TJ Maxx, Old Navy, Rally House, Sierra, Maurice's, Best Buy, DSW, Jo-Ann's, Kids Empire NAV

University Center

6502 Grape Road

Mishawaka, IN

155.0 mi  1980 / 1994 100,441 Ross Dress for Less, Michaels, Five Below NAV

Bryant Square

210-420, 502-530 South Bryant Avenue

Edmond, OK

734.0 mi  1974 / 2018 272,135 Ross Dress for Less, Burlington Coat Factory, Old Navy, Five Below, Petco, ULTA, Dollar Tree NAV
(1)Source: Appraisal.
(2)Based on the underwritten rent roll dated February 28, 2026 with contractual rent steps through April 30, 2027.
 A-3-115 

Multifamily – Mid Rise

Various

Bronx, NY, Various

Collateral Asset Summary – Loan No. 12

Parkway Realty Portfolio

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$18,500,000

66.1%

1.36x

11.2%

Mortgage Loan Information   Property Information
Loan Seller: GACC   Single Asset / Portfolio: Portfolio
Loan Purpose: Refinance   Property Type – Subtype: Multifamily - Mid Rise
Borrower Sponsor(s): Eric Miller   Collateral: Fee
Borrower(s)(1): Robo3191 LLC, Parkside3273 LLC, Uplain LLC and BCAS Equities LLC   Location: Bronx, NY
Original Balance: $18,500,000   Year Built / Renovated(2): Various / Various
Cut-off Date Balance: $18,500,000   Property Management: BMY Realty LLC
% by Initial UPB: 2.3%   Size: 217 Units
Interest Rate: 6.97940%   Appraised Value / Per Unit: $28,000,000 / $129,032
Note Date: October 8, 2026   Appraisal Date: May 7, 2026
Original Term: 120 months   Occupancy: 99.5% (as of August 27, 2026)
Amortization: Amortizing Balloon   UW Economic Occupancy: 95.0%
Original Amortization: 360 months   Underwritten NOI(4): $2,072,570
Interest Only Period: None   Underwritten NCF: $2,006,066
First Payment Date: December 6, 2026      
Maturity Date: November 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(4)(5): $1,807,367 (TTM Various)
Additional Debt Balance: NAP   2025 NOI: $1,872,983
Call Protection: L(24),D(91),O(5)   2024 NOI: $2,041,854
Lockbox / Cash Management: Springing / Springing   2023 NOI: $2,026,130
Reserves   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / Unit: $85,253
Taxes: $276,267 $55,253 NAP   Maturity Date Loan / Unit:

$74,310

Insurance(3): $0 Springing NAP   Cut-off Date LTV: 66.1%
Replacement Reserves: $0 $5,542 NAP   Maturity Date LTV: 57.6%
TI/LC: $0 $0 NAP   UW NOI DY: 11.2%
Deferred Maintenance: $42,500 $0 NAP   UW NCF DSCR: 1.36x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $18,500,000 86.1 %   Loan Payoff $19,358,887 90.1 %
Borrower Sponsor Equity 2,991,278 13.9     Closing Costs 1,813,624 8.4  
        Upfront Reserves 318,767 1.5  
             
Total Sources $21,491,278 100.0 %   Total Uses $21,491,278 100.0 %
(1)Uplain LLC and BCAS Equities LLC are tenants-in-common owners of the 1816 & 1826 White Plains Road property.
(2)The Parkway Realty Portfolio properties were built between 1927 and 1928.
(3)On each payment date, the borrower is required to deposit into an insurance reserve an amount equal to 1/12th of the amount that the lender reasonably estimates will be payable during the next 12 months for the renewal of the coverage afforded by the policies upon the expiration thereof (provided that such reserve will be conditionally waived (i) so long as no event of default under the Parkway Realty Portfolio mortgage loan documents has occurred and is continuing, and (ii) the borrower has provided evidence that insurance satisfying the requirements set forth in the Parkway Realty Portfolio mortgage loan documents has been obtained under one or more blanket insurance policies and insurance premiums have been paid in accordance with the requirements of the Parkway Realty Portfolio mortgage loan documents). At the origination of the Parkway Realty Portfolio mortgage loan, an acceptable blanket policy was in place such that the monthly reserves were waived.
(4)The increase from Most Recent NOI to Underwritten NOI is due to higher in-place rents compared to the Most Recent NOI.
(5)Most Recent NOI is based on the trailing twelve months as of June 30, 2026 for the 1816 & 1826 White Plains Road and 3191 Rochambeau Avenue properties. Most Recent NOI is based on the trailing twelve months as of March 31, 2026 for the 3273 Parkside Place property.
 A-3-116 

Multifamily – Mid Rise

Various

Bronx, NY, Various

Collateral Asset Summary – Loan No. 12

Parkway Realty Portfolio

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$18,500,000

66.1%

1.36x

11.2%

Portfolio Summary
Property Name Location(1) Year Built / Renovated(1) Units(2) Allocated Loan Cut-off Date Balance % of Allocated Mortgage Loan Cut-off Date Balance Appraised Value(1) % of Appraised Value U/W NOI(2) % of U/W NOI
1816 & 1826 White Plains Road Bronx, NY 1928 / 2018 112 $8,523,214 46.1% $12,900,000 46.1% $998,706 48.2%
3191 Rochambeau Avenue Bronx, NY 1927 / 2026 62 $5,814,286 31.4% $8,800,000 31.4% $628,906 30.3%
3273 Parkside Place Bronx, NY 1928 / NAP 43 $4,162,500 22.5% $6,300,000 22.5% $444,959 21.5%
Total     217 $18,500,000 100.0% $28,000,000 100.0% $2,072,570 100.0%
(1)Source: Appraisals. Portfolio Summary
(2)Based on the underwritten rent rolls dated as of August 27, 2026.

The following table presents certain information relating to the unit mix at the Parkway Realty Portfolio properties:

Unit Mix(1)
Unit Type(2) # of Units % of Total Units Occupancy Average Monthly Rent Per Unit Average Monthly Market Rent Per Unit(3)
Studio - RS 38 17.5% 97.4% $1,405 $1,301
Studio - RC 1 0.5% 100.0% $272 $272
Studio - Sec 8 1 0.5% 100.0% $1,136 $1,136
Studio - Market 1 0.5% 100.0% $1,500 $1,500
1BR/1BA - RS 97 44.7% 100.0% $1,559 $1,495
1BR/1BA - RC 2 0.9% 100.0% $254 $254
1BR/1BA - SCRIE 1 0.5% 100.0% $1,335 $1,335
1BR/1BA - Sec 8 2 0.9% 100.0% $1,568 $1,568
2BR/1BA - RS 47 21.7% 100.0% $1,765 $1,723
2BR/1BA - Sec 8 4 1.8% 100.0% $1,591 $1,591
3BR/1BA - RS 19 8.8% 100.0% $1,784 $1,730
3BR/1BA - SCRIE 1 0.5% 100.0% $1,041 $1,041
3BR/1BA - Sec 8 3 1.4% 100.0% $1,985 $1,952
Total/Wtd. Avg. 217 100.0% 99.5% $1,580 $1,518
(1)Based on the underwritten rent roll dated August 27, 2026.
(2)“RS” means rent stabilized, “RC” means rent controlled, “SCRIE” means subject to a senior citizen rent increase exemption, and Sec 8 means receives Section 8 rental assistance. SCRIE and Sec 8 units are also rent stabilized.
(3)Source: Appraisal.
 A-3-117 

Multifamily – Mid Rise

Various

Bronx, NY, Various

Collateral Asset Summary – Loan No. 12

Parkway Realty Portfolio

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$18,500,000

66.1%

1.36x

11.2%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Parkway Realty Portfolio:

Cash Flow Analysis
  2023 2024 2025 TTM(1) U/W U/W Per Unit
Gross Potential Rent $3,540,666 $3,623,115 $3,627,371 $3,591,787 $4,111,437 $18,947
(Vacancy / Credit Loss) 0 0 0 0 ($205,572) ($947)
Effective Gross Income $3,540,666 $3,623,115 $3,627,371 $3,591,787 $3,905,866 $17,999
Real Estate Taxes $610,477 $584,193 $603,298 $603,298 $643,730 $2,966
Insurance 185,579 186,049 191,259 180,240 224,320 $1,034
Management Fee 0 0 108,821 107,754 117,176 $540
Utilities 540,229 611,653 647,843 693,504 647,843 $2,985
Other Expenses(2) 178,251 199,366 203,167 199,624 200,227 $923
Total Expenses $1,514,536 $1,581,261 $1,754,388 $1,784,420 $1,833,295 $8,448
             
Net Operating Income(3) $2,026,130 $2,041,854 $1,872,983 $1,807,367 $2,072,570 $9,551
Replacement Reserves 0 0 0 0 66,505 $306
Net Cash Flow $2,026,130 $2,041,854 $1,872,983 $1,807,367 $2,006,066 $9,245
             
Occupancy 97.2% 98.7% 95.7% 99.5%(4) 95.0%(5)  
NCF DSCR 1.37x 1.39x 1.27x 1.23x 1.36x  
NOI Debt Yield 11.0% 11.0% 10.1% 9.8% 11.2%  
(1)TTM is based on the trailing twelve months as of June 30, 2026 for the 1816 & 1826 White Plains Road and 3191 Rochambeau Avenue properties. TTM is based on the trailing twelve months as of March 31, 2026 for the 3273 Parkside Place property.
(2)Other Expenses includes repairs and maintenance, payroll and benefits and professional fees.
(3)The increase from TTM Net Operating Income to U/W Net Operating Income is due to higher in-place rents compared to the TTM Net Operating Income.
(4)Based on the underwritten rent roll dated August 27, 2026
(5)Represents economic occupancy.
 A-3-118 

Self Storage - Self Storage

2690 North Main Street

Walnut Creek, CA 94597

Collateral Asset Summary – Loan No. 13

Security Public Storage –
Walnut Creek

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,500,000

56.5%

1.51x

11.0%

Mortgage Loan Information   Property Information
Loan Seller: GACC   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Self Storage - Self Storage
Borrower Sponsor(s): Michael B. Eisler   Collateral: Fee
Borrower(s): Security Public Storage - Walnut Creek LLC   Location: Walnut Creek, CA
Original Balance: $17,500,000   Year Built / Renovated: 1985 / NAP
Cut-off Date Balance: $17,500,000   Property Management: Baco Realty Corporation
% by Initial UPB: 2.2%   Size: 85,682 SF
Interest Rate: 6.07400%   Appraised Value / Per SF: $30,950,000 / $361
Note Date: June 11, 2026   Appraisal Date: May 13, 2026
Original Term: 120 months   Occupancy(3): 88.9% (as of June 8, 2026)
Amortization: Interest Only, Amortizing Balloon   UW Economic Occupancy: 82.8%
Original Amortization: 360 months   Underwritten NOI: $1,930,940
Interest Only Period: 24 months   Underwritten NCF: $1,922,372
First Payment Date: August 6, 2026      
Maturity Date: July 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI: $1,824,270 (TTM March 31, 2026)
Additional Debt Balance: NAP   2025 NOI: $1,806,699
Call Protection: L(12),YM1(16),DorYM1(85),O(7)   2024 NOI: $1,744,663
Lockbox / Cash Management: None / None   2023 NOI: $1,756,522
Reserves   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / SF: $204
Taxes: $0 Springing(1) NAP   Maturity Date Loan / SF: $181
Insurance: $0 Springing(1) NAP   Cut-off Date LTV: 56.5%
Replacement Reserves: $0 Springing(2) NAP   Maturity Date LTV: 50.2%
          UW NOI DY: 11.0%
          UW NCF DSCR: 1.51x
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $17,500,000 100.0%     Loan Payoff $10,861,101 62.1 %
        Borrower Sponsor Equity 6,458,865 36.9  
        Closing Costs 180,034 1.0  
Total Sources $17,500,000 100.0%     Total Uses $17,500,000 100.0 %
(1)Monthly deposits in the tax and insurance reserves are waived under the conditions that (i) Security Public Storage - Walnut Creek LLC (“Original Borrower”) is the sole fee simple owner of the Security Public Storage – Walnut Creek property and (ii) the Original Borrower has paid all required monthly real estate taxes and insurance premiums within 30 days prior to the due date. Monthly deposits in the insurance reserve account will also be suspended in the event that an acceptable blanket policy is in effect.
(2)Monthly deposits in the replacement reserves are waived under the conditions that (i) the Original Borrower is the sole fee simple owner of the Security Public Storage – Walnut Creek property and (ii) the Security Public Storage – Walnut Creek property is, in the lender's judgment, being properly maintained by the Original Borrower as required by the Security Public Storage – Walnut Creek mortgage loan documents.
(3)Occupancy is calculated on a square foot basis. When calculating Current Occupancy on a per unit basis, the Security Public Storage— Walnut Creek property has 101 vacant units as of June 8, 2026, resulting in an 88.5% occupancy.
 A-3-119 

Self Storage - Self Storage

2690 North Main Street

Walnut Creek, CA 94597

Collateral Asset Summary – Loan No. 13

Security Public Storage –
Walnut Creek

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,500,000

56.5%

1.51x

11.0%

The following table presents certain information relating to the unit mix at the Security Public Storage – Walnut Creek property:

Security Public Storage – Walnut Creek Unit Mix(1)
Range of Square Feet Available Units % of Available Units Available SF(2) % of Available SF Current Occupancy(2) Monthly In-Place Rent PSF Monthly In-Place Rent Per Unit Annual In-Place Rent
1 – 25 SF 117 13.3% 2,921 3.4% 82.9% $4.83 $120.53 $140,292
26 – 50 SF 230 26.1% 11,235 13.1% 93.5% $3.68 $179.95 $464,280
51 – 75 SF 98 11.1% 5,910 6.9% 85.7% $3.14 $189.79 $191,304
76 – 100 SF 168 19.1% 16,406 19.1% 92.3% $2.78 $271.21 $504,444
101 – 150 SF 109 12.4% 13,800 16.1% 76.1% $2.90 $366.28 $364,812
151 – 200 SF 96 10.9% 18,120 21.1% 93.8% $2.85 $537.80 $580,824
201 – 250 SF 47 5.3% 11,690 13.6% 85.1% $3.07 $766.50 $367,920
251 – 300 SF 12 1.4% 3,600 4.2% 100.0% $2.34 $703.25 $101,268
301 – 350 SF 0 0.0% 0 0.0% NAP NAP NAP NAP
351 – 400 SF 0 0.0% 0 0.0% NAP NAP NAP NAP
400+ SF 4 0.5% 2,000 2.3% 100.0% $2.12 $1,061.50 $50,952
Total / Wtd. Avg. 881 100.0% 85,682 100.0% 88.5% $3.03 $295.52 $2,766,096
(1)Based on the underwritten rent roll dated June 8, 2026.
(2)Occupancy is calculated on a per unit basis. When calculating Current Occupancy on a square footage basis, the Security Public Storage—Walnut Creek property is 88.9% occupied as of June 8, 2026.
 A-3-120 

Self Storage - Self Storage

2690 North Main Street

Walnut Creek, CA 94597

Collateral Asset Summary – Loan No. 13

Security Public Storage –
Walnut Creek

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,500,000

56.5%

1.51x

11.0%

The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Security Public Storage – Walnut Creek property:

Cash Flow Analysis(1)
  12/31/2023 12/31/2024 12/31/2025 TTM March 31, 2026 U/W U/W Per SF
Gross Potential Rent $2,376,570 $2,379,035 $2,437,457 $2,441,106 $3,080,076 $35.95
Vacancy 0 0 0 0           (313,980)  (3.66)
Bad Debt                      0                      0                      0                      0           (215,286)  (2.51)
Net Rental Income $2,376,570 $2,379,035 $2,437,457 $2,441,106 $2,550,810 $29.77
General Other Income              78,022              87,131              77,234              74,818              74,818 0.87
Effective Gross Income $2,454,592 $2,466,166 $2,514,691 $2,515,925 $2,625,628 $30.64
             
Real Estate Taxes            148,493            152,374            151,756            151,756            151,756 1.77
Insurance              16,899              16,045              18,748              18,748              15,700 0.18
Utilities              41,508              48,753              49,570              43,255              43,255 0.50
Repairs and Maintenance              18,521              19,496              17,674              20,131              20,131 0.23
Management Fee            121,303            121,573            124,152            125,200            131,281 1.53
Payroll and Benefits            196,514            187,091            190,567            187,788            187,788 2.19
Marketing 40,589 52,254 42,737 33,118 33,118 0.39
General and Administrative            114,244            123,917            112,789            111,659            111,659 1.30
Total Expenses $698,070 $721,503 $707,992 $691,655 $694,688 $8.11
             
Net Operating Income $1,756,522 $1,744,663 $1,806,699 $1,824,270 $1,930,940 $22.54
Replacement Reserves 0 0 0 0 8,568  0.10
Net Cash Flow $1,756,522 $1,744,663 $1,806,699 $1,824,270 $1,922,372 $22.44
             
Occupancy 88.0% 86.0% 88.0% 88.9%(2) 82.8%(3)  
NOI Debt Yield 10.0% 10.0% 10.3% 10.4% 11.0%  
NCF DSCR 1.38x 1.37x 1.42x 1.44x 1.51x  
(1)Based on the underwritten rent roll dated June 8, 2026.
(2)Occupancy is calculated on a square foot basis. When calculating Current Occupancy on a per unit basis, the Security Public Storage—Walnut Creek property has 101 vacant units as of June 8, 2026, resulting in an 88.5% occupancy.
(3)Represents economic occupancy.

The following table presents certain 2025 demographic information for the Security Public Storage – Walnut Creek property:

2025 Demographics(1)
Demographic City, State

1-mile

Radius

3-mile

Radius

5-mile Radius
Population Walnut Creek, CA 24,120 131,145 251,437 
Number of Households Walnut Creek, CA 11,122 54,064 102,164
Average Household Income Walnut Creek, CA $179,757 $191,793 $191,569
(1)Source: Appraisal.
 A-3-121 

Multifamily – Mid Rise

224 Avenue B

New York, NY 10009

Collateral Asset Summary – Loan No. 14

224 Avenue B

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,000,000

61.4%

1.72x

10.7%

Mortgage Loan Information   Property Information
Loan Seller: CREFI   Single Asset / Portfolio: Single Asset
Loan Purpose: Refinance   Property Type – Subtype: Multifamily – Mid Rise
Borrower Sponsor(s)(1): Alfred Sabetfard   Collateral: Fee
Borrower(s): 224 Ave B Holdings LLC   Location: New York, NY
Original Balance: $17,000,000   Year Built / Renovated: 1905 / 2025
Cut-off Date Balance: $17,000,000   Property Management: Self-Managed
% by Initial UPB: 2.1%   Size: 25 Units
Interest Rate: 6.11000%   Appraised Value / Per Unit: $27,700,000 / $1,108,000
Note Date: July 2, 2026   Appraisal Date: April 27, 2026
Original Term: 120 months   Occupancy: 100.0% (as of June 25, 2026)
Amortization: Interest Only   UW Economic Occupancy: 96.8%
Original Amortization: NAP   Underwritten NOI(3): $1,815,977
Interest Only Period: 120 months   Underwritten NCF: $1,806,927
First Payment Date: August 6, 2026      
Maturity Date: July 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(3): $500,783 (TTM May 31, 2026)
Additional Debt Balance: NAP   2025 NOI(4): NAV
Call Protection: L(28),D(85),O(7)   2024 NOI(4): NAV
Lockbox / Cash Management: Springing / Springing   2023 NOI(4): NAV
 
Reserves   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / Unit: $680,000
Taxes: $41,632 $20,816 NAP   Maturity Date Loan / Unit: $680,000
Insurance(2): $0 Springing NAP   Cut-off Date LTV: 61.4%
Replacement Reserves: $0 $552 $13,248   Maturity Date LTV: 61.4%
TI/LC $0 $0 NAP   UW NOI DY: 10.7%
          UW NCF DSCR: 1.72x
 
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $17,000,000 100.0%     Loan Payoff $8,539,784 50.2 %
        Borrower Sponsor Equity 7,943,150 46.7  
        Closing Costs 475,434 2.8  
        Upfront Reserves 41,632 0.2  
Total Sources $17,000,000 100.0%     Total Uses $17,000,000 100.0 %
(1)The borrower sponsor for the 224 Avenue B mortgage loan is also the borrower sponsor for the 58 & 60-62 Second Avenue mortgage loan.
(2)Deposits into the insurance reserve are not required provided that the borrower provides satisfactory evidence (as reasonably determined by the lender) that the insurance requirements in the 224 Avenue B mortgage loan documents have been satisfied pursuant to a blanket insurance policy reasonably acceptable to the lender.
(3)The increase from Most Recent NOI to Underwritten NOI is due to the lease up of the 224 Avenue B property following its renovation in 2025.
(4)Historical financial information is not available as the 224 Avenue B property underwent a renovation to common areas and 23 of its 25 units in 2025.
 A-3-122 

Multifamily – Mid Rise

224 Avenue B

New York, NY 10009

Collateral Asset Summary – Loan No. 14

224 Avenue B

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,000,000

61.4%

1.72x

10.7%

The following table presents certain information relating to the unit mix at the 224 Avenue B property:

Unit Mix(1)
Unit Type # of Units % of Total Units Occupancy Average Unit Size (Sq. Ft.) Average Monthly Rent Per Unit Average Monthly Market Rent Per Unit(2)
Studio – rent stabilized 1 4.0% 100.0% 300 $2,315 $2,315
2 Bed / 1 Bath – market 4 16.0% 100.0% 450 $5,195 $5,200
3 Bed / 1 Bath – market 12 48.0% 100.0% 500 $7,270 $7,200
3 Bed / 1 Bath – rent stabilized 2 8.0% 100.0% 500 $1,148 $1,148
3 Bed / 2 Bath – market 1 4.0% 100.0% 500 $7,995 $7,200
4 Bed / 2 Bath – market 3 12.0% 100.0% 650 $8,562 $8,500
5 Bed / 2 Bath – market 1 4.0% 100.0% 700 $10,495 $10,500
5 Bed / 2 Bath – rent stabilized 1 4.0% 100.0% 700 $10,495 $10,500
Total/Wtd. Avg. 25 100.0% 100.0% 518 $6,692 $6,620
(1)Based on the underwritten rent roll dated June 25, 2026. Average Monthly Rent Per Unit is based on occupied units.
(2)Source: Appraisal.
 A-3-123 

Multifamily – Mid Rise

224 Avenue B

New York, NY 10009

Collateral Asset Summary – Loan No. 14

224 Avenue B

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,000,000

61.4%

1.72x

10.7%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 224 Avenue B property:

Cash Flow Analysis(1)
  TTM 5/31/2026(2) U/W(2) U/W Per Unit
Base Rent $589,601 $2,007,680 $80,307
Potential Income from Vacant Units 0 0 $0
Gross Potential Income - Residential $589,601 $2,007,680 $80,307
Other Income - Apartments(3) 7,845 3,440 $138
Net Rental Income $597,446 $2,011,120 $80,445
(Vacancy / Credit Loss) 0 (60,230) ($2,409)
Effective Gross Income - Residential $597,446 $1,950,889 $78,036
       
Commercial Rental Income $236,338 $256,140 $10,246
Gross Potential Income - Commercial $236,338 $256,140 $10,246
Other Income - Commercial 8,416 7,073 $283
Net Rental Income $244,754 $263,213 $10,529
(Vacancy / Credit Loss) 0 (13,161) ($526)
Effective Gross Income - Commercial $244,754 $250,052 $10,002
       
Total Effective Gross Income $842,200 $2,200,942 $88,038
       
Real Estate Taxes $233,176 $237,896 $9,516
Insurance 34,296 40,610 $1,624
Management Fee 25,265 66,028 $2,641
Utilities 28,548 18,580 $743
Other Expenses(4) 20,132 21,850 $874
Total Expenses $341,417 $384,964 $15,399
       
Net Operating Income $500,783 $1,815,977 $72,639
Replacement Reserves - Residential 0 6,250 $250
Replacement Reserves - Commercial 0 365 $15
TI / LC 0 2,435 $97
Net Cash Flow $500,783 $1,806,927 $72,277
       
Occupancy 100.0%(5) 96.8%(6)  
NCF DSCR 0.48x 1.72x  
NOI Debt Yield 2.9% 10.7%  
(1)Historical financial information is not available as the 224 Avenue B property underwent a renovation to common areas and 23 of its 25 units in 2025.
(2)The increase from TTM 5/31/2026 NOI to Underwritten NOI is due to the lease up of the 224 Avenue B property following its renovation in 2025.
(3)Other Income – Apartments includes miscellaneous fees such as application fees, lost key charges, lock replacement fees, and forfeited security deposits.
(4)Other Expenses includes payroll and benefits and repairs and maintenance.
(5)Represents occupancy as of the June 25, 2026 rent roll.
(6)Represents economic occupancy.
 A-3-124 

Multifamily – Mid Rise

224 Avenue B

New York, NY 10009

Collateral Asset Summary – Loan No. 14

224 Avenue B

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$17,000,000

61.4%

1.72x

10.7%

Appraisal. According to the appraisal, the 224 Avenue B property had an “as-is” appraised value of $27,700,000 as of April 27, 2026.

224 Avenue B Appraised Value(1)
Property Value Capitalization Rate
224 Avenue B $27,700,000 6.00%
(1)Source: Appraisal.

The following table presents certain information relating to multifamily properties that are comparable to the 224 Avenue B property:

Multifamily Rent Comparables(1)
Property Name / Address Distance from Subject Unit Type Average Rent Per Unit
224 Avenue B
New York, NY
- Studio – Rent Stabilized $2,315(2)
2 Bed / 1 Bath – Market Rate $5,195(2)
3 Bed / 1 Bath – Market Rate $7,270(2)
3 Bed / 1 Bath – Rent Stabilized $1,148(2)
3 Bed / 2 Bath – Market Rate $7,995(2)
4 Bed / 2 Bath – Market Rate $8,562(2)
5 Bed / 2 Bath – Market Rate $10,495(2)
5 Bed / 2 Bath - Rent Stabilized $10,495(2)
422 East 14th Street 0.2 mi Studio $3,175
New York, NY
414 East 11th Street 0.2 mi Studio $2,800
New York, NY
432 East 13th Street 0.2 mi 2 Bed / 1 Bath $5,495
New York, NY
425 East 12th Street 0.3 mi 2 Bed / 1 Bath $5,200
New York, NY
93 Avenue B 0.4 mi 3 Bed / 1 Bath $7,250
New York, NY
226 East 10th Street 0.5 mi 3 Bed / 2 Bath $7,750
New York, NY
118 East 7th Street 0.5 mi 4 Bed / 1.5 Bath $9,495
New York, NY
117 1st Avenue 0.6 mi 3 Bed / 1 Bath $7,495
New York, NY
211 1st Avenue 0.6 mi 4 Bed / 2 Bath $9,999
New York, NY
(1)Source: Appraisal.
(2)Based on the underwritten rent roll dated June 25, 2026. Average Rent Per Unit reflects the average rent for occupied units.
 A-3-125 

Multifamily – Mid Rise

Various

New York, NY 10003

Collateral Asset Summary – Loan No. 15

58 & 60-62 Second Avenue

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$16,000,000

64.3%

1.39x

9.4%

Mortgage Loan Information   Property Information
Loan Seller: CREFI   Single Asset / Portfolio: Portfolio
Loan Purpose: Refinance   Property Type – Subtype: Multifamily - Mid Rise
Borrower Sponsor(s)(1): Alfred Sabetfard   Collateral: Fee
Borrower(s): 58 Second Ave LLC and 60-62 Second Ave LLC   Location: New York, NY
Original Balance: $16,000,000   Year Built / Renovated: 1900 / 2025
Cut-off Date Balance: $16,000,000   Property Management: Self-Managed
% by Initial UPB: 2.0%   Size: 28 Units
Interest Rate: 6.57000%   Appraised Value / Per Unit: $24,900,000 / $889,286
Note Date: August 28, 2026   Appraisal Date: June 17, 2026
Original Term: 120 months   Occupancy: 100.0% (as of June 22, 2026)
Amortization: Interest Only   UW Economic Occupancy: 96.4%
Original Amortization: NAP   Underwritten NOI(3): $1,503,218
Interest Only Period: 120 months   Underwritten NCF: $1,485,903
First Payment Date: October 6, 2026      
Maturity Date: September 6, 2036   Historical NOI
Additional Debt Type: NAP   Most Recent NOI(3): $769,412 (TTM June 30, 2026)
Additional Debt Balance: NAP   2025 NOI(3): $551,977
Call Protection: L(26),D(87),O(7)   2024 NOI(3): $400,051
Lockbox / Cash Management: Springing / Springing   2023 NOI: NAV
 
Reserves   Financial Information
  Initial Monthly Cap   Cut-off Date Loan / Unit: $571,429
Taxes: $45,585 $15,195 NAP   Maturity Date Loan / Unit: $571,429
Insurance: $29,332 $4,889 NAP   Cut-off Date LTV: 64.3%
Replacement Reserves: $0 $642 $15,408   Maturity Date LTV: 64.3%
Other Reserves(2): $58,500 $0 NAP   UW NOI DY: 9.4%
          UW NCF DSCR: 1.39x
             
 
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan $16,000,000 100.0%     Sponsor Equity $8,253,391 51.6 %
        Loan Payoff 7,112,135 44.5  
        Closing Costs 501,056 3.1  
        Upfront Reserves 133,417 0.8  
Total Sources $16,000,000 100.0%     Total Uses $16,000,000 100.0 %
(1)The borrower sponsor for the 58 & 60-62 Second Avenue mortgage loan is also the borrower sponsor for the 224 Avenue B mortgage loan.
(2)Other Reserves is comprised of an upfront Free Rent Reserve of $58,500 on account of free rent owed to Cha Cha Grill. Cha Cha Grill, the largest commercial tenant at the 60-62 Second Avenue Mortgaged Property, executed a lease in August 2026 with a lease commencement date of September 1, 2026 and took possession of its space. The tenant is currently building out its space and is expected to open for business in December 2026. Pursuant to the lease, the tenant is entitled to free rent from September 1, 2026 through November 30, 2026, and contractual rent payments are scheduled to commence in December 2026. We cannot assure you whether the tenant will open for business and begin paying rent as expected or at all.
(3)The increase from 2024 NOI through Most Recent NOI is primarily attributable to the lease up of the 58 & 60-62 Second Avenue properties following their acquisitions in 2024 and renovations in 2025. The subsequent increase from Most Recent NOI to Underwritten NOI is primarily attributable to the execution of a new commercial lease with Cha Cha Grill in August 2026 at the 60-62 Second Avenue property, accounting for 12.4% of underwritten base rent for the portfolio.
 A-3-126 

Multifamily – Mid Rise

Various

New York, NY 10003

Collateral Asset Summary – Loan No. 15

58 & 60-62 Second Avenue

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$16,000,000

64.3%

1.39x

9.4%

The following table presents certain information relating to the 58 & 60-62 Second Avenue properties:

Portfolio Summary
Property Name City, State(1) Year Built / Renovated(1) # of Units(2) Occupancy(2) Allocated Cut-off Date Balance % of Allocated Cut-off Date Balance UW NOI(2) % of UW NOI(2) Appraised Value(1)
60-62 Second Avenue New York, NY 1900 / 2025 24 100.0% $13,714,286 85.7% $912,733 60.7% $14,100,000
58 Second Avenue New York, NY 1900 / 2025 4 100.0% $2,285,714 14.3% $590,484 39.3% $10,800,000
Total/ Wtd. Avg     28 100.0% $16,000,000 100.0% $1,503,218 100.0% $24,900,000
(1)Source: Appraisals.
(2)Based on the underwritten rent rolls dated June 22, 2026.

The following table presents certain information relating to the unit mix at the 58 & 60-62 Second Avenue properties:

Portfolio Unit Mix(1)
Unit Type # of Units % of Total Units Occupied Units Occupancy Average Monthly Rent Per Unit(1) Average Monthly Market Rent Per Unit
60-62 Second Avenue            
5 BR - Free Market 5 20.8% 5 100% $10,676 $12,000
5 BR - Rent Controlled 3 12.5% 3 100% $271 $12,000
5 BR - Rent Stabilized 16 66.7% 16 100% $1,287 $12,000
Property Total / Wtd Avg. 24 85.7% 24 100% $3,116 $12,000
58 Second Avenue            
4 BR - Free Market 4 100.0% 4 100.0% $10,435 $11,000
Property Total / Wtd Avg. 4 14.3% 4 100.0% $10,435 $11,000
Portfolio Total / Wtd Avg. 28 100.0% 28 100.0% $4,162 $11,857
(1)Based on the underwritten rent rolls dated June 22, 2026. Average Monthly Rent Per Unit is based on occupied units.
 A-3-127 

Multifamily – Mid Rise

Various

New York, NY 10003

Collateral Asset Summary – Loan No. 15

58 & 60-62 Second Avenue

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$16,000,000

64.3%

1.39x

9.4%

The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 58 & 60-62 Second Avenue properties:

Cash Flow Analysis(1)
  2024(2) 2025(2) TTM 6/2026(2) U/W(2) U/W Per Unit(3)
Base Rent - Residential $481,421 $839,198 $1,020,511 $1,398,318 $49,940
Gross Potential Rent - Residential $481,421 $839,198 $1,020,511 $1,398,318 $49,940
Other Income – Residential(4) 460 3,325 4,500 4,200 $150
Net Rental Income $481,881 $842,523 $1,025,011 $1,402,518 $50,090
(Vacancy / Credit Loss) 0 0 0 (41,950) ($1,498)
Effective Gross Income - Residential $481,881 $842,523 $1,025,011 $1,360,568 $48,592
           
Base Rent – Commercial(5) $82,811 $66,500 $203,801 $547,368 $117.51
Gross Potential Rent - Commercial $82,811 $66,500 $203,801 $547,368 $117.51
Other Income- Commercial(6) 0 658 1,752 2,507 $0.54
Net Rental Income $82,811 $67,158 $205,553 $549,875 $118.05
(Vacancy / Credit Loss) 0 0 0 (27,494) ($5.90)
Effective Gross Income- Commercial $82,811 $67,158 $205,553 $522,381 $112.15
           
Total Effective Gross Income $564,692 $909,681 $1,230,564 $1,882,949 $67,248
           
Real Estate Taxes $84,221 $165,406 $252,973 $174,091 $6,218
Insurance 25,316 37,975 37,975 55,871 $1,995
Management Fee 16,941 27,290 36,917 56,488 $2,017
Other Expenses(7) 38,163 127,033 133,287 93,280 $3,331
Total Expenses $164,641 $357,704 $461,152 $379,731 $13,562
           
Net Operating Income $400,051 $551,977 $769,412 $1,503,218 $53,686
Replacement Reserves - Residential 0 0 0 11,616 $415
Replacement Reserves - Commercial 0 0 0 699 $0.15
TI/LC 0 0 0 5,000 $1.07
Net Cash Flow $400,051 $551,977 $769,412 $1,485,903 $53,068
           
Occupancy NAP NAP NAP 96.4%(8)  
NCF DSCR 0.38x 0.52x 0.72x 1.39x  
NOI Debt Yield 2.5% 3.4% 4.8% 9.4%  
(1)Based on the underwritten rent rolls dated June 22, 2026.
(2)The increase from 2024 NOI through Most Recent NOI can primarily be attributed to the lease up of the 58 & 60-62 Second Avenue properties following their acquisitions in 2024 and renovations in 2025. The subsequent increase from TTM 6/2026 NOI to U/W NOI is primarily attributable to the execution of a new commercial lease with Cha Cha Grill in August 2026 at the 60-62 Second Avenue property, accounting for 12.4% of underwritten base rent for the portfolio.
(3)U/W Per Unit is based on 28 multifamily units for all line items except commercial income line items, Replacement Reserves - Commercial and TI/LC, which are based on the total commercial SF of 4,658.
(4)Other Income – Residential includes miscellaneous revenues such as lock replacements, application fees, and pet fees.
(5)The 58 Second Avenue property has a single commercial lease with 58 Second Ave Bakery LLC, which expires in July 2035; the 60-62 Second Avenue Property has two commercial leases with Un Sil Choe and Cha Cha Grill, which expire in May 2031 and August 2036, respectively.
(6)Other Income – Commercial includes commercial tenant recoveries of real estate taxes over each respective base year.
(7)Other Expenses include payroll and benefits, repairs and maintenance, and utilities.
(8)Represents economic occupancy.
 A-3-128 

Multifamily – Mid Rise

Various

New York, NY 10003

Collateral Asset Summary – Loan No. 15

58 & 60-62 Second Avenue

Cut-off Date Balance:

Cut-off Date LTV:

U/W NCF DSCR:

U/W NOI Debt Yield:

$16,000,000

64.3%

1.39x

9.4%

Appraisal. The appraisals dated June 17, 2026 concluded to an aggregate “As-Is” value of the 58 & 60-62 Second Avenue properties of $24,900,000.

58 & 60-62 Second Avenue Appraised Value(1)
Property Value Capitalization Rate
60-62 Second Avenue          $14,100,000 6.25%
58 Second Avenue         $10,800,000 5.50%
Total / Wtd. Avg.         $24,900,000 5.92%
(1)Source: Appraisals.

The following table presents certain information relating to comparable multifamily properties to the 58 & 60-62 Second Avenue properties:

Multifamily Rent Comparables(1)
Property Name / Location Distance from Subject Unit Type Average Rent Per Unit
60-62 Second Avenue - 5 BR - Free Market(2) $10,676(2)
New York, NY 5 BR - Rent Stabilized(2) $1,287(2)
  5 BR - Rent Controlled(2) $271(2)
128 Second Avenue 0.2 mi 5 BR / 3 BA $13,150
New York, NY
152 Second Avenue 0.3 mi 5 BR / 3 BA $11,800
New York, NY
24 Saint Marks Place 0.3 mi 5 BR / 3 BA $12,500
New York, NY
58 Second Avenue - 4 BR – Free Market(2) $10,435 (2)
New York, NY
54 Second Avenue 0.1 mi 4 BR / 2 BA $11,200
New York, NY
91 East 4th Street 0.1 mi 4 BR / 2 BA $11,995
New York, NY
92 Second Avenue 0.1 mi 4 BR / 2 BA $10,495
New York, NY
(1)Source: Appraisals, unless otherwise indicated.
(2)Based on the underwritten rent rolls dated June 22, 2026.
 A-3-129 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX B

FORM OF DISTRIBUTION DATE STATEMENT

   

[THIS PAGE INTENTIONALLY LEFT BLANK]

   
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Table of Contents
Section Pages
Certificate Distribution Detail 2-3
Certificate Factor Detail 4
Certificate Interest Reconciliation Detail 5
Additional Information 6
Bond / Collateral Reconciliation - Cash Flows 7
Bond / Collateral Reconciliation - Balances 8
Current Mortgage Loan and Property Stratification 9-13
Mortgage Loan Detail (Part 1) 14
Mortgage Loan Detail (Part 2) 15
Principal Prepayment Detail 16
Historical Detail 17
Delinquency Loan Detail 18
Collateral Stratification and Historical Detail 19
Specially Serviced Loan Detail - Part 1 20
Specially Serviced Loan Detail - Part 2 21
Modified Loan Detail 22
Historical Liquidated Loan Detail 23
Historical Bond / Collateral Loss Reconciliation Detail 24
Interest Shortfall Detail - Collateral Level 25
Supplemental Notes 26
   
   
   
   
   
Contacts
  Role Party and Contact Information
Depositor GS Mortgage Securities Corporation II    
  Attention: Scott Epperson (212) 902-1000 [email protected]; [email protected]
  200 West Street | New York, NY 10282 | United States
Certificate Administrator and Trustee Computershare Trust Company, N.A.    
  Corporate Trust Services (CMBS)   [email protected]; [email protected]
  9062 Old Annapolis Road | Columbia, MD 21045 | United States
Master Servicer Midland Loan Services, a Division of PNC Bank, National Association    
  Attention: Executive Vice President – Division Head   [email protected]
  10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States
Master & Special Servicer National Cooperative Bank, N.A.    
  Attention: Tom Klump, Chief Operating Officer   [email protected]; [email protected]
  2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States
Special Servicer CWCapital Asset Management LLC    
  Attention: Legal Department   [email protected]
  900 19th Street NW, 8th Floor | Washington, DC 20006 | United States
Asset Representations Reviewer & Operating Advisor Park Bridge Lender Services LLC    
  Attention: Benchmark 2026-B44 - Surveillance Manager   [email protected]
  600 Third Avenue, 40th Floor | New York, NY 10016 | United States
  This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
  Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© 2021 Computershare. All rights reserved. Confidential.B-1Page 8 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Certificate Distribution Detail
Class CUSIP Pass-Through Rate (2)   Original Balance Beginning Balance Principal Distribution Interest Distribution Prepayment Penalties Realized Losses Total Distribution Ending Balance Current Credit Support¹ Original Credit Support¹
Regular Certificates
A-1   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-2   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-3   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-4   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-5   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-SB   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-S   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
B   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
C   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
D   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
E   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
F   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
G   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
J-RR   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR Interest   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR Cert   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
                           
Notional Certificates
X-A   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-B   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-D   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-F   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
                           
Certificate Distribution Detail continued to next page
© 2021 Computershare. All rights reserved. Confidential.B-2Page 9 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Certificate Distribution Detail
Class CUSIP Pass-Through Rate (2)   Original Balance Beginning Balance Principal Distribution Interest Distribution Prepayment Penalties Realized Losses Total Distribution Ending Balance Current Credit Support¹ Original Credit Support¹
Notional Certificates
X-G   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
Notional SubTotal     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
                           
Deal Distribution Total       0.00 0.00 0.00 0.00 0.00      
*   Denotes the Controlling Class (if required)
(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).
(2) Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the underlying index (if and as applicable), and any other matters provided in the governing documents.
© 2021 Computershare. All rights reserved. Confidential.B-3Page 10 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Certificate Factor Detail
Class CUSIP Beginning Balance Principal Distribution Interest Distribution Interest Shortfalls / (Paybacks) Cumulative Interest Shortfalls Prepayment Penalties Realized Losses Total Distribution Ending Balance
Regular Certificates
A-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-4                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-5                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-SB                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
D                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
E                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
F                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
G                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
J-RR                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Interest                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Cert                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     
Notional Certificates
X-A                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-B                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-D                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-F                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-G                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     
© 2021 Computershare. All rights reserved. Confidential.B-4Page 11 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Certificate Interest Reconciliation Detail
  Class Accrual Period Accrual Days Prior Cumulative Interest Shortfalls Accrued Certificate Interest Net Aggregate Prepayment Interest Shortfall Distributable Certificate Interest Interest Shortfalls / (Paybacks) Payback of Prior Realized Losses Additional Interest Distribution Amount Interest Distribution Cumulative Interest Shortfalls  
  A-1 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-2 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-3 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-4 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-5 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-SB MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-A MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-B MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-S MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  B MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  C MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-D MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-F MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-G MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  D MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  E MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  F MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  G MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  J-RR MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  RR Interest MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  RR Cert MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Totals     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
   
© 2021 Computershare. All rights reserved. Confidential.B-5Page 12 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Additional Information
 
Total Available Distribution Amount (1) 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.B-6Page 13 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Bond / Collateral Reconciliation - Cash Flows 

Total Funds Collected
  Interest
    Interest Paid or Advanced 0.00
    Interest Reductions due to Nonrecoverability Determination 0.00
    Interest Adjustments 0.00
    Deferred Interest 0.00
    ARD Interest 0.00
    Net Prepayment Interest Excess / (Shortfall) 0.00
    Extension Interest 0.00
    Interest Reserve Withdrawal 0.00
    Total Interest Collected 0.00
  Principal
    Scheduled Principal 0.00
    Unscheduled Principal Collections  
    Principal Prepayments 0.00
    Collection of Principal after Maturity Date 0.00
    Recoveries From Liquidations and Insurance Proceeds 0.00
    Excess of Prior Principal Amounts Paid 0.00
    Curtailments 0.00
    Negative Amortization 0.00
    Principal Adjustments 0.00
       
       
    Total Principal Collected 0.00
  Other
    Prepayment Penalties / Yield Maintenance 0.00
    Gain on Sale / Excess Liquidation Proceeds 0.00
    Borrower Option Extension Fees 0.00
    Total Other Collected 0.00
  Total Funds Collected 0.00
Total Funds Distributed
  Fees
    Master Servicing Fee 0.00
    Certificate Administrator Fee 0.00
    Trustee Fee 0.00
    CREFC® Intellectual Property Royalty License Fee 0.00
    Operating Advisor Fee 0.00
    Asset Representations Reviewer Fee 0.00
       
       
    Total Fees 0.00
  Expenses/Reimbursements
    Reimbursement for Interest on Advances 0.00
    ASER Amount 0.00
    Special Servicing Fees (Monthly) 0.00
    Special Servicing Fees (Liquidation) 0.00
    Special Servicing Fees (Work Out) 0.00
    Legal Fees 0.00
    Rating Agency Expenses 0.00
    Taxes Imposed on Trust Fund 0.00
    Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
    Total Expenses/Reimbursements 0.00
  Interest Reserve Deposit 0.00
  Payments to Certificateholders and Others
    Interest Distribution 0.00
    Principal Distribution 0.00
    Prepayment Penalties / Yield Maintenance 0.00
    Total Payments to Certificateholders and Others 0.00
  Total Funds Distributed 0.00
© 2021 Computershare. All rights reserved. Confidential.B-7Page 14 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation
        Total
Beginning Scheduled Collateral Balance 0.00     0.00
(-) Scheduled Principal Collections 0.00     0.00
(-) Unscheduled Principal Collections 0.00     0.00
(-) Principal Adjustments (Cash) 0.00     0.00
(-) Principal Adjustments (Non-Cash) 0.00     0.00
(-) Realized Losses from Collateral 0.00     0.00
(-) Other Adjustments² 0.00     0.00
         
 Ending Scheduled Collateral Balance 0.00     0.00
 Beginning Actual Collateral Balance 0.00     0.00
 Ending Actual Collateral Balance 0.00     0.00
         
         
Certificate Reconciliation
  Total
Beginning Certificate Balance 0.00
(-) Principal Distributions 0.00
(-) Realized Losses 0.00
  Realized Loss and Realized Loss Adjustments on Collateral 0.00
  Current Period NRA¹ 0.00
  Current Period WODRA¹ 0.00
  Principal Used to Pay Interest 0.00
  Non-Cash Principal Adjustments 0.00
  Certificate Other Adjustments** 0.00
Ending Certificate Balance 0.00
   
   
NRA/WODRA Reconciliation
  Non-Recoverable Advances (NRA) from Principal Workout Delayed Reimbursement of Advances (WODRA) from Principal
Beginning Cumulative Advances 0.00 0.00
Current Period Advances 0.00 0.00
Ending Cumulative Advances 0.00 0.00
     
Under / Over Collateralization Reconciliation
Beginning UC / (OC) 0.00
UC / (OC) Change 0.00
Ending UC / (OC) 0.00
Net WAC Rate 0.00%
UC / (OC) Interest 0.00
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential.B-8Page 15 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Current Mortgage Loan and Property Stratification

Aggregate Pool 

Scheduled Balance

Scheduled

Balance

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Debt Service Coverage Ratio¹

Debt Service Coverage

Ratio

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.B-9Page 16 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Current Mortgage Loan and Property Stratification

Aggregate Pool

State³
State

# Of

Properties

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Property Type³
Property Type

# Of

Properties

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            

Note: Please refer to footnotes on the next page of the report.

© 2021 Computershare. All rights reserved. Confidential.B-10Page 17 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Current Mortgage Loan and Property Stratification

Aggregate Pool 

Note Rate
Note Rate

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Seasoning
Seasoning

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.B-11Page 18 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Current Mortgage Loan and Property Stratification

Aggregate Pool 

Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated

Remaining Term

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Remaining Amortization Term (ARD and Balloon Loans)

Remaining

Amortization Term

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.B-12Page 19 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Current Mortgage Loan and Property Stratification

Aggregate Pool 

Age of Most Recent NOI

Age of Most

Recent NOI

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Remaining Stated Term (Fully Amortizing Loans)

Age of Most

Recent NOI

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.B-13Page 20 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Mortgage Loan Detail (Part 1)
Pros ID Loan ID Loan Group Prop Type (1) City State Interest Accrual Type Gross Rate Scheduled Interest Scheduled Principal Principal Adjustments Anticipated Repay Date Original Maturity Date Adjusted Maturity Date Beginning Scheduled Balance Ending Scheduled Balance Paid Through Date
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
Totals                              
  1 Property Type Codes
  HC - Health Care MU - Mixed Use WH - Warehouse MF - Multi-Family
  SS - Self Storage LO - Lodging RT - Retail SF - Single Family Rental
  98 - Other IN - Industrial OF - Office MH - Mobile Home Park
  SE - Securities CH - Cooperative Housing ZZ - Missing Information/Undefined  
© 2021 Computershare. All rights reserved. Confidential.B-14Page 21 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Mortgage Loan Detail (Part 2)
Pros ID Loan Group Most Recent Fiscal NOI Most Recent NOI Most Recent NOI Start Date Most Recent NOI End Date Appraisal Reduction Date Appraisal Reduction Amount Cumulative ASER Current P&I Advances Cumulative P&I Advances Cumulative Servicer Advances Current NRA/WODRA from Principal Defease Status
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Totals                          
 
© 2021 Computershare. All rights reserved. Confidential.B-15Page 22 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Principal Prepayment Detail
      Unscheduled Principal Prepayment Premiums
Pros ID Loan Number Loan
Group
Amount   Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
Totals              
 
  Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.
© 2021 Computershare. All rights reserved. Confidential.B-16Page 23 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Historical Detail
  Delinquencies¹ Prepayments Rate and Maturities
  30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Curtailments Payoff Next Weighted Avg.  
Distribution Date # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM¹
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.B-17Page 24 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Delinquency Loan Detail
Pros ID Loan ID Paid Through Date Months Delinquent Mortgage
Loan
Status¹
Current P&I Advances Outstanding P&I Advances

Outstanding

Servicer

Advances

Actual Principal Balance

Servicing

Transfer

Date

Resolution
Strategy
Code²
Bankruptcy Date Foreclosure Date REO Date
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Totals                          
  1 Mortgage Loan Status
    A - Payment Not Received But Still in Grace Period 0 - Current 4 - Performing Matured Balloon
    B - Late Payment But Less Than 30 days
Delinquent
1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent
      3 - 90-120 Days Delinquent  
         
  2 Resolution Strategy Code
    1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
    2 - Foreclosure 7 - REO 11- Full Payoff
    3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
    4 - Extension 9 - Pending Return to Master Servicer 13 -  TBD
    5 - Note Sale 98 - Other  
          Note: Outstanding P & I Advances include the current period advance.
© 2021 Computershare. All rights reserved. Confidential.B-18Page 25 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Collateral Stratification and Historical Detail 

Maturity Dates and Loan Status¹
  Total Performing Non-Performing REO/Foreclosure
 
Past Maturity 0 0 0 0
0 - 6 Months 0 0 0 0
7 - 12 Months 0 0 0 0
13 - 24 Months 0 0 0 0
25 - 36 Months 0 0 0 0
37 - 48 Months 0 0 0 0
49 - 60 Months 0 0 0 0
> 60 Months 0 0 0 0

Historical Delinquency Information
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure
 
Dec-26 0 0 0 0 0 0
Nov-26 0 0 0 0 0 0
Oct-26 0 0 0 0 0 0
Sep-26 0 0 0 0 0 0
Aug-26 0 0 0 0 0 0
Jul-26 0 0 0 0 0 0
Jun-26 0 0 0 0 0 0
May-26 0 0 0 0 0 0
Apr-26 0 0 0 0 0 0
Mar-26 0 0 0 0 0 0
Feb-26 0 0 0 0 0 0
Jan-26 0 0 0 0 0 0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.B-19Page 26 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Specially Serviced Loan Detail - Part 1
Pros ID Loan ID Ending Scheduled Balance Actual Balance Appraisal Value Appraisal Date Net Operating Income DSCR DSCR Date Maturity Date

Remaining

Amort Term

                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
Totals                    
 
© 2021 Computershare. All rights reserved. Confidential.B-20Page 27 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Specially Serviced Loan Detail - Part 2
Pros ID Loan ID Property Type¹ State

Servicing

Transfer

Date

Resolution Strategy Code² Special Servicing Comments
             
             
             
   
             
 
  1 Property Type Codes
       HC - Health Care MU - Mixed Use WH - Warehouse
    MF - Multi-Family SS - Self Storage LO - Lodging
    RT - Retail SF - Single Family Rental 98 - Other
    IN - Industrial OF - Office MH - Mobile Home Park
    SE - Securities CH - Cooperative Housing ZZ - Missing Information/Undefined
  2 Resolution Strategy Code
       1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
    2 - Foreclosure 7 - REO 11- Full Payoff
    3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
    4 - Extension 9 - Pending Return to Master Servicer    13 -  TBD
    5 - Note Sale 98 - Other  
© 2021 Computershare. All rights reserved. Confidential.B-21Page 28 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Modified Loan Detail

      Pre-Modification Post-Modification   Modification Modification
Pros ID Loan Number   Balance Rate Balance Rate

Modification

Code¹

Modification Booking

Date

Closing

Date

Effective

Date

                     
                     
                     
                     
                     
                     
Totals                    
1 Modification Codes
  1 - Maturity Date Extension 5 - Temporary Rate Reduction 8 - Other  
  2 - Amortization Change 6 - Capitalization on Interest 9 - Combination  
  3 - Principal Write-Off 7 - Capitalization on Taxes 10 - Forbearance  
         
  Note: Please refer to Servicer Reports for modification comments.
© 2021 Computershare. All rights reserved. Confidential.B-22Page 29 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Historical Liquidated Loan Detail
Pros ID¹

Loan

Number

Dist.Date

Loan

Beginning

Scheduled

Balance

Most Recent

Appraised

Value or BPO

Gross Sales

Proceeds or

Other

Proceeds

Fees,

Advances,

and Expenses

Net Proceeds

Received on

Liquidation

Net Proceeds

Available for

Distribution

Realized Loss

to Loan

Current

Period

Adjustment to

Loan

Cumulative

Adjustment to

Loan

Loss to Loan

with

Cumulative

Adjustment

Percent of

Original

Loan

Balance

                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Current Period Totals                      
Cumulative Totals                      
  Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).
© 2021 Computershare. All rights reserved. Confidential.B-23Page 30 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Historical Bond / Collateral Loss Reconciliation Detail
Pros ID

Loan

Number

Distribution Date

Certificate

Interest Paid

from Collateral

Principal

Collections

Reimb of Prior

Realized Losses

from Collateral

Interest

Collections

Aggregate

Realized Loss to

Loan

Loss Covered by

Credit

Support/Deal

Structure

Loss Applied to

Certificate

Interest Payment

Loss Applied to

Certificate

Balance

Non-Cash

Principal

Adjustment

Realized Losses

from

NRA/WODRA

Total Loss

Applied to

Certificate

Balance

                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
Current Period Totals                    
Cumulative Totals                    
   
© 2021 Computershare. All rights reserved. Confidential.B-24Page 31 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Interest Shortfall Detail - Collateral Level

Pros ID

Interest

Adjustments

Deferred

Interest

Collected

Special Servicing Fees ASER PPIS /  (PPIE)

Non-

Recoverable

Interest

Interest on

Advances

Reimbursement of

Advances from

Interest

Other

Shortfalls /

(Refunds)

Modified

Interest

Reduction /

(Excess)

Monthly Liquidation Work Out
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
Total                        
                         
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. Collateral Shortfall Total 0.00
© 2021 Computershare. All rights reserved. Confidential.B-25Page 32 of 26
Distribution Date: 12/17/26 Benchmark 2026-B44 Mortgage Trust
Determination Date: 12/11/26
Record Date: 11/30/26

Commercial Mortgage Pass-Through Certificates
Series 2026-B44

Supplemental Notes

None
© 2021 Computershare. All rights reserved. Confidential.B-26Page 33 of 26

ANNEX C

FORM OF OPERATING ADVISOR ANNUAL REPORT1

Report Date: This report will be delivered annually no later than [INSERT DATE], pursuant to the terms and conditions of the Pooling and Servicing Agreement, dated as of November 1, 2026 (the “Pooling and Servicing Agreement”), among GS Mortgage Securities Corporation II, as depositor, Midland Loan Services, a Division of PNC Bank, National Association, as general master servicer, National Cooperative Bank, N.A., as NCB master servicer. CWCapital Asset Management LLC, as general special servicer, National Cooperative Bank, N.A., as NCB special servicer, Computershare Trust Company, National Association, as certificate administrator and as trustee, and Park Bridge Lender Services LLC, as operating advisor and as asset representations reviewer.
Transaction: Benchmark 2026-B44 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2026-B44
Operating Advisor: Park Bridge Lender Services LLC
Special Servicer as of December 31, 20[__]: [CWCapital Asset Management LLC] [National Cooperative Bank, N.A.]
Directing Holder: [__]

I.  Population of Mortgage Loans that Were Considered in Compiling this Report

1.The Special Servicer has notified the Operating Advisor that [●] Specially Serviced Loans were transferred to special servicing in the prior calendar year [INSERT YEAR].
a.[●] of those Specially Serviced Loans are still being analyzed by the Special Servicer as part of the development of [a Final] Asset Status Report.
b.[Final] Asset Status Reports were issued with respect to [●] of such Specially Serviced Loans. This report is based only on the Specially Serviced Loans in respect of which [a Final] Asset Status Report has been issued. The [Final] Asset Status Reports may not yet be fully implemented.
2.Prior to an Operating Advisor Consultation Event, if one Mortgage Loan is in special servicing and if the Special Servicer has subsequently completed a Major Decision with respect to such Specially Serviced Loan, the Special Servicer has provided the applicable fully executed Major Decision Reporting Package approved or deemed approved by the Directing Holder to the Operating Advisor concurrently with delivery to the Directing Holder.
3.After an Operating Advisor Consultation Event, the Special Servicer has provided to the Operating Advisor:
a.with respect to each Major Decision for the following non-Specially Serviced Loans, the related Major Decision Reporting Package and the opportunity to consult with respect to such Major Decision and recommended action:
     
     
     

1      This report is an indicative report and does not reflect the final form of annual report to be used in any particular year. The Operating Advisor will have the ability to modify or alter the organization and content of any particular report, subject to the compliance with the terms of the Pooling and Servicing Agreement, including, without limitation, provisions relating to Privileged Information.

 C-1 
b.with respect to following Specially Serviced Loans, each related Asset Status Report and the opportunity to consult with respect to such recommended action:
    

II.  Executive Summary

Based on the requirements and qualifications set forth in the Pooling and Servicing Agreement, as well as the items listed below, the Operating Advisor (in accordance with the Operating Advisor’s analysis requirements outlined in the Pooling and Servicing Agreement) has undertaken a limited review of the Special Servicer’s actions under the Pooling and Servicing Agreement on the loans identified in this report. Based solely on such limited review of the items listed below, and subject to the assumptions, limitations and qualifications set forth herein, the Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer [is/is not] operating in compliance with the Servicing Standard with respect to its performance of its duties under the Pooling and Servicing Agreement during the prior calendar year on an “asset-level” basis. [The Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer has failed to comply with the Servicing Standard, as a result of the following material deviations.]

●[LIST OF MATERIAL DEVIATION ITEMS]

In addition, the Operating Advisor notes the following: [PROVIDE SUMMARY OF ANY ADDITIONAL MATERIAL INFORMATION].

[ADD RECOMMENDATION OF REPLACEMENT OF SPECIAL SERVICER, IF APPLICABLE]

III.    List of Items that Were Considered in Compiling this Report

In rendering our assessment herein, we examined and relied upon the accuracy and completeness of the items listed below:

1.Any Major Decision Reporting Package that is delivered or made available to the Operating Advisor by the Special Servicer pursuant to the Pooling and Servicing Agreement.
2.Reports by the Special Servicer made available to Privileged Persons that are posted on the certificate administrator’s website that is relevant to the Operating Advisor’s obligations under the Pooling and Servicing Agreement, each Asset Status Report (after an Operating Advisor Consultation Event), and each Final Asset Status Report, in each case, delivered or made available to the Operating Advisor pursuant to the terms of the Pooling and Servicing Agreement.
3.The Special Servicer’s assessment of compliance report, attestation report by a third party regarding the Special Servicer’s compliance with its obligations and net present value calculations and Appraisal Reduction Amount calculations delivered or made available to the Operating Advisor pursuant to the terms of the Pooling and Servicing Agreement.
4.[LIST OTHER REVIEWED INFORMATION].
5.[INSERT IF AFTER AN OPERATING ADVISOR CONSULTATION EVENT: Consulted with the Special Servicer as provided under the Pooling and Servicing Agreement on Asset Status Reports for a Specially Serviced Loan delivered or made available to the Operating Advisor pursuant to the terms of the Pooling and Servicing Agreement and with respect to Major Decisions processed by the Special Servicer.]

NOTE: The Operating Advisor’s review of the above materials should be considered a limited review and not be considered a full or limited audit, legal review or legal conclusion. For instance, we did not review each page of the Special Servicer’s policy and procedure manuals (including amendments and

 C-2 

appendices), review underlying lease agreements or similar underlying documents, re-engineer the quantitative aspects of their net present value calculator, visit any related property, visit the Special Servicer, visit the Directing Holder or interact with any borrower. In addition, our review of the net present value calculations and Appraisal Reduction Amount calculations is limited to the mathematical accuracy of the calculations and the corresponding application of the non-discretionary portions of the applicable formulas, and as such, does not take into account the reasonableness of the discretionary portions of such formulas.

IV.       Assumptions, Qualifications and Disclaimers Related to the Work Product Undertaken and Opinions Related to this Report

1.As provided in the Pooling and Servicing Agreement, the Operating Advisor (i) is not required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the Pooling and Servicing Agreement that the Operating Advisor determines, in its sole discretion exercised in good faith, to be immaterial and (ii) will not be required to provide or obtain a legal opinion, legal review or legal conclusion.
2.In rendering our assessment herein, we have assumed that all executed factual statements, instruments, and other documents that we have relied upon in rendering this assessment have been executed by persons with legal capacity to execute such documents.
3.Other than the receipt of any Major Decision Reporting Package or any Asset Status Report that is delivered or made available to the Operating Advisor pursuant to the terms of the Pooling and Servicing Agreement, the Operating Advisor did not participate in, or have access to, the Special Servicer’s and Directing Holder’s discussion(s) regarding any Specially Serviced Loan. The Operating Advisor does not have authority to speak with the Directing Holder directly. As such, the Operating Advisor relied solely upon the information delivered to it by the Special Servicer as well as its interaction with the Special Servicer, if any, in gathering the relevant information to generate this report. The services that we perform are not designed and cannot be relied upon to detect fraud or illegal acts should any exist.
4.The Special Servicer has the legal authority and responsibility to service any Specially Serviced Loan pursuant to the Pooling and Servicing Agreement. The Operating Advisor has no responsibility or authority to alter the standards set forth in the Pooling and Servicing Agreement or the actions of the Special Servicer.
5.Confidentiality and other contractual limitations limit the Operating Advisor’s ability to outline the details or substance of any communication held between it and the Special Servicer regarding any Specially Serviced Loan and certain information it reviewed in connection with its duties under the Pooling and Servicing Agreement. As a result, this report may not reflect all the relevant information that the Operating Advisor is given access to by the Special Servicer.
6.The Operating Advisor is not empowered to speak with any investors directly. If the investors have questions regarding this report, they should address such questions to the certificate administrator through the certificate administrator’s website.
7.This report does not constitute recommendations to buy, sell or hold any security, nor does the Operating Advisor take into account market prices of securities or financial markets generally when performing its limited review of the Special Servicer as described above. The Operating Advisor does not have a fiduciary relationship with any Certificateholder or any other party or individual. Nothing is intended to or should be construed as creating a fiduciary relationship between the Operating Advisor and any Certificateholder, party or individual.

Terms used but not defined in this report have the meaning set forth in the Pooling and Servicing Agreement.

 C-3 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX D-1

GOLDMAN SACHS MORTGAGE COMPANY AND STARWOOD MORTGAGE CAPITAL LLC
REPRESENTATIONS AND WARRANTIES

GSMC and SMC each will (each, a “Mortgage Loan Seller”), in its respective MLPA, with respect to each related Mortgage Loan, make the representations and warranties set forth below as of the Cut-off Date or such other date specified below, in each case subject to the exceptions to those representations and warranties that are described on Annex D-2 and Annex D-3, as applicable. Prior to the execution of the related final MLPA, there may be additions, subtractions or other modifications to the representations, warranties and exceptions. These representations, warranties and exceptions should not be read alone, but should only be read in conjunction with the prospectus. Capitalized terms used but not otherwise defined in this Annex D-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the related MLPA. For the avoidance of doubt references to “Mortgage Loan” and “Mortgage Loans” in this Annex D-1 and the related exceptions set forth in Annex D-2 and Annex D-3, as applicable, exclude the CREFI Mortgage Loans, the GACC Mortgage Loans, the UBS AG Mortgage Loans, the Barclays Mortgage Loans, the BMO Mortgage Loans, the NCB Mortgage Loans and the JPMCB Mortgage Loans, and with respect to each of GSMC and SMC, exclude the other such Mortgage Loan Seller's Mortgage Loans. In addition, solely for purposes of this Annex D-1 and the related exceptions set forth in Annex D-2 and Annex D-3, as applicable, the term “Mortgage Loans” and “Mortgage Notes” will refer to such Mortgage Loans sold by the related Mortgage Loan Seller and the related promissory note(s).

The related MLPA, together with the related representations and warranties (subject to the exceptions thereto), serves to contractually allocate risk between GSMC or SMC, as applicable, on the one hand, and the issuing entity, on the other. The representations and warranties are not intended to be disclosure statements regarding the characteristics of the related mortgage loans, Mortgaged Properties or other subjects discussed, but rather are intended as a risk allocation mechanism. We cannot assure you that the mortgage loans actually conform to the statements made in the representations and warranties that are presented below. The representations, warranties and exceptions have been provided to you for informational purposes only and prospective investors should not rely on the representations, warranties and exceptions as a basis for any investment decision. For disclosure regarding the characteristics, risks and other information regarding the mortgage loans, Mortgaged Properties and the certificates, you should read and rely solely on the prospectus. None of the depositor or the underwriters or their respective affiliates makes any representation regarding the accuracy or completeness of the representations, warranties and exceptions.

(1)       Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan that is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a Mortgage Loan. Each Mortgage Loan that is part of a Whole Loan is a senior or pari passu portion of a whole loan evidenced by a senior or pari passu note. At the time of the sale, transfer and assignment to the depositor, no Mortgage Note or Mortgage was subject to any assignment (other than assignments to the Mortgage Loan Seller), participation or pledge, and the Mortgage Loan Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations, any other ownership interests on, in or to such Mortgage Loan other than any servicing rights appointment, or similar agreement, any Non-Serviced PSA with respect to a Non-Serviced Mortgage Loan and rights of the holder of a related Companion Loan pursuant to a Co-Lender Agreement. The Mortgage Loan Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to Depositor constitutes a legal, valid and binding assignment of each Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering any Mortgage Loan other than the rights of the holder of a related Companion Loan pursuant to a Co-Lender Agreement.

 D-1-1 

(2)       Loan Document Status. Each related Mortgage Note, Mortgage, assignment of leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related mortgagor, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except (i) as such enforcement may be limited by (a) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (b) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and (ii) that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment/yield maintenance fees, charges and/or premiums) are, or may be, further limited or rendered unenforceable by or under applicable law, but (subject to the limitations set forth in clause (i) above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the Mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

Except as set forth in the immediately preceding sentence, there is no valid offset, defense, counterclaim or right of rescission available to the related mortgagor with respect to any of the related Mortgage Notes, Mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by the Mortgage Loan Seller in connection with the origination of any Mortgage Loan, that would deny the Mortgagee the principal benefits intended to be provided by the Mortgage Note, Mortgage or other Mortgage Loan documents.

(3)       Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the related Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, nonjudicial foreclosure subject to the limitations set forth in the Standard Qualifications.

(4)       Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related Mortgage File or as otherwise provided in the related Mortgage Loan documents (a) the material terms of such Mortgage, Mortgage Note, Mortgage Loan guaranty and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related Mortgage in any manner which materially interferes with the security intended to be provided by such Mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the related mortgagor nor the related guarantor has been released from its material obligations under the related Mortgage Loan.

(5)       Lien; Valid Assignment. Subject to the Standard Qualifications, each assignment of Mortgage and assignment of assignment of leases to the issuing entity (or, with respect to a Non-Serviced Mortgage Loan, to the related Non-Serviced Trustee) constitutes a legal, valid and binding assignment to the issuing entity (or, with respect to a Non-Serviced Mortgage Loan, to the related Non-Serviced Trustee). Each related Mortgage and assignment of leases is freely assignable without the consent of the related mortgagor. Each related Mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee (or if identified on the mortgage loan schedule attached to the related MLPA, leasehold) interest in the related Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph (6) set forth on Annex D-2 and Annex D-3, as applicable, (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to and excepting Permitted Encumbrances and the Title Exceptions) as of origination was, and as of the Cut-off Date, to the Mortgage Loan Seller’s knowledge, is free and clear of any recorded mechanics’ liens, recorded materialmen’s liens and other recorded encumbrances which are prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below), and, to the Mortgage Loan

 D-1-2 

Seller’s knowledge and subject to the rights of tenants (as tenants only) (subject to and excepting Permitted Encumbrances and the Title Exceptions), no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below). Notwithstanding anything in this representation to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required in order to effect such perfection.

(6)       Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy with escrow instructions or a “marked up” commitment, in each case binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the Mortgage, the first priority lien of the Mortgage, which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments due and payable but not yet delinquent; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property and condominium declarations; (f) if the related Mortgage Loan constitutes a cross-collateralized Mortgage Loan, the lien of the Mortgage for another Mortgage Loan contained in the same Crossed Group; and (g) if the related Mortgage Loan is part of a Whole Loan, the rights of the holder(s) of any related Companion Loan(s) pursuant to the related Co-Lender Agreement; provided that none of items (a) through (g), individually or in the aggregate, materially and adversely interferes with the value or current use of the Mortgaged Property or the security intended to be provided by such Mortgage or the mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). Except as contemplated by clauses (f) and (g) of the preceding sentence, none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related Mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by the Mortgage Loan Seller thereunder and no claims have been paid thereunder. Neither the Mortgage Loan Seller, nor to the Mortgage Loan Seller’s knowledge, any other holder of a Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy.

(7)       Junior Liens. It being understood that B notes secured by the same Mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, there are no subordinate mortgages or junior liens securing the payment of money encumbering the related Mortgaged Property (other than Permitted Encumbrances and the Title Exceptions, taxes and assessments, mechanics and materialmens liens (which are the subject of the representation in paragraph (5) above), and equipment and other personal property financing). Except as set forth on Schedule D-1 to this Annex D-1, the Mortgage Loan Seller has no knowledge of any mezzanine debt secured directly by interests in the related mortgagor.

(8)       Assignment of Leases and Rents. There exists as part of the related Mortgage File an assignment of leases (either as a separate instrument or incorporated into the related Mortgage). Subject to the Permitted Encumbrances and the Title Exceptions, each related assignment of leases creates a valid first-priority collateral assignment of, or a valid first-priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related Mortgage or related assignment of leases, subject to applicable law, provides that, upon an event of default under each Mortgage Loan, a receiver is permitted

 D-1-3 

to be appointed for the collection of rents or for the related Mortgagee to enter into possession to collect the rents or for rents to be paid directly to the Mortgagee.

(9)       UCC Filings. If the related Mortgaged Property is operated as a hospitality property, the Mortgage Loan Seller has filed and/or recorded or caused to be filed and/or recorded (or, if not filed and/or recorded, submitted in proper form for filing and/or recording), UCC financing statements in the appropriate public filing and/or recording offices necessary at the time of the origination of the related Mortgage Loan to perfect a valid security interest in all items of physical personal property reasonably necessary to operate such Mortgaged Property owned by such mortgagor and located on the related Mortgaged Property (other than any non-material personal property, any personal property subject to a purchase money security interest, a sale and leaseback financing arrangement as permitted under the terms of the related Mortgage Loan documents or any other personal property leases applicable to such personal property), to the extent perfection may be effected pursuant to applicable law by recording or filing, as the case may be. Subject to the Standard Qualifications, each related Mortgage (or equivalent document) creates a valid and enforceable lien and security interest on the items of personalty described above. No representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements are required in order to effect such perfection.

(10)    Condition of Property. The Mortgage Loan Seller or the originator of each Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six (6) months of origination of the related Mortgage Loan and within thirteen months of the Cut-off Date.

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than thirteen months prior to the Cut-off Date. To the Mortgage Loan Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than deferred maintenance for which escrows were established at origination) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

(11)    Taxes and Assessments. All taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges), or installments thereof, which could be a lien on the related Mortgaged Property that would be of equal or superior priority to the lien of the Mortgage and that prior to the Cut-off Date have become delinquent in respect of each related Mortgaged Property have been paid, or an escrow of funds has been established in an amount sufficient to cover such payments and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, real estate taxes and governmental assessments and other outstanding governmental charges and installments thereof will not be considered delinquent until the earlier of (a) the date on which interest and/or penalties would first be payable thereon and (b) the date on which enforcement action is entitled to be taken by the related taxing authority.

(12)    Condemnation. As of the date of origination and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, there is no proceeding pending, and, to the Mortgage Loan Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened, for the total or partial condemnation of any Mortgaged Property that would have a material adverse effect on the value, use or operation of such Mortgaged Property.

(13)    Actions Concerning Mortgage Loan. To the Mortgage Loan Seller’s knowledge, based on evaluation of the Title Policy (as defined in paragraph (6)), an engineering report or property condition assessment as described in paragraph (10), applicable local law compliance materials as described in paragraph (24), the ESA (as defined in paragraph (40)), written litigation diligence responses provided by the related mortgagor to the related originator, the related loan agreement, and public record litigation and judgment lien searches obtained by the related originator, as of origination, there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any mortgagor, guarantor, or mortgagor’s interest in the related Mortgaged Property, an adverse outcome of which would reasonably be expected to materially and adversely affect (a) such mortgagor’s title to such Mortgaged Property, (b)

 D-1-4 

the validity or enforceability of the Mortgage, (c) such mortgagor’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the related Mortgage Loan documents or (f) the current principal use of such Mortgaged Property.

(14)    Escrow Deposits. All escrow deposits and payments required to be escrowed with any Mortgagee pursuant to each Mortgage Loan are in the possession, or under the control, of the Mortgage Loan Seller or its servicer, and there are no deficiencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required to be escrowed with the related Mortgagee under the related Mortgage Loan documents are being conveyed by the Mortgage Loan Seller to the Depositor or its servicer.

(15)    No Holdbacks. The principal amount of each Mortgage Loan stated on the mortgage loan schedule attached to the related MLPA has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs or other matters with respect to the related Mortgaged Property, the mortgagor or other considerations determined by the Mortgage Loan Seller to merit such holdback).

(16)    Insurance. Each related Mortgaged Property is, and is required pursuant to the related Mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer or insurers meeting the requirements of the related Mortgage Loan documents and meeting the Insurance Rating Requirements (as defined below), in an amount (subject to a customary deductible) not less than the lesser of (1) the original principal balance of the related Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the related mortgagor and included in such Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

“Insurance Rating Requirements” means either (i) a claims paying or financial strength rating of at least “A-:VIII” from A.M. Best Company or “A3” (or the equivalent) from Moody’s Investors Service, Inc. or “A-” from S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or (ii) the Syndicate Insurance Rating Requirements. “Syndicate Insurance Rating Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Rating Requirements (under clause (i) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or at least “Baa3” by Moody’s Investors Service, Inc., and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Rating Requirements (under clause (i) of the definition of such term) and up to 25% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or at least “Baa3” by Moody’s Investors Service, Inc.

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

 D-1-5 

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as a “Special Flood Hazard Area,” the related mortgagor is required to maintain insurance in the maximum amount available under the National Flood Insurance Program (irrespective of whether such coverage is provided pursuant to a National Flood Insurance Program policy or through a private policy), plus such additional flood coverage in an amount as is generally required by the Mortgage Loan Seller for comparable mortgage loans intended for securitization.

If a Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related mortgagor is required to maintain coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer meeting the Insurance Rating Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the related Mortgage Loan and (2) 100% of the full insurable value on a replacement cost basis of the improvements and personalty and fixtures included in the related Mortgaged Property by an insurer meeting the Insurance Rating Requirements.

Each Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer meeting the Insurance Rating Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by prudent institutional commercial mortgage lenders, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

An architectural or engineering consultant has performed an analysis of each Mortgaged Property located in seismic zones 3 or 4 in order to evaluate the structural and seismic condition of such property, for the sole purpose of assessing the scenario expected limit (“SEL”) for the related Mortgaged Property in the event of an earthquake. In such instance, the SEL was based on a 475-year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the SEL would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained from an insurer rated at least “A:VIII” by A.M. Best Company or “A3” (or the equivalent) from Moody’s Investors Service, Inc. or “A-” by S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC in an amount not less than 100% of the SEL.

The Mortgage Loan documents for each Mortgage Loan require insurance proceeds in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the original or then outstanding principal amount of the related Mortgage Loan (or related Whole Loan), the Mortgagee (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan together with any accrued interest thereon.

All premiums on all insurance policies referred to in this section required to be paid as of the Cut-off Date have been paid, and such insurance policies name the Mortgagee under each Mortgage Loan and its successors and assigns as a loss payee under a Mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the trustee (or, in the case of a Mortgage Loan that is a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related mortgagor to maintain (or cause to be maintained) all such insurance and, at such mortgagor’s failure to do so, authorizes the Mortgagee to maintain such insurance at the mortgagor’s reasonable cost and expense and to charge such mortgagor for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the Mortgagee of termination or cancellation arising because of nonpayment of a premium and at least 30 days’ prior notice to the Mortgagee of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than non-payment of a premium and no such notice has been received by the Mortgage Loan Seller.

 D-1-6 

(17)    Access; Utilities; Separate Tax Lots. Each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has access via an irrevocable easement or irrevocable right of way permitting ingress and egress to/from a public road, (b) is served by or has uninhibited access rights to public or private water and sewer (or well and septic) and all required utilities, all of which are appropriate for the current use of such Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been, or will be, made to the applicable governing authority for creation of separate tax lots, in which case the related Mortgage Loan requires the mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which such Mortgaged Property is a part until the separate tax lots are created.

(18)    No Encroachments. To the Mortgage Loan Seller’s knowledge based solely on surveys obtained in connection with origination and the Mortgagee’s Title Policy (or, if such policy is not yet issued, a pro forma title policy, a preliminary title policy with escrow instructions or a “marked up” commitment) obtained in connection with the origination of each Mortgage Loan, all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements encroach upon any easements except for encroachments the removal of which would not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy.

(19)    No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature or an equity participation by the Mortgage Loan Seller.

(20)    REMIC. Each Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in the U.S. Department of Treasury Regulations Section 1.860G-2(f)(2) (the “Treasury Regulations”) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including buildings and structural components thereof, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan (or related Whole Loan) was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third party credit enhancement within the meaning of Treasury Regulations Section 1.860G-2(a)(1)(ii)). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub-clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub-clause (B)(a)(ii), including the proviso thereto. Any prepayment premium and yield maintenance charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G-1(b)(2). All terms used in this paragraph will have the same meanings as set forth in the related Treasury Regulations.

 D-1-7 

(21)    Compliance with Usury Laws. The Mortgage Rate (exclusive of any default interest, late charges, yield maintenance charge, or prepayment premiums) of each Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

(22)    Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the Mortgage Note, each holder of the Mortgage Note was authorized to originate, acquire and/or hold (as applicable) the Mortgage Note in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the issuing entity.

(23)    Trustee under Deed of Trust. With respect to each Mortgage which is a deed of trust, as of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the Mortgage and applicable law or may be substituted in accordance with the Mortgage and applicable law by the related Mortgagee.

(24)    Local Law Compliance. To the Mortgage Loan Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization, there are no material violations of applicable zoning ordinances, building codes and land laws (collectively “Zoning Regulations”) with respect to the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan as of the date of origination of such Mortgage Loan (or related Whole Loan, as applicable) and as of the Cut-off Date, other than those which (i) are insured by the Title Policy or a law and ordinance insurance policy or (ii) would not have a material adverse effect on the value, operation or net operating income of the related Mortgaged Property. The terms of the related Mortgage Loan documents require the mortgagor to comply in all material respects with all applicable governmental regulations, zoning and building laws.

(25)    Licenses and Permits. Each mortgagor covenants in the related Mortgage Loan documents that it will keep all material licenses, permits and applicable governmental authorizations necessary for its operation of the related Mortgaged Property in full force and effect, and to the Mortgage Loan Seller’s knowledge based upon any of a letter from any government authorities or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization, all such material licenses, permits and applicable governmental authorizations are in effect. Each Mortgage Loan requires the related mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

(26)    Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan provide that such Mortgage Loan (a) becomes full recourse to the mortgagor and guarantor (which is a natural person or persons, or an entity distinct from the mortgagor (but may be affiliated with the mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis) in any of the following events: (i) if any voluntary petition for bankruptcy, insolvency, dissolution or liquidation pursuant to federal bankruptcy law, or any similar federal or state law, will be filed by the related mortgagor; (ii) the related mortgagor or guarantor will have colluded with (or, alternatively, solicited or caused to be solicited) other creditors to cause an involuntary bankruptcy filing with respect to such mortgagor or (iii) voluntary transfers of either the Mortgaged Property or equity interests in the mortgagor made in violation of the related Mortgage Loan documents; and (b) contains provisions providing for recourse against the mortgagor and guarantor (which is a natural person or persons, or an entity distinct from the mortgagor (but may be affiliated with the mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis), for losses and damages sustained by reason of such mortgagor’s (i) misappropriation of rents after the occurrence of an event of default under the related Mortgage Loan; (ii) misappropriation of (A) insurance proceeds or condemnation awards or (B) security deposits or, alternatively, the failure of any security deposits to be delivered to the Mortgagee upon foreclosure or action in lieu thereof (except to the extent applied in accordance with leases prior to a Mortgage Loan

 D-1-8 

event of default); (iii) fraud or intentional material misrepresentation; (iv) breaches of the environmental covenants in the Mortgage Loan documents; or (v) commission of intentional material physical waste at the related Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the related Mortgaged Property to prevent such waste).

(27)    Mortgage Releases. The terms of the related Mortgage or related Mortgage Loan documents do not provide for release of any material portion of the related Mortgaged Property from the lien of the Mortgage except (a) a partial release, accompanied by principal repayment, or partial Defeasance (as defined in paragraph (32)), in each case, of not less than a specified percentage at least equal to the lesser of (i) 110% of the related allocated loan amount of such portion of the Mortgaged Property and (ii) the outstanding principal balance of the related Mortgage Loan, (b) upon payment in full of such Mortgage Loan, (c) upon a Defeasance (as defined in (32) below), (d) releases of out-parcels that are unimproved or other portions of the related Mortgaged Property which will not have a material adverse effect on the underwritten value of such Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation or taking by a State or any political subdivision or authority thereof. With respect to any partial release (including in connection with any partial Defeasance) under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Section 1.860G-2(b)(2) of the Treasury Regulations and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3)(A); or (y) the Mortgagee or servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), for all Mortgage Loans originated after December 6, 2010, if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the lien of the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan (or related Whole Loan) outstanding after the release, the related mortgagor is required to make a payment of principal in an amount not less than the amount required by the REMIC provisions of the Code.

With respect to any partial release under the preceding clause (e), for all Mortgage Loans originated after December 6, 2010, the mortgagor can be required to pay down the principal balance of the related Mortgage Loan in an amount not less than the amount required by the REMIC provisions of the Code and, to such extent, such amount may not be required to be applied to the restoration of the Mortgaged Property or released to the mortgagor, if, immediately after the release of such portion of the Mortgaged Property from the lien of the Mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property is not equal to at least 80% of the remaining principal balance of the Mortgage Loan (or related Whole Loan).

No Mortgage Loan that is secured by more than one Mortgaged Property or that is cross-collateralized with another Mortgage Loan permits the release of cross-collateralization of the related Mortgaged Properties or a portion thereof, including due to partial condemnation, other than in compliance with the REMIC provisions of the Code.

(28)    Financial Reporting and Rent Rolls. The Mortgage Loan documents for each Mortgage Loan require the related mortgagor to provide the owner or holder of the Mortgage with quarterly (other than for single-tenant properties) and annual operating statements, and quarterly (other than for single-tenant properties) rent rolls for properties that have leases contributing more than 5% of the in-place base rent and annual financial statements, which annual financial statements with respect to each Mortgage Loan with more than one mortgagor are in the form of an annual combined balance sheet of the mortgagor entities (and no other entities), together with the related combined statements of operations, members’ capital and cash flows, including a combining balance sheet and statement of income for the Mortgaged Properties on a combined basis.

 D-1-9 

(29)    Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended by the Terrorism Risk Insurance Program Reauthorization Act of 2007, as amended by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (collectively referred to as “TRIA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each other Mortgage Loan, the related special all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) did not, as of the date of origination of the Mortgage Loan, and, to the Mortgage Loan Seller’s knowledge, do not, as of the Cut-off Date, specifically exclude Acts of Terrorism, as defined in TRIA, from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Loan Documents do not expressly waive or prohibit the Mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIA, or damages related thereto; provided, however, that if TRIA or a similar or subsequent statute is not in effect, then provided that terrorism insurance is commercially available, the Mortgagor under each Mortgage Loan is required to carry terrorism insurance, but in such event the Mortgagor will not be required to spend more than the Terrorism Cap Amount on terrorism insurance coverage, and if the cost of terrorism insurance exceeds the Terrorism Cap Amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to the Terrorism Cap Amount. The “Terrorism Cap Amount” is the specified percentage (which is at least equal to 200%) of the amount of the insurance premium that is payable at such time in respect of the property and business interruption/rental loss insurance required under the related Loan Documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance).

(30)    Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the Mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the Mortgagee which are customarily acceptable to prudent commercial and multifamily mortgage lending institutions lending on the security of property comparable to the related Mortgaged Property, including, without limitation, transfers of worn-out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related mortgagor, is directly or indirectly pledged, transferred or sold, other than as related to (i) family and estate planning transfers or transfers upon death or legal incapacity, (ii) transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) transfers of less than, or other than, a controlling interest in the related mortgagor, (iv) transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, such as a qualified equityholder, (v) transfers of stock or similar equity units in publicly traded companies, (vi) a substitution or release of collateral within the parameters of paragraphs (27) and (32) in this Annex D-1 or the exceptions thereto set forth on Annex D-2 and Annex D-3, as applicable, or (vii) any mezzanine debt that existed at the origination of the related Mortgage Loan as set forth on Schedule D-1 to this Annex D-1, or future permitted mezzanine debt as set forth on Schedule D-2 to this Annex D-1 or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than (i) any Companion Loan of any Mortgage Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests (iii) any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, as set forth on Schedule D-3 to this Annex D-1 or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that, to the extent any Rating Agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the related mortgagor is responsible for such payment along with all other reasonable out-of-pocket fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance.

 D-1-10 

(31)    Single-Purpose Entity. Each Mortgage Loan requires the related mortgagor to be a Single-Purpose Entity for at least as long as the related Mortgage Loan is outstanding. Both the Mortgage Loan documents and the organizational documents of the mortgagor with respect to each Mortgage Loan with a Cut-off Date Balance in excess of $5 million provide that such mortgagor is a Single-Purpose Entity, and each Mortgage Loan with a Cut-off Date Balance of $20 million or more has a counsel’s opinion regarding non-consolidation of the related mortgagor. For this purpose, a “Single-Purpose Entity” means an entity, other than an individual, whose organizational documents (or if the Mortgage Loan has a Cut-off Date Balance equal to $5 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties securing the Mortgage Loans and prohibit it from engaging in any business unrelated to such Mortgaged Property or Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Properties, or any indebtedness other than as permitted by the related Mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a mortgagor for a Mortgage Loan that is cross-collateralized and cross-defaulted with the related Mortgage Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

(32)    Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the related Mortgage Loan documents provide for defeasance as a unilateral right of the mortgagor, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) such Mortgage Loan cannot be defeased within two (2) years after the Closing Date; (iii) the mortgagor is permitted to pledge only United States “government securities” within the meaning of Treasury Regulations Section 1.860G-2(a)(8)(ii), the revenues from which will, in the case of a full Defeasance, be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment penalty), and if the Mortgage Loan permits partial releases of real property in connection with partial defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to the lesser of (A) 110% of the allocated loan amount for the real property to be released and (B) the outstanding principal balance of the related Mortgage Loan; (iv) the mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the Mortgage Note as set forth in (iii) above, (v) if the mortgagor would continue to own assets in addition to the defeasance collateral, the portion of the Mortgage Loan secured by defeasance collateral is required to be assumed (or the Mortgagee may require such assumption) by a Single-Purpose Entity; (vi) the mortgagor is required to provide an opinion of counsel that the Mortgagee has a perfected security interest in such collateral prior to any other claim or interest; and (vii) the mortgagor is required to pay all rating agency fees associated with Defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable out-of-pocket expenses associated with Defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

(33)    Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in situations where default interest is imposed.

(34)    Ground Leases. For purposes of this Annex D-1, a “Ground Lease” means a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner and does not include industrial development agency (IDA) or similar leases for purposes of conferring a tax abatement or other benefit.

 D-1-11 

With respect to any Mortgage Loan where the Mortgage Loan is secured by a leasehold estate under a Ground Lease in whole or in part, and the related Mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other agreement received from the ground lessor in favor of the Mortgage Loan Seller, its successors and assigns, the Mortgage Loan Seller represents and warrants that:

(a)           The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease or an estoppel or other agreement received from the ground lessor permits the interest of the lessee to be encumbered by the related Mortgage and does not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related Mortgage. No material change in the terms of the Ground Lease had occurred since the origination of the Mortgage Loan, except as reflected in any written instruments which are included in the related Mortgage File;

(b)           The lessor under such Ground Lease has agreed in a writing included in the related Mortgage File (or in such Ground Lease) that the Ground Lease may not be amended or modified, or canceled or terminated by agreement of lessor and lessee, without the prior written consent of the Mortgagee;

(c)           The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual 360 basis, substantially amortizes);

(d)           The Ground Lease either (i) is not subject to any liens or encumbrances superior to, or of equal priority with, the Mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances or (ii) is subject to a subordination, non-disturbance and attornment agreement to which the Mortgagee on the lessor’s fee interest in the Mortgaged Property is subject;

(e)           The Ground Lease does not place commercially unreasonably restrictions on the identity of the Mortgagee and the Ground Lease is assignable to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder (provided that proper notice is delivered to the extent required in accordance with the Ground Lease), and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of (but with prior notice to) the lessor;

(f)            The Mortgage Loan Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To the Mortgage Loan Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to the Mortgage Loan Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

(g)           The Ground Lease or ancillary agreement between the lessor and the lessee requires the lessor to give to the Mortgagee written notice of any default, and provides that no notice of default or termination is effective against the Mortgagee unless such notice is given to the Mortgagee;

(h)           The Mortgagee is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the Mortgagee’s receipt of notice of any default before the lessor may terminate the Ground Lease;

 D-1-12 

(i)            The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by a prudent commercial mortgage lender;

(j)            Under the terms of the Ground Lease, an estoppel or other agreement received from the ground lessor and the related Mortgage (taken together), any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than (i) de minimis amounts for minor casualties or (ii) in respect of a total or substantially total loss or taking as addressed in clause (k) below) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the Mortgagee or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

(k)           In the case of a total or substantially total taking or loss, under the terms of the Ground Lease, an estoppel or other agreement and the related Mortgage (taken together), any related insurance proceeds, or portion of the condemnation award allocable to the ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

(l)            Provided that the Mortgagee cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with the Mortgagee upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

(35)    Servicing. The servicing and collection practices used by the Mortgage Loan Seller with respect to the Mortgage Loans have been, in all respects, legal and have met customary industry standards for servicing of commercial loans for conduit loan programs.

(36)    Origination and Underwriting. The origination practices of the Mortgage Loan Seller (or the related originator if the Mortgage Loan Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan (or the related Whole Loan, as applicable) and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex D-1.

(37)    No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required debt service payments since origination, and no Mortgage Loan is more than 30 days delinquent (beyond any applicable grace or cure period) in making required payments as of the Closing Date. To the Mortgage Loan Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under any Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration, in the case of either clause (a) or clause (b), materially and adversely affects the value of any Mortgage Loan or the value, use or operation of the related Mortgaged Property, provided, however, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by the Mortgage Loan Seller in this Annex D-1 (including, but not limited to, the prior sentence). No person other than the holder of any Mortgage Loan may declare any event of default under the related Mortgage Loan or accelerate any indebtedness under such Mortgage Loan documents.

 D-1-13 

(38)    Bankruptcy. As of the date of origination of the related Mortgage Loan and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, neither the Mortgaged Property (other than any tenants of such Mortgaged Property), nor any portion thereof, is the subject of, and no mortgagor, guarantor or tenant occupying a single-tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

(39)    Organization of Mortgagor. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the related mortgagor delivered by such mortgagor in connection with the origination of such Mortgage Loan (or the related Whole Loan, as applicable), the mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, no Mortgage Loan has a mortgagor that is an affiliate of another mortgagor under another Mortgage Loan.

(40)    Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements were conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA (i) did not identify the existence of recognized environmental conditions (as such term is defined in ASTM E1527-13 or its successor, an “Environmental Condition”) at the related Mortgaged Property or the need for further investigation, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant to be sufficient to cover the estimated cost to cure any material noncompliance with applicable environmental laws or the Environmental Condition has been escrowed by the related Mortgagor and is held or controlled by the related Mortgagee; (B) if the only Environmental Condition relates to the presence of asbestos-containing materials, radon in indoor air, lead based paint or lead in drinking water, the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related Mortgagor that, based on the ESA, can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was remediated or abated in all material respects prior to the Cut-off Date, and, if and as appropriate, a no further action or closure letter was obtained from the applicable governmental regulatory authority (or the environmental issue affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action is required); (D) an environmental policy or a lender’s pollution legal liability insurance policy meeting the requirements set forth below that covers liability for the identified circumstance or condition was obtained from an insurer rated no less than “A-” (or the equivalent) by Moody’s Investors Service, Inc., S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC and/or Fitch Ratings, Inc.; (E) a party not related to the Mortgagor was identified as the responsible party for such condition or circumstance and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the Mortgagor having financial resources reasonably estimated to be adequate to address the situation is required to take action. To the Mortgage Loan Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition (as such term is defined in ASTM E1527-13 or its successor) at the related Mortgaged Property.

(41)    Appraisal. The Mortgage File or Servicing File contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Closing Date. The appraisal is signed by an appraiser who is a Member of the Appraisal Institute (“MAI”) and, to the Mortgage Loan Seller’s knowledge, had no interest, direct or indirect, in the Mortgaged Property or the mortgagor or in any loan made on the security thereof, and whose compensation is not affected by the approval or disapproval of the Mortgage Loan. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation. Each appraisal contains a statement, or is accompanied by a letter from the appraiser, to the effect that the appraisal was performed in accordance with the requirements of the

 D-1-14 

Financial Institutions Reform, Recovery and Enforcement Act of 1989, as in effect on the date such Mortgage Loan was originated.

(42)    Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth on the mortgage loan schedule attached to the related MLPA is true and correct in all material respects as of the Cut-off Date and contains all information required by the PSA to be contained on the mortgage loan schedule attached to the related MLPA.

(43)    Cross-Collateralization. No Mortgage Loan is cross-collateralized or cross-defaulted with any mortgage loan that is outside the Mortgage Pool, except that each Mortgage Loan that is part of a Whole Loan is cross-collateralized and cross-defaulted with the related Companion Loan(s) and otherwise except as set forth on Schedule D-3.

(44)    Advance of Funds by the Sponsor. After origination, no advance of funds has been made by the Mortgage Loan Seller to the related mortgagor other than in accordance with the related Mortgage Loan documents, and, to the Mortgage Loan Seller’s knowledge, no funds have been received from any person other than the related mortgagor or an affiliate for, or on account of, payments due on the Mortgage Loan (other than as contemplated by the related Mortgage Loan documents, such as, by way of example and not in limitation of the foregoing, amounts paid by the tenant(s) into a mortgagee-controlled lockbox if required or contemplated under the related lease or Mortgage Loan documents). Neither the Mortgage Loan Seller nor any affiliate thereof has any obligation to make any capital contribution to any mortgagor under a Mortgage Loan, other than contributions made on or prior to the Closing Date.

(45)    Compliance with Anti-Money Laundering Laws. The Mortgage Loan Seller has complied in all material respects with all applicable anti-money laundering laws and regulations, including without limitation the USA Patriot Act of 2001 with respect to the origination of the Mortgage Loans.

For purposes of these representations and warranties, “Mortgagee” means the mortgagee, grantee or beneficiary under any Mortgage, any holder of legal title to any portion of any Mortgage Loan or, if applicable, any agent or servicer on behalf of such party.

For purposes of these representations and warranties, the phrases “the Mortgage Loan Seller’s knowledge” or “the Mortgage Loan Seller’s belief” and other words and phrases of like import mean, except where otherwise expressly set forth in this Annex D-1, the actual state of knowledge or belief of the Mortgage Loan Seller, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth in this Annex D-1.

 D-1-15 

Schedule D-1 to Annex D-1

GOLDMAN SACHS MORTGAGE COMPANY

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 D-1-16 

Schedule D-1 to Annex D-1

STARWOOD MORTGAGE CAPITAL LLC

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 D-1-17 

Schedule D-2 to Annex D-1

GOLDMAN SACHS MORTGAGE COMPANY

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 D-1-18 

Schedule D-2 to Annex D-1

STARWOOD MORTGAGE CAPITAL LLC

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 D-1-19 

Schedule D-3 to Annex D-1

GOLDMAN SACHS MORTGAGE COMPANY

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 D-1-20 

Schedule D-3 to Annex D-1

STARWOOD MORTGAGE CAPITAL LLC

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 D-1-21 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX D-2

EXCEPTIONS TO GOLDMAN SACHS MORTGAGE COMPANY REPRESENTATIONS AND
WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

1 Colorado Mills

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

The largest tenant, United Artists Theatre, has a right of first offer to purchase part of the Mortgaged Property in the event the Mortgagor elects to sell any portion of the Mortgaged Property for use as, or development of, a large format theater.

Pursuant to a Right of First Offer, dated as of December 31, 1996 and recorded on September 2, 1997, in the Jefferson County, Colorado land records, Barnes & Noble Booksellers, Inc., as a tenant at an adjacent shopping center that is not part of the Mortgaged Property and not a tenant at the Mortgaged Property, has a right of first offer to lease and/or purchase a portion of the Mortgaged Property in the event the Mortgagor elects to lease or sell a portion of the Mortgaged Property for use as a bookstore.

The Mortgagor has the right to obtain a PACE Loan (as defined below) for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation. “PACE Loan” means (x) any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year tax assessments against the Mortgaged Property.

1, 11, 29 Colorado Mills, Southport Commons, 172 Madison (16) Insurance The Mortgage Loan documents provide that as an alternative to the insurance policies required to be maintained thereunder, the Mortgagor will not be in default under the Mortgage Loan documents if the Mortgagor maintains (or causes to be maintained) insurance policies which (i) have coverages, deductibles and/or other related provisions other than those specified in the Mortgage Loan documents and/or (ii) are provided by insurance companies not meeting the credit ratings requirements set forth in the Mortgage Loan documents (any such policy, a “Non-Conforming Policy”); provided, that, prior to obtaining such Non-Conforming Policies (or permitting such Non-Conforming Policies to be obtained), the Mortgagor must have (i) received the Mortgagee’s prior written consent thereto and (ii) confirmed that the Mortgagee has received a rating agency confirmation with respect to any such Non-Conforming Policy.
1 Colorado Mills (16) Insurance

The related Mortgage Loan documents permit a deductible up to $500,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to flood, windstorm/named storm/hail coverage and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the related Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the related Mortgagor is permitted to utilize a retention amount (up to a $10,000,000 aggregate deductible and subject to a $5,000,000 per occurrence deductible) in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains pre-funded at all times during the term of the Mortgage Loan, and (3) such Mortgagor has submitted evidence satisfactory to the related mortgagee and rating agencies of such prefunded arrangement at the request of such mortgagee or rating agency.

The related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

 D-2-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

24 NOVA Retail 2-Pack (16) Insurance The Mortgage Loan documents permit the deductible under the property insurance coverage to be up to $100,000, which is higher than customary.
29 172 Madison (16) Insurance The Mortgaged Property is subject to a condominium (the “172 Condominium”). In the event of a casualty to the building of which the Mortgaged Property is a part (the “172 Building”), the 172 Condominium board (the “172 Board”) is required to arrange for the prompt repair and restoration thereof. Casualty proceeds are required to be assigned and delivered to (i) the 172 Board, or (ii) if the damage is in excess of $1,000,000, then to an insurance trustee having a capital surplus and undivided profits of $500,000,000 or more (the “172 Insurance Trustee”). Neither the Mortgagor nor the lender is entitled to appoint the 172 Insurance Trustee. In the event of a casualty affecting 75% or more of the 172 Building, the unit owners owning at least 75% of the common interests in the 172 Condominium must promptly resolve to proceed with the repairs, in which event the insurance proceeds are required to be allocated by the 172 Board for payment of restoration costs to contractors engaged in the restoration in progress payments. If 75% or more of the 172 Building is destroyed or substantially damaged and if the unit owners representing 75% or more of the common interest do not promptly resolve to proceed with the repair or restoration thereof, the 172 Building will not be repaired and the 172 Building will be subject to an action for partition. If the 485 Building (or applicable portion thereof) is not repaired, the sale proceeds are required to be divided among all unit owners based upon the respective common interests of the unit owners; provided that no payment will be made to a unit owner until unpaid liens on such unit (which includes a mortgage) are paid in the order of priority of such liens out of the unit owner’s share of the disbursed funds.
24 NOVA Retail 2-Pack (24) Local Law Compliance According to the zoning report, dated January 23, 2026, the use of the Fair City Mall Mortgaged Property for a movie theater is legal nonconforming as such use is no longer permitted under the current zoning code subsequent to development without special use approval. Cinema Arts, representing 4.2% of the net rentable area, operates as a movie theater at the Mortgaged Property. Law and ordinance coverage has been obtained at the Fair City Mall Mortgaged Property and provides coverage for loss to the undamaged portion of the building, demolition costs, and the increased cost of construction.
29 172 Madison (24) Local Law Compliance The Mortgaged Property is subject to an open fire code violation. Pursuant to the terms of the Mortgage Loan documents, the Mortgagor is required to remedy such violation.
1 Colorado Mills (26) Recourse Obligations The Mortgage Loan documents provide that for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”), or an affiliate of SPG LP or Simon Inc. is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability (including, without limitation, environmental and securitization liabilities), is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related mortgagee in the enforcement of the related guaranty or the preservation of such mortgagee’s rights under such guaranty.
24 NOVA Retail 2-Pack (26) Recourse Obligations Clause (a)(iii) – Voluntary transfers made in violation of the Mortgage Loan documents triggers only loss recourse carveout other than the following, each of which triggers a full recourse carveout: (i) a transfer or pledge, by any of the Mortgagor, the non-recourse carveout guarantor, or any affiliated property manager (or affiliate thereof) (each, a “Borrower Party”), of fee simple title to all or any portion of any individual Mortgaged Property (each, an “Individual Property”), (ii) a change in control of the Mortgagor or any
 D-2-2 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

principal that is prohibited by the Mortgage Loan documents, or (iii) the incurrence, by any Borrower Party (or affiliate thereof), of any additional financing secured by a pledge of, or other lien on, of any Individual Property in violation of the Mortgage Loan documents.
All GSMC Loans All GSMC Loans (27) Mortgage Releases If the subject Mortgage Loan is included in a REMIC and the loan-to-value ratio of the related Mortgaged Property following a condemnation exceeds 125%, the related mortgagor may be able to avoid having to pay down the subject Mortgage Loan if it delivers an opinion of counsel to the effect that the failure to make such pay down will not cause such REMIC to fail to qualify as such.
1 Colorado Mills (30) Due on Sale or Encumbrance See exception to Representation and Warranty No. 5, above with respect to the PACE Loan.
1 Colorado Mills (31) Single-Purpose Entity The Mortgagor of the Colorado Mills Mortgaged Property is a recycled single purpose entity that previously owned property other than the Colorado Mills Mortgaged Property.
11 Southport Commons (31) Single-Purpose Entity The original principal balance of the Mortgage Loan is greater than $20,000,000 and the related Mortgagor did not deliver a non-consolidation opinion in connection with the origination of the Mortgage Loan.
24 NOVA Retail 2-Pack (31) Single-Purpose Entity The Mortgagor of the Plaza at the Landmark Mortgaged Property is a recycled single purpose entity that previously owned properties other than the Plaza at Landmark Mortgaged Property in Alexandria, Virginia.
19 400 Arcola (31) Single-Purpose Entity The Mortgagor owned property adjacent to the Mortgaged Property prior to submitting the deed of such Mortgaged Property for recording in connection with the loan origination. Upon creation of the new tax lots, the deeds to the non-collateral property were recorded and from and after such date, the Mortgagor owned only the Mortgaged Property. The Mortgage Loan documents provide recourse for any losses related to the Mortgagor’s ownership of such property.
33 200 Allegheny (31) Single-Purpose Entity The Mortgagors of the 200 Allegheny Mortgaged Property is a recycled single purpose entity that previously owned properties other than the 200 Allegheny Mortgaged Property.
1 Colorado Mills (32) Defeasance In connection with a defeasance, the Mortgagor’s obligation to pay servicing fees is capped at $10,000.
19 400 Arcola (32) Defeasance In connection with a defeasance, the Mortgagor’s obligation to pay servicing fees is capped at $35,000.  
24 NOVA Retail 2-Pack (40) Environmental Conditions The related Phase I Environmental Site Assessments identified a recognized environmental condition at the Plaza at Landmark Mortgaged Property and the Fair City Mall Mortgaged Property related to the former presence of dry cleaning operations at the related Mortgaged Property and recommended further evaluation to determine the impact to the subsurface. The environmental consultant provided the lender with opinions of probable cost related to future remediation concluding that remediation would not exceed an upper range estimate of $1,816,000 in the aggregate. The lender obtained a Site Lender Environmental Asset Protection environmental insurance policy issued by Beazley Excess with total limits of $5,000,000 per occurrence and $10,000,000 in the aggregate, subject to a $25,000 deductible, with a 13-year policy term expiring February 20, 2039.
 D-2-3 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

11 Southport Commons (41) Appraisal The related appraisal date for the Mortgaged Property is August 27, 2025, more than six months before the origination date of March 10, 2026 and more than 12 months prior to the closing of this securitization.
 D-2-4 

ANNEX D-3

EXCEPTIONS TO STARWOOD MORTGAGE CAPITAL LLC REPRESENTATIONS AND
WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

44 CubeSmart Cape Coral (16) Insurance The Mortgaged Property is located within approximately 25 miles of the Gulf of Mexico and the Mortgage Loan documents permit a deductible for the “named storm” insurance policy in an amount that is higher than the Mortgagee’s customary permitted deductible.
31 Columbia Marketplace (24) Local Law Compliance The Mortgaged Property is the subject of certain fire code violations.
44 CubeSmart Cape Coral (24) Local Law Compliance The Mortgaged Property is legal non-conforming as to use.
 D-3-1 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX E-1

CITI REAL ESTATE FUNDING INC., GERMAN AMERICAN CAPITAL CORPORATION, UBS AG NEW
YORK BRANCH, BANK OF MONTREAL AND BARCLAYS CAPITAL REAL ESTATE INC.
REPRESENTATIONS AND WARRANTIES

Each of CREFI, GACC, UBS AG New York Branch, BMO and Barclays (referred to as a “Mortgage Loan Seller” in the representations and warranties below) will make, as of the Cut-off Date or such other date as set forth below, with respect to each Mortgage Loan sold by it to us (referred to as the “Purchaser” in the representations and warranties below) that we include in the issuing entity, representations and warranties generally to the effect set forth below. Prior to the execution of the related final Mortgage Loan Purchase Agreement, there may be additions, subtractions or other modifications to the representations, warranties and exceptions. The exceptions to the representations and warranties set forth below are identified on Annex E-2 through Annex E-6, respectively, to this prospectus. Capitalized terms used but not otherwise defined in this Annex E-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the related Mortgage Loan Purchase Agreement. For the avoidance of doubt references to “Mortgage Loan” and “Mortgage Loans” in this Annex E-1 and the related exceptions set forth in Annex E-2 through Annex E-6, as applicable, exclude the GSMC Mortgage Loans, the SMC Mortgage Loans, the NCB Mortgage Loans and the JPMCB Mortgage Loans, and with respect to each of CREFI, GACC, UBS AG New York Branch, BMO and Barclays, exclude the other such Mortgage Loan Seller’s Mortgage Loans. In addition, solely for purposes of this Annex E-1 and the related exceptions set forth in Annex E-2 through Annex E-6, as applicable, the term “Mortgage Loans” and “Mortgage Notes” will refer to such Mortgage Loans sold by the applicable Mortgage Loan Seller and the related promissory note(s).

Each Mortgage Loan Purchase Agreement, together with the related representations and warranties (subject to the exceptions to such representations and warranties), serves to contractually allocate risk between the related Mortgage Loan Seller, on the one hand, and the issuing entity, on the other. We present the related representations and warranties set forth below for the sole purpose of describing some of the terms and conditions of that risk allocation. The presentation of representations and warranties below is not intended as statements regarding the actual characteristics of the Mortgage Loans, the Mortgaged Properties or other matters. We cannot assure you that the Mortgage Loans actually conform to the statements made in the representations and warranties that we present below.

(1)       Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan that is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a Mortgage Loan. Each Mortgage Loan that is part of a Whole Loan is a portion of a whole loan evidenced by a Mortgage Note. At the time of the sale, transfer and assignment to the Purchaser, no Mortgage Note or Mortgage was subject to any assignment (other than assignments to the Mortgage Loan Seller or, with respect to any Non-Serviced Mortgage Loan, to the trustee for the related Non-Serviced Securitization Trust), participation or pledge, and the Mortgage Loan Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations, any other ownership interests on, in or to such Mortgage Loan other than any servicing rights appointment or similar agreement. The Mortgage Loan Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to the Purchaser constitutes a legal, valid and binding assignment of such Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Mortgage Loan.

(2)       Loan Document Status. Each related Mortgage Note, Mortgage, Assignment of Leases, Rents and Profits (if a separate instrument), guaranty and other agreement executed by or on behalf of the related borrower, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related borrower, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except (i) as such enforcement may be limited by (a) bankruptcy, insolvency, fraudulent transfer,

 E-1-1 

reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (b) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and (ii) that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment/yield maintenance fees, charges and/or premiums) are, or may be, further limited or rendered unenforceable by or under applicable law, but (subject to the limitations set forth in clause (i) above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

Except as set forth in the immediately preceding sentences, there is no valid offset, defense, counterclaim or right of rescission available to the related borrower with respect to any of the related Mortgage Notes, Mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by the Mortgage Loan Seller in connection with the origination of the Mortgage Loan, that would deny the mortgagee the principal benefits intended to be provided by the Mortgage Note, Mortgage or other Mortgage Loan documents.

(3)       Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, non-judicial foreclosure subject to the limitations set forth in the Standard Qualifications.

(4)       Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related Mortgage File or as otherwise provided in the related Mortgage Loan documents (a) the material terms of such Mortgage, Mortgage Note, Mortgage Loan guaranty and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related Mortgage in any manner which materially interferes with the security intended to be provided by such Mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the related borrower nor the related guarantor has been released from its material obligations under the Mortgage Loan.

(5)       Lien; Valid Assignment. Subject to the Standard Qualifications, each assignment of Mortgage and assignment of Assignment of Leases, Rents and Profits to the issuing entity (or, with respect to a Non-Serviced Mortgage Loan, to the related Non-Serviced Trustee) constitutes a legal, valid and binding assignment to the issuing entity (or, with respect to a Non-Serviced Mortgage Loan, to the related Non-Serviced Trustee). Each related Mortgage and Assignment of Leases, Rents and Profits is freely assignable without the consent of the related borrower. Each related Mortgage is a legal, valid and enforceable first lien on the related borrower’s fee or leasehold interest in the Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph (6) set forth in Annex E-2 through Annex E-6 (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to and excepting Permitted Encumbrances and the Title Exceptions) as of origination was, and as of the Cut-off Date, to the Mortgage Loan Seller’s knowledge, is free and clear of any recorded mechanics’ liens, recorded materialmen’s liens and other recorded encumbrances which are prior to or equal with the lien of the related Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below), and, to the Mortgage Loan Seller’s knowledge and subject to the rights of tenants (as tenants only)(subject to and excepting Permitted Encumbrances and the Title Exceptions), no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below). Notwithstanding anything in the related Mortgage Loan Purchase Agreement to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or

 E-1-2 

control of such items or actions other than the filing of Uniform Commercial Code (“UCC”) financing statements is required in order to effect such perfection.

(6)       Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy with escrow instructions or a “marked up” commitment, in each case binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the Mortgage, the first priority lien of the Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments not yet due and payable; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property and condominium declarations; and (f) if the related Mortgage Loan is cross-collateralized and cross-defaulted with another Mortgage Loan (each a “Crossed Mortgage Loan”), the lien of the Mortgage for such other Mortgage Loan that is cross-collateralized and cross-defaulted with such Crossed Mortgage Loan, provided that none of which items (a) through (f), individually or in the aggregate, materially and adversely interferes with the value or current use of the Mortgaged Property or the security intended to be provided by such Mortgage or the borrower’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). For purposes of clause (a) of the immediately preceding sentence, any such taxes, assessments and other charges will not be considered due and payable until the date on which interest and penalties would be payable thereon. Except as contemplated by clause (f) of the second preceding sentence, none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related Mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by the Mortgage Loan Seller thereunder and no claims have been paid thereunder. Neither the Mortgage Loan Seller, nor to the Mortgage Loan Seller’s knowledge, any other holder of the Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy.

(7)       Junior Liens. It being understood that B notes secured by the same Mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Crossed Mortgage Loan, there are, as of origination, and to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, no subordinate mortgages or junior liens securing the payment of money encumbering the related Mortgaged Property (other than Permitted Encumbrances and the Title Exceptions, taxes and assessments, mechanics and materialmen’s liens (which are the subject of the representation in paragraph (5) above), and equipment and other personal property financing). Except as set forth on Schedule E-1 to Annex E-1, the Mortgage Loan Seller has no knowledge of any mezzanine debt secured directly by interests in the related borrower.

(8)       Assignment of Leases, Rents and Profits. There exists as part of the related Mortgage File an Assignment of Leases, Rents and Profits (either as a separate instrument or incorporated into the related Mortgage). Subject to the Permitted Encumbrances and the Title Exceptions (and, in the case of a Mortgage Loan that is part of a Whole Loan, subject to the related Assignment of Leases, Rents and Profits constituting security for the entire Whole Loan), each related Assignment of Leases, Rents and Profits creates a valid first-priority collateral assignment of, or a valid first-priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related borrower to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related Mortgage or related Assignment of Leases, Rents and Profits, subject to applicable law, provides that, upon an event of default under the

 E-1-3 

Mortgage Loan, a receiver is permitted to be appointed for the collection of rents or for the related mortgagee to enter into possession to collect the rents or for rents to be paid directly to the mortgagee.

(9)       UCC Filings. If the related Mortgaged Property is operated as a hospitality property, the Mortgage Loan Seller has filed and/or recorded or caused to be filed and/or recorded (or, if not filed and/or recorded, have been submitted in proper form for filing and/or recording), UCC financing statements in the appropriate public filing and/or recording offices necessary at the time of the origination of the Mortgage Loan to perfect a valid security interest in all items of physical personal property reasonably necessary to operate such Mortgaged Property owned by such borrower and located on the related Mortgaged Property (other than any non-material personal property, any personal property subject to a purchase money security interest, a sale and leaseback financing arrangement as permitted under the terms of the related Mortgage Loan documents or any other personal property leases applicable to such personal property), to the extent perfection may be effected pursuant to applicable law by recording or filing, as the case may be. Subject to the Standard Qualifications, each related Mortgage (or equivalent document) creates a valid and enforceable lien and security interest on the items of personalty described above. No representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements are required in order to effect such perfection.

(10)    Condition of Property. The Mortgage Loan Seller or the originator of the Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six (6) months of origination of the Mortgage Loan and within twelve months of the Cut-off Date.

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than twelve months prior to the Cut-off Date. To the Mortgage Loan Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than (i) any damage or deficiency that is estimated to cost less than $50,000 to repair, (ii) any deferred maintenance for which escrows were established at origination and (iii) any damage fully covered by insurance) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

(11)    Taxes and Assessments. All taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges), or installments thereof, that could be a lien on the related Mortgaged Property that would be of equal or superior priority to the lien of the Mortgage and that prior to the Cut-off Date have become delinquent in respect of each related Mortgaged Property have been paid, or an escrow of funds has been established in an amount sufficient to cover such payments and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, real estate taxes and governmental assessments and other outstanding governmental charges and installments thereof will not be considered delinquent until the earlier of (a) the date on which interest and/or penalties would first be payable thereon and (b) the date on which enforcement action is entitled to be taken by the related taxing authority.

(12)    Condemnation. As of the date of origination and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, there is no proceeding pending, and, to the Mortgage Loan Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened, for the total or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.

(13)    Actions Concerning Mortgage Loan. To the Mortgage Loan Seller’s knowledge, based on evaluation of the Title Policy (as defined in paragraph (6)), an engineering report or property condition assessment as described in paragraph (10), applicable local law compliance materials as described in paragraph (24), the ESA (as defined in paragraph (40)), written litigation diligence responses provided by the related mortgagor to the related originator, the related loan agreement, and public record litigation and judgment lien searches obtained by the related originator, as of origination, there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any borrower, guarantor, or borrower’s interest in the Mortgaged Property, an adverse outcome of which would reasonably be

 E-1-4 

expected to materially and adversely affect (a) such borrower’s title to the Mortgaged Property, (b) the validity or enforceability of the Mortgage, (c) such borrower’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the Mortgage Loan documents or (f) the current principal use of the Mortgaged Property.

(14)    Escrow Deposits. All escrow deposits and payments required to be escrowed with the lender pursuant to each Mortgage Loan are in the possession, or under the control, of the Mortgage Loan Seller or its servicer, and there are no deficiencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required to be escrowed with lender under the related Mortgage Loan documents are being conveyed by the Mortgage Loan Seller to the Purchaser or its servicer (or, with respect to any Non-Serviced Mortgage Loan, to the depositor or servicer for the related Non-Serviced Securitization Trust).

(15)    No Holdbacks. The Stated Principal Balance as of the Cut-off Date of the Mortgage Loan set forth on the mortgage loan schedule attached as an exhibit to the related Mortgage Loan Purchase Agreement has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs or other matters with respect to the related Mortgaged Property, the borrower or other considerations determined by the Mortgage Loan Seller to merit such holdback).

(16)    Insurance. Each related Mortgaged Property is, and is required pursuant to the related Mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer or insurers meeting the requirements of the related Mortgage Loan documents and having a claims-paying or financial strength rating meeting the Insurance Rating Requirements (as defined below), in an amount (subject to a customary deductible) not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the borrower and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

“Insurance Rating Requirements” means either (i) a claims paying or financial strength rating of any of the following; (a) at least “A-:VIII” from A.M. Best Company, (b) at least “A3” (or the equivalent) from Moody’s Investors Service, Inc. or (c) at least “A-” from S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or (ii) the Syndicate Insurance Ratings Requirements. “Syndicate Insurance Ratings Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Rating Requirements (under clause (i) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or at least “Baa3” by Moody’s Investors Service, Inc., and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Rating Requirements (under clause (i) of the definition of such term) and up to 25% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC or at least “Baa3” by Moody’s Investors Service, Inc.

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having

 E-1-5 

special flood hazards, the related borrower is required to maintain insurance in the maximum amount available under the National Flood Insurance Program, plus such additional excess flood coverage in an amount as is generally required by the Mortgage Loan Seller originating mortgage loans for securitization.

If the Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related borrower is required to maintain coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer or insurers meeting the Insurance Rating Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) 100% of the full insurable value on a replacement cost basis of the improvements and personalty and fixtures owned by the borrower and included in the related Mortgaged Property by an insurer or insurers meeting the Insurance Rating Requirements.

The Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer or insurers meeting the Insurance Rating Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by the Mortgage Loan Seller for loans originated for securitization, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

An architectural or engineering consultant has performed an analysis of each of the Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the structural and seismic condition of such property, for the sole purpose of assessing either the scenario expected limit (“SEL”) or the probable maximum loss (“PML”) for the Mortgaged Property in the event of an earthquake. In such instance, the SEL or PML, as applicable, was based on a 475-year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the SEL or PML, as applicable, would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained by an insurer or insurers meeting the Insurance Rating Requirements (provided that for this purpose (only), the A.M. Best Company minimum rating referred to in the definition of Insurance Rating Requirements will be deemed to be at least “A:VIII”) in an amount not less than 100% of the SEL or PML, as applicable.

The Mortgage Loan documents require insurance proceeds in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the then outstanding principal amount of the related Mortgage Loan (or Whole Loan, if applicable), the lender (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan (or Whole Loan, if applicable) together with any accrued interest thereon.

All premiums on all insurance policies referred to in this section required to be paid as of the Cut-off Date have been paid, and such insurance policies name the lender under the Mortgage Loan and its successors and assigns as a loss payee under a mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the Trustee (or, in the case of a Mortgage Loan that is a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related borrower to maintain, or cause to be maintained, all such insurance and, at such borrower’s failure to do so, authorizes the lender to maintain such insurance at the borrower’s cost and expense and to charge such borrower for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the lender of termination or cancellation arising because of nonpayment of a premium and at least 30 days prior notice to the lender of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than non-payment of a premium and no such notice has been received by the Mortgage Loan Seller.

(17)    Access; Utilities; Separate Tax Lots. Each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has access via an irrevocable easement or irrevocable right of way permitting ingress and egress to/from a public road, (b) is served by or has uninhibited access rights to public or private water and sewer (or well and septic) and all required utilities,

 E-1-6 

all of which are appropriate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been, or will be, made to the applicable governing authority for creation of separate tax lots, in which case the Mortgage Loan requires the borrower to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax lots are created.

(18)    No Encroachments. To the Mortgage Loan Seller’s knowledge based solely on surveys obtained in connection with origination and the lender’s Title Policy (or, if such policy is not yet issued, a pro forma title policy, a preliminary title policy with escrow instructions or a “marked up” commitment) obtained in connection with the origination of each Mortgage Loan, all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements encroach upon any easements except for encroachments the removal of which would not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements obtained with respect to the Title Policy.

(19)    No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature or an equity participation by the Mortgage Loan Seller.

(20)    REMIC. Each Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in the U.S. Department of Treasury Regulations Section 1.860G-2(f)(2) (the “Treasury Regulations”) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related borrower at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including permanently affixed buildings and structural components, such as wiring, plumbing systems and central heating and air-conditioning systems, that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or occupancy of space, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan (or related Whole Loan) was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third-party credit enhancement within the meaning of Treasury Regulations Section 1.860G-2(a)(1)(ii)). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub-clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub-clause (B)(a)(ii), including the proviso thereto. Any prepayment premium and yield maintenance charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G-1(b)(2). All terms used in this paragraph will have the same meanings as set forth in the related Treasury Regulations.

 E-1-7 

(21)    Compliance with Usury Laws. The Mortgage Rate (exclusive of any default interest, late charges, yield maintenance charge, or prepayment premiums) of such Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

(22)    Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the Mortgage Note, each holder of the Mortgage Note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the issuing entity.

(23)    Trustee under Deed of Trust. With respect to each Mortgage which is a deed of trust, as of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the Mortgage and applicable law or may be substituted in accordance with the Mortgage and applicable law by the related mortgagee.

(24)    Local Law Compliance. To the Mortgage Loan Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial, multifamily or, if applicable, manufactured housing community mortgage loans intended for securitization, with respect to the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan as of the date of origination of such Mortgage Loan and as of the Cut-off Date, there are no material violations of applicable zoning ordinances, building codes and land laws (collectively “Zoning Regulations”) other than those which (i) constitute a legal non-conforming use or structure, as to which as the Mortgaged Property may be restored or repaired to the full extent necessary to maintain the use of the structure immediately prior to a casualty or the inability to restore or repair to the full extent necessary to maintain the use or structure immediately prior to the casualty would not materially and adversely affect the use or operation of the Mortgaged Property, (ii) are insured by the Title Policy or other insurance policy, (iii) are insured by law and ordinance insurance coverage in amounts customarily required by the Mortgage Loan Seller for loans originated for securitization that provides coverage for additional costs to rebuild and/or repair the property to current Zoning Regulations or (iv) would not have a material adverse effect on the Mortgage Loan. The terms of the Mortgage Loan documents require the borrower to comply in all material respects with all applicable governmental regulations, zoning and building laws.

(25)    Licenses and Permits. Each borrower covenants in the Mortgage Loan documents that it will keep all material licenses, permits and applicable governmental authorizations necessary for its operation of the Mortgaged Property in full force and effect, and to the Mortgage Loan Seller’s knowledge based upon a letter from any government authorities, zoning consultant’s report or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial, multifamily or, if applicable, manufactured housing community mortgage loans intended for securitization, all such material licenses, permits and applicable governmental authorizations are in effect. The Mortgage Loan requires the related borrower to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

(26)    Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan provide that (a) the related borrower and at least one individual or entity will be fully liable for actual losses, liabilities, costs and damages arising from certain acts of the related borrower and/or its principals specified in the related Mortgage Loan documents, which acts generally include the following: (i) acts of fraud or intentional material misrepresentation, (ii) misapplication or misappropriation of rents (if after an event of default under the Mortgage Loan), insurance proceeds or condemnation awards, (iii) intentional material physical waste of the Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the related Mortgaged Property to prevent such waste), and (iv) any breach of the environmental covenants contained in the related Mortgage Loan documents, and (b) the Mortgage Loan will become full recourse to the related borrower and at least one individual or entity, if the related borrower files a voluntary petition under federal or state bankruptcy or insolvency law.

 E-1-8 

(27)    Mortgage Releases. The terms of the related Mortgage or related Mortgage Loan documents do not provide for release of any material portion of the Mortgaged Property from the lien of the Mortgage except (a) a partial release, accompanied by principal repayment, or partial Defeasance (as defined in paragraph (32)), in each case, of not less than a specified percentage at least equal to the lesser of (i) 110% of the related allocated loan amount of such portion of the Mortgaged Property and (ii) the outstanding principal balance of the Mortgage Loan, (b) upon payment in full of such Mortgage Loan, (c) upon a Defeasance (as defined in paragraph (32)), (d) releases of out-parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation or taking by a State or any political subdivision or authority thereof. With respect to any partial release (including in connection with any partial Defeasance) under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Section 1.860G-2(b)(2) of the Treasury Regulations and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3)(A); or (y) the mortgagee or servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related borrower’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan (or Whole Loan, as applicable) outstanding after the release, the borrower is required to make a payment of principal in an amount not less than the amount required by the REMIC provisions of the Code.

In the case of any Mortgage Loan, in the event of a condemnation or taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, the borrower can be required to pay down the principal balance of the Mortgage Loan in an amount not less than the amount required by the REMIC provisions of the Code and, to such extent, condemnation proceeds may not be required to be applied to the restoration of the Mortgaged Property or released to the borrower, if, immediately after the release of such portion of the Mortgaged Property from the lien of the Mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) is not equal to at least 80% of the remaining principal balance of the Mortgage Loan (or Whole Loan, as applicable).

No Mortgage Loan that is secured by more than one Mortgaged Property or that is a Crossed Mortgage Loan permits the release of cross-collateralization of the related Mortgaged Properties or a portion thereof, including due to a partial condemnation, other than in compliance with the loan-to-value ratio and other requirements of the REMIC provisions of the Code.

(28)    Financial Reporting and Rent Rolls. Each Mortgage Loan requires the borrower to provide the owner or holder of the Mortgage with quarterly (other than for single-tenant properties) and annual operating statements, and quarterly (other than for single-tenant properties) rent rolls for properties that have leases contributing more than 5% of the in-place base rent and annual financial statements.

(29)    Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer or insurers meeting the Insurance Rating Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended by the Terrorism Risk Insurance Program Reauthorization Act of 2019 (collectively referred to as “TRIA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each other Mortgage Loan, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer or insurers meeting the Insurance Rating Requirements) did not, as of the date of origination of

 E-1-9 

the Mortgage Loan, and, to the Mortgage Loan Seller’s knowledge, do not, as of the Cut-off Date, specifically exclude Acts of Terrorism, as defined in TRIA, from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Mortgage Loan documents do not expressly waive or prohibit the mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIA, or damages related thereto except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms, or as otherwise indicated in Annex E-2 through Annex E-6, as applicable; provided, however, that if TRIA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the borrower under each Mortgage Loan is required to carry terrorism insurance, but in such event the borrower will not be required to spend on terrorism insurance coverage more than two (2) times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at such time, and if the cost of terrorism insurance exceeds such amount, the borrower is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.

(30)    Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the Mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the lender which are customarily acceptable to the Mortgage Loan Seller lending on the security of property comparable to the related Mortgaged Property, including, without limitation, transfers of worn-out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related borrower, is directly or indirectly pledged, transferred or sold (in each case, a “Transfer”), other than as related to (i) family and estate planning Transfers or Transfers upon death or legal incapacity, (ii) Transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) Transfers of less than, or other than, a controlling interest in the related borrower, (iv) Transfers to another holder of direct or indirect equity in the borrower, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, such as a qualified equityholder, (v) Transfers of stock or similar equity units in publicly traded companies, (vi) a substitution or release of collateral within the parameters of paragraphs (27) and (32) in this Annex E-1 or the exceptions thereto set forth in Annex E-2 through Annex E-6, or (vii) by reason of any mezzanine debt that existed at the origination of the related Mortgage Loan as set forth on Schedule E-1 to Annex E-1, or future permitted mezzanine debt in each case as set forth on Schedule E-2 to Annex E-1 or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than (i) any Companion Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests, (iii) any Crossed Mortgage Loan as set forth on Schedule E-3 to Annex E-1 or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that to the extent any Rating Agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the borrower is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance.

(31)    Single-Purpose Entity. Each Mortgage Loan requires the borrower to be a Single-Purpose Entity for at least as long as the Mortgage Loan is outstanding. Both the Mortgage Loan documents and the organizational documents of the borrower with respect to each Mortgage Loan with a Cut-off Date Stated Principal Balance in excess of $5 million provide that the borrower is a Single-Purpose Entity, and each Mortgage Loan with a Cut-off Date Stated Principal Balance of $20 million or more has a counsel’s opinion regarding non-consolidation of the borrower. For this purpose, a “Single-Purpose Entity” means an entity, other than an individual, whose organizational documents (or if the Mortgage Loan has a Cut-off Date Stated Principal Balance equal to $5 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for

 E-1-10 

the purpose of owning and operating one or more of the Mortgaged Properties securing the Mortgage Loans and prohibit it from engaging in any business unrelated to such Mortgaged Property or Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Properties, or any indebtedness other than as permitted by the related Mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a borrower for a Crossed Mortgage Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

(32)    Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the Mortgage Loan documents provide for Defeasance as a unilateral right of the borrower, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) the Mortgage Loan cannot be defeased within two (2) years after the Closing Date; (iii) the borrower is permitted to pledge only United States “government securities” within the meaning of Section 1.860G-2(a)(8)(ii) of the Treasury Regulations, the revenues from which will, in the case of a full Defeasance, be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment penalty), and if the Mortgage Loan permits partial releases of real property in connection with partial Defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to the lesser of (a) 110% of the allocated loan amount for the real property to be released and (b) the outstanding principal balance of the Mortgage Loan; (iv) the borrower is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the Mortgage Note as set forth in clause (iii) above; (v) if the borrower would continue to own assets in addition to the defeasance collateral, the portion of the Mortgage Loan secured by defeasance collateral is required to be assumed (or the mortgagee may require such assumption) by a Single-Purpose Entity; (vi) the borrower is required to provide an opinion of counsel that the mortgagee has a perfected security interest in such collateral prior to any other claim or interest; and (vii) the borrower is required to pay all rating agency fees associated with Defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with Defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

(33)    Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in situations where default interest is imposed.

(34)    Ground Leases. For purposes of this Annex E-1, a “Ground Lease” will mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land, or with respect to air rights leases, the air, and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner and does not include industrial development agency (IDA) or similar leases for purposes of conferring a tax abatement or other benefit.

With respect to any Mortgage Loan where the Mortgage Loan is secured by a leasehold estate under a Ground Lease in whole or in part, and the related Mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other agreement received from the ground lessor in favor of the Mortgage Loan Seller, its successors and assigns, the Mortgage Loan Seller represents and warrants that:

(a)           The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease or an estoppel or other agreement received from the ground lessor permits the interest of the lessee to be encumbered by the related Mortgage and does not

 E-1-11 

restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related Mortgage;

(b)           The lessor under such Ground Lease has agreed in a writing included in the related Mortgage File (or in such Ground Lease) that the Ground Lease may not be amended or modified, or canceled or terminated by agreement of lessor and lessee, without the prior written consent of the lender, and no such consent has been granted by the Mortgage Loan Seller since the origination of the Mortgage Loan except as reflected in any written instruments which are included in the related Mortgage File;

(c)           The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either borrower or the mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual 360 basis, substantially amortizes);

(d)           The Ground Lease either (i) is not subject to any liens or encumbrances superior to, or of equal priority with, the Mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances, or (ii) is subject to a subordination, non-disturbance and attornment agreement to which the mortgagee on the lessor’s fee interest in the Mortgaged Property is subject;

(e)           The Ground Lease does not place commercially unreasonable restrictions on the identity of the Mortgagee and the Ground Lease is assignable to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder, and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor;

(f)            The Mortgage Loan Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To the Mortgage Loan Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to the Mortgage Loan Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

(g)           The Ground Lease or ancillary agreement between the lessor and the lessee requires the lessor to give to the lender written notice of any default, and provides that no notice of default or termination is effective against the lender unless such notice is given to the lender;

(h)           A lender is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the lender’s receipt of notice of any default before the lessor may terminate the Ground Lease;

(i)            The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by the Mortgage Loan Seller in connection with loans originated for securitization;

(j)            Under the terms of the Ground Lease, an estoppel or other agreement received from the ground lessor and the related Mortgage (taken together), any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than (i) de minimis amounts for minor casualties or (ii) in respect of a total or substantially total loss or taking as addressed in clause (k) below) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the lender or a trustee appointed by it

 E-1-12 

having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

(k)           In the case of a total or substantially total taking or loss, under the terms of the Ground Lease, an estoppel or other agreement and the related Mortgage (taken together), any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

(l)            Provided that the lender cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with lender upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

(35)    Servicing. The servicing and collection practices used by the Mortgage Loan Seller with respect to the Mortgage Loan have been, in all respects, legal and have met customary industry standards for servicing of commercial loans for conduit loan programs.

(36)    Origination and Underwriting. The origination practices of the Mortgage Loan Seller (or the related originator if the Mortgage Loan Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex E-1.

(37)    No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments since origination, and no Mortgage Loan is more than 30 days delinquent (beyond any applicable grace or cure period) in making required payments as of the Closing Date. To the Mortgage Loan Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under the related Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration, in the case of either clause (a) or clause (b), materially and adversely affects the value of the Mortgage Loan or the value, use or operation of the related Mortgaged Property, provided, however, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by the Mortgage Loan Seller in this Annex E-1. No person other than the holder of such Mortgage Loan may declare any event of default under the Mortgage Loan or accelerate any indebtedness under the Mortgage Loan documents.

(38)    Bankruptcy. As of the date of origination of the related Mortgage Loan and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, no borrower, guarantor or tenant occupying a single-tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

(39)    Organization of Borrower. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the borrower delivered by the borrower in connection with the origination of such Mortgage Loan, the borrower is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Crossed Mortgage Loan, no Mortgage Loan has a borrower that is an Affiliate of another borrower under another Mortgage Loan. (An “Affiliate” for purposes of this paragraph (39) means, a borrower that is under direct or indirect common ownership and control with another borrower.)

 E-1-13 

(40)    Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA either (i) did not identify the existence of recognized environmental conditions (as such term is defined in ASTM E1527-13 or its successor, hereinafter “Environmental Condition”) at the related Mortgaged Property or the need for further investigation with respect to any Environmental Condition that was identified, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant to be sufficient to cover the estimated cost to cure any material noncompliance with applicable environmental laws or the Environmental Condition has been escrowed by the related borrower and is held or controlled by the related lender; (B) if the only Environmental Condition relates to the presence of asbestos-containing materials, radon in indoor air, lead based paint or lead in drinking water, and the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related borrower that can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was remediated or abated in all material respects prior to the Cut-off Date, and, if and as appropriate, a no further action or closure letter was obtained from the applicable governmental regulatory authority (or the Environmental Condition affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action is required); (D) a secured creditor environmental policy or a pollution legal liability insurance policy that covers liability for the Environmental Condition was obtained from an insurer or insurers rated no less than “A-” (or the equivalent) by Moody’s Investors Service, Inc., S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC and/or Fitch Ratings, Inc.; (E) a party not related to the borrower was identified as the responsible party for such Environmental Condition and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the borrower having financial resources reasonably estimated to be adequate to address the situation is required to take action. To the Mortgage Loan Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition (as such term is defined in ASTM E1527-13 or its successor) at the related Mortgaged Property.

(41)    Appraisal. The Servicing File contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Closing Date. The appraisal is signed by an appraiser who is either a Member of the Appraisal Institute (“MAI”) and/or has been licensed and certified to prepare appraisals in the state where the Mortgaged Property is located. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation and has certified that such appraiser had no interest, direct or indirect, in the Mortgaged Property or the borrower or in any loan made on the security thereof, and its compensation is not affected by the approval or disapproval of the Mortgage Loan.

(42)    Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth in the mortgage loan schedule attached as an exhibit to the related Mortgage Loan Purchase Agreement is true and correct in all material respects as of the Cut-off Date and contains all information required by the Mortgage Loan Purchase Agreement to be contained therein.

(43)    Cross-Collateralization. No Mortgage Loan is cross-collateralized or cross-defaulted with any mortgage loan that is outside the Mortgage Pool, except that each Mortgage Loan that is part of a Whole Loan is cross-collateralized and cross-defaulted with the related Companion Loan(s) and otherwise except as set forth on Schedule E-3.

 E-1-14 

(44)    Hospitality Provisions. The Mortgage Loan documents for each Mortgage Loan that is secured by a hospitality property operated pursuant to a franchise or license agreement includes an executed comfort letter or similar agreement signed by the related borrower and franchisor or licensor of such property that, subject to the applicable terms of such franchise or license agreement and comfort letter or similar agreement, is enforceable by the issuing entity (or, in the case of a Non-Serviced Mortgage Loan, by the related Non-Serviced Securitization Trust) against such franchisor or licensor either (A) directly or as an assignee of the originator, or (B) upon the Mortgage Loan Seller’s or its designee’s providing notice of the transfer of the Mortgage Loan to the issuing entity (or, in the case of a Non-Serviced Mortgage Loan, by the seller of the note which is contributed to the related Non-Serviced Securitization Trust or its designee providing notice of the transfer of such note to the related Non-Serviced Securitization Trust) in accordance with the terms of such executed comfort letter or similar agreement, which the Mortgage Loan Seller or its designee (except in the case of a Non-Serviced Mortgage Loan) will provide, or if neither (A) nor (B) is applicable, except in the case of a Non-Serviced Mortgage Loan, the Mortgage Loan Seller or its designee will apply for, on the issuing entity’s behalf, a new comfort letter or similar agreement as of the Closing Date. The mortgage or related security agreement for each Mortgage Loan secured by a hospitality property creates a security interest in the revenues of such property for which a UCC financing statement has been filed in the appropriate filing office. For the avoidance of doubt, no representation is made as to the perfection of any security interest in revenues to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required to effect such perfection.

(45)    Advance of Funds by the Mortgage Loan Seller. After origination, no advance of funds has been made by the Mortgage Loan Seller to the related borrower other than in accordance with the Mortgage Loan documents, and, to the Mortgage Loan Seller’s knowledge, no funds have been received from any person other than the related borrower or an affiliate for, or on account of, payments due on the Mortgage Loan (other than as contemplated by the Mortgage Loan documents, such as, by way of example and not in limitation of the foregoing, amounts paid by the tenant(s) into a lender-controlled lockbox if required or contemplated under the related lease or Mortgage Loan documents). Neither the Mortgage Loan Seller nor any affiliate thereof has any obligation to make any capital contribution to any borrower under a Mortgage Loan, other than contributions made on or prior to the Closing Date.

(46)    Compliance with Anti-Money Laundering Laws. The Mortgage Loan Seller has complied in all material respects with all applicable anti-money laundering laws and regulations, including without limitation the USA Patriot Act of 2001 with respect to the origination of the Mortgage Loan, the failure to comply with which would have a material adverse effect on the Mortgage Loan.

For purposes of these representations and warranties, the phrases “the Mortgage Loan Seller’s knowledge” or “the Mortgage Loan Seller’s belief” and other words and phrases of like import mean, except where otherwise expressly set forth in these representations and warranties, the actual state of knowledge or belief of the Mortgage Loan Seller, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth in these representations and warranties.

 E-1-15 

Schedule E-1 to Annex E-1

CITI REAL ESTATE FUNDING INC.

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 E-1-16 

Schedule E-1 to Annex E-1

GERMAN AMERICAN CAPITAL CORPORATION

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 E-1-17 

Schedule E-1 to Annex E-1

UBS AG NEW YORK BRANCH

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 E-1-18 

Schedule E-1 to Annex E-1

BANK OF MONTREAL

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 E-1-19 

Schedule E-1 to Annex E-1

BARCLAYS CAPITAL REAL ESTATE INC.

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 E-1-20 

Schedule E-2 to Annex E-1

CITI REAL ESTATE FUNDING INC.

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 E-1-21 

Schedule E-2 to Annex E-1

GERMAN AMERICAN CAPITAL CORPORATION

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 E-1-22 

Schedule E-2 to Annex E-1

UBS AG NEW YORK BRANCH

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

Loan No. Mortgage Loan
2 Phoenix Industrial Portfolio XVI
 E-1-23 

Schedule E-2 to Annex E-1

BANK OF MONTREAL

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 E-1-24 

Schedule E-2 to Annex E-1

BARCLAYS CAPITAL REAL ESTATE INC.

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 E-1-25 

Schedule E-3 to Annex E-1

CITI REAL ESTATE FUNDING INC.

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 E-1-26 

Schedule E-3 to Annex E-1

GERMAN AMERICAN CAPITAL CORPORATION

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 E-1-27 

Schedule E-3 to Annex E-1

UBS AG NEW YORK BRANCH

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 E-1-28 

Schedule E-3 to Annex E-1

BANK OF MONTREAL

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 E-1-29 

Schedule E-3 to Annex E-1

BARCLAYS CAPITAL REAL ESTATE INC.

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 E-1-30 

ANNEX E-2

EXCEPTIONS TO CITI REAL ESTATE FUNDING INC. REPRESENTATIONS AND WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

8 Arizona Mills

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance;

(30) Due on Sale or Encumbrance

The second largest tenant at the Mortgaged Property, Harkins Theatre IMAX, has a right of first refusal to purchase any building on the Mortgaged Property in the event the Mortgagor elects to sell any such building for use as or the development of an event-type theater.

The Mortgagor has the right to obtain a PACE Loan (as defined below) for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation. “PACE Loan” means (x) any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year tax assessments against the Mortgaged Property.

17 The Ritz Tower

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

In addition to the fee interest in the collateral residential condominium unit securing The Ritz Tower Mortgage Loan, such loan is partially secured by a leasehold interest of the borrower as a co-tenant under a ground lease (“The Ritz Ground Lease”), for an entryway portion of the building. The other co-tenant under The Ritz Ground Lease is the Cohen Ritz Retail Company, LLC (together with its successors and assigns, “The Ritz Tower Commercial Unit Owner”), as owner of the commercial condominium unit (“The Ritz Tower Commercial Unit”) in the building where the Mortgaged Property is located (“The Ritz Tower Building”).  The two co-tenants are party to a recorded co-tenancy agreement (the “Co-Tenancy Agreement”). The Ritz Ground Lease is subject to a mortgage with a lien superior to the mortgage of The Ritz Tower Mortgage Loan secured by the ground leasehold interest of The Ritz Tower Commercial Unit Owner. The Co-Tenancy Agreement provides that a foreclosing lender cannot terminate The Ritz Ground Lease, but rather, it can only foreclose on The Ritz Tower Commercial Unit Owner’s interest as a co-tenant.
17 The Ritz Tower (13) Actions Concerning Mortgage Loan

A foreclosure action was filed against The Ritz Tower Commercial Unit by its lender. In March 2026 a judgement of foreclosure was entered. A court ordered sale of The Ritz Tower Commercial Unit was scheduled to occur on June 23, 2026, but was postponed by the lender. A court order issued in the first week of August 2026 postponed the foreclosure sale date again, and indicated that such sale would be within 180 days, but did not provide a specific date.

According to the borrower, in or around July 2025, The Ritz Tower Commercial Unit Owner stopped paying its common charges and other condominium expenses and stopped paying its share of ground rent under The Ritz Tower Ground Lease, as required by the Co-Tenancy Agreement. The borrower has incurred or paid all such defaulted upon payments of The Ritz Tower Commercial Unit Owner; a portion, but not all, of which have been repaid. It is anticipated that the borrower may be required to incur additional expenses to cover The Ritz Tower Commercial Unit Owner’s obligations to pay condominium common charges and ground lease payments. The borrower may be required to increase assessments on its shareholders in order to pay additional amounts.

All CREFI Mortgage Loans All CREFI Mortgage Loans (16) Insurance The Mortgage Loan documents may permit the related Mortgagor to cause the insurance required at the related Mortgaged Property under the Mortgage Loan documents to be maintained by a tenant, or by a condominium board or association, at the related Mortgaged Property.
 E-2-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

8 Arizona Mills (16) Insurance

The related Mortgage Loan documents permit a deductible up to $500,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to flood, windstorm/named storm/hail coverage and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the related Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the related Mortgagor is permitted to utilize a retention amount (up to a $10,000,000 aggregate deductible and subject to a $5,000,000 per occurrence deductible) in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains pre-funded at all times during the term of the Mortgage Loan, and (3) such Mortgagor has submitted evidence satisfactory to the related lender and rating agencies of such prefunded arrangement at the request of such lender or rating agency.

The related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

The Mortgagor is permitted to maintain a portion of the insurance coverage required under the mortgage loan documents with insurance companies which do not meet the rating requirements in the Mortgage Loan documents (“Otherwise Rated Insurers”) in their current participation amounts and positions within the syndicate provided that (x) the Mortgagor must replace the Otherwise Rated Insurers at renewal with insurance companies meeting the rating requirements set forth in the Mortgage Loan documents and (y) if, prior to renewal, the current AM Best rating of any such Otherwise Rated Insurer is withdrawn or downgraded, the Mortgagor must replace such Otherwise Rated Insurer with an insurance company meeting the rating requirements set forth in the Mortgage Loan documents.

17 The Ritz Tower (16) Insurance

See exception to Representation 34(j) with respect to insurance proceeds requirements under The Ritz Tower Ground Lease.

Pursuant to the condominium documents for the Mortgaged Property, in the event of a casualty of 75% or more of The Ritz Tower Building, restoration may not occur unless both unit owners agree to restore (and accordingly the Commercial Condominium Unit Owner’s consent would be needed to restore). If the unit owners do not agree, the related condominium will be subject to an action for partition by either unit owner.

Insurance proceeds in excess of $100,000 are payable to an “insurance trustee”. Pursuant to an estoppel received from the related condominium, the condominium board has confirmed that an appropriately rated trustee will act as insurance trustee.

18 340-350 West 57th Street (16) Insurance The Mortgaged Property is part of a condominium and pursuant to the bylaws thereof, insurance proceeds of $100,000 or less must be paid to the condominium board and, if in excess, to the Bank of New York (or a successor bank or trust company designated by the condominium board). Insurance proceeds are not deposited with the lender (or a trustee appointed by it).
17 The Ritz Tower

(24) Local Law Compliance;

(25) Licenses and Permits

There are several municipal violations at the Mortgaged Property, and the non-collateral The Ritz Tower Commercial Unit. The related loan documents require that the borrower cure and remove of record all violations affecting the collateral unit and use its best efforts to cause The Ritz Tower Commercial Unit Owner to cure and remove of record the violations affecting The Ritz Tower Commercial Unit.  
All CREFI Mortgage Loans All CREFI Mortgage Loans (26) Recourse Obligations The Mortgage Loan documents with respect to certain of the Mortgage Loans provide loss recourse for any material breach of the environmental covenants contained in the Mortgage Loan documents.
 E-2-2 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

8 Arizona Mills (26) Recourse Obligations The Mortgage Loan documents provide that for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”), or an affiliate of SPG LP or Simon Inc. is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability (including environmental liability), is limited to 20% of the outstanding principal balance of the Mortgage Loan at the applicable time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related lender in the enforcement of the related guaranty or the preservation of such lender’s rights under such guaranty.
17 The Ritz Tower (26) Recourse Obligations There is no non-recourse carveout guarantor or separate environmental indemnitor with respect to the Mortgage Loan.
All CREFI Mortgage Loans All CREFI Mortgage Loans (29) Acts of Terrorism Exclusion All exceptions to Representation and Warranty No. 16 are also exceptions to this Representation and Warranty No. 29.
8 Arizona Mills (30) Due on Sale or Encumbrance In connection with a defeasance, the Mortgagor’s obligations to pay servicing fees is capped at $10,000.
17 The Ritz Tower (30) Due on Sale or Encumbrance Because the borrower is a co-operative corporation, shares in the borrower can be freely sold/transferred and pledged.
8 Arizona Mills (31) Single Purpose Entity The Mortgagor previously owned certain parcels adjacent to the Mortgaged Property that were out-conveyed prior to loan origination.
17 The Ritz Tower (31) Single Purpose Entity While the borrower is a single purpose entity, it is jointly and severally liable for the obligations of its co-tenant, The Ritz Tower Commercial Unit Owner under The Ritz Ground Lease. No non-consolidation opinion was delivered with respect to the Mortgage Loan.
23 NC Self Storage (31) Single Purpose Entity Both borrowers previously owned and operated property that is not part of the collateral securing the Mortgage Loan, which consisted of an adjacent, undeveloped outparcel which was released at closing.
8 Arizona Mills (32) Defeasance In connection with a defeasance, the Mortgagor’s obligations to pay servicing fees is capped at $10,000.
17 The Ritz Tower (34) Ground Leases

(b) While The Ritz Ground Lease may not be modified without lender’s consent, ground lessor may terminate The Ritz Ground Lease upon the breach by the lessee of any of its representations, warranties, covenants and obligations under The Ritz Ground Lease beyond any applicable notice, grace or cure period. However, lender does have notice and cure rights under The Ritz Ground Lease. If the lender cures any monetary default or provides notice of its undertaking to cure all non-monetary defaults, then the ground lessor will not be entitled to terminate The Ritz Ground Lease.

(d) The Ritz Ground Lease is subject to a mortgage with a lien superior to the mortgage of the lender secured by the leasehold interest of The Ritz Tower Commercial Unit Owner under The Ritz Ground Lease. The Co-Tenancy Agreement between the two co-tenants provides that a foreclosing lender cannot terminate the ground lease, but rather, it can only foreclose on the co-tenant’s interest as a co-tenant.

The Ritz Ground Lease is automatically subordinate to any fee mortgage. While the title company has confirmed that there is currently not a fee mortgage in place, any future fee mortgage would have priority over the ground lease interests. However, The Ritz Ground Lease provides that (i) the related fee mortgagee is required to enter into a non-disturbance agreement with the related ground lessee, and (ii) the related fee mortgagee is not permitted to reject the non-disturbance agreement in a bankruptcy.

 E-2-3 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

(f) Pursuant to the ground lease estoppel, the ground lessor has delivered notice of penalties assessed to The Ritz Tower Building with respect to certain municipal violations at The Ritz Tower Building (though the ground lessor has not deliver a formal notice of default under the ground lease). At origination, the lender reserved $224,500 in connection with the cure and removal of record of these violations and the payment of the related penalties.

(j) and (k) While insurance proceeds must be used for restoration, The Ritz Ground Lease requires that the proceeds must be deposited into a “special bank account” (which the lender has no right to assign or control). With respect to condemnation, the ground lessor is entitled to the award for the land taken, and the award for the building goes to the ground lessor for use in reconstruction.

(l) The Ritz Ground Lease does not include specific language that a rejection of such lease in bankruptcy is grounds to compel the related ground lessor to enter into a new ground lease with the related lender. However, the ground lease provides that (a) the ground lessee’s right to reject such ground lease in bankruptcy is exercisable by the related mortgagee and not by the related ground lessee, and (b) any rejection of the related ground lease by a trustee of the ground lessee in bankruptcy which would cause the ground lease to terminate shall effect a transfer of such ground lease to the related lender or its nominee. In the alternative, the related mortgagee may request a new lease on the same terms and conditions as the related ground lease within 30 days after notice from the related ground lessor of such transfer. In the event that the ground lease is terminated, a new lease will be given to the most senior lender upon request on the leasehold interest in the ground lease. Any such lender receiving such new lease must assign it to the other co-tenant (or their lender, if the other co-tenant is in default)).

14, 15 224 Avenue B, 58 & 60-62 Second Avenue (39) Organization of Mortgagor The Mortgagors of the 224 Avenue B Mortgage Loan and 58 & 60-62 Second Avenue Mortgage Loan are affiliates.
 E-2-4 

ANNEX E-3

EXCEPTIONS TO GERMAN AMERICAN CAPITAL CORPORATION REPRESENTATIONS AND
WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

1 Colorado Mills

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

The largest tenant, United Artists Theatre, has a right of first offer to purchase part of the Mortgaged Property in the event the Mortgagor elects to sell any portion of the Mortgaged Property for use as, or development of, a large format theater.

Pursuant to a Right of First Offer, dated as of December 31, 1996 and recorded on September 2, 1997, in the Jefferson County, Colorado land records, Barnes & Noble Booksellers, Inc., as a tenant at an adjacent shopping center that is not part of the Mortgaged Property and not a tenant at the Mortgaged Property, has a right of first offer to lease and/or purchase a portion of the Mortgaged Property in the event the Mortgagor elects to lease or sell a portion of the Mortgaged Property for use as a bookstore.

The Mortgagor has the right to obtain a PACE Loan (as defined below) for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation. “PACE Loan” means (x) any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year tax assessments against the Mortgaged Property.

5 The Falls

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

The Mortgage Loan documents permit the Mortgagor to enter into a PACE loan for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation.
39 College Square III

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

A ground tenant at the Mortgaged Property, AutoZone, has a right of first refusal (“ROFR”) to purchase its leased premises. The ROFR does not apply with respect to any transfer in or as a result of foreclosure, or transfer or sale in lieu of foreclosure, by the beneficiary thereof, or any transfer by the transferee of the beneficiary.
1 Colorado Mills (16) Insurance

The related Mortgage Loan documents permit a deductible up to $500,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to flood, windstorm/named storm/hail coverage and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the related Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the related Mortgagor is permitted to utilize a retention amount (up to a $10,000,000 aggregate deductible and subject to a $5,000,000 per occurrence deductible) in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains pre-funded at all times during the term of the Mortgage Loan, and (3) such Mortgagor has submitted evidence satisfactory to the related mortgagee and rating agencies of such prefunded arrangement at the request of such mortgagee or rating agency.

The related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

 E-3-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

5 The Falls (16) Insurance

The Mortgage Loan documents permit a property insurance deductible of up to $500,000, which may not be considered to be customary.

To the extent the largest tenant at the related Mortgaged Property, Macy’s, has its lease (the “Macy’s Lease”) in full force and effect and no default beyond any applicable notice and cure period has occurred and is continuing thereunder, the tenant under the Macy’s Lease is required to provide certain insurance coverage (the “Macy’s Insurance”) with respect to the portions of the Mortgaged Property demised to Macy’s pursuant to its lease. The Macy’s Insurance: (x) does not require specific deductible amounts, including with respect to terrorism insurance, (y) is inadequate to satisfy the requirements of the Mortgage Loan documents related to business income insurance, and (z) provides that, in the event of a casualty which results in a termination of the Macy’s Lease, insurance proceeds applicable to the Macy’s premises are not required to be deposited with the Mortgagor or the lender for application in accordance with the Mortgage Loan documents (the characteristics described in clause (x), clause (y), and clause (z) are the “Macy’s Insurance Deficiencies”). The Mortgagor is required at all times to maintain, or cause to be maintained, insurance coverage with respect to such Macy’s Insurance Deficiencies (in the form and amount in effect as of the Mortgage Loan origination date) until such time as: (1) the tenant under the Macy’s Lease provides coverage satisfying the requirements of the Mortgage Loan documents as applicable to the Macy’s premises, or (2) the Macy’s Lease is amended to cure the Macy’s Insurance Deficiencies. Such insurance maintained by the Mortgagor is required to be written on either (x) a primary basis, where such tenant fails to maintain applicable coverage, or (y) an excess and contingent basis, where such tenant maintains coverage that is insufficient in scope or amount, in each case as necessary to ensure the Mortgaged Property is insured in accordance with the terms of the Mortgage Loan documents, in each of the foregoing as the same applies to the Mortgaged Property insured pursuant to the Macy’s Lease. Notwithstanding any insurance maintained by the tenant under the Macy’s Lease, the Mortgagor is required at all times to maintain (1) the general liability coverage required pursuant to the Mortgage Loan documents and (2) the umbrella liability coverage required pursuant to the Mortgage Loan documents.

1, 5, 13, 16, 12 Colorado Mills, The Falls, Security Public Storage – Walnut Creek, Pointe at Polaris, Parkway Realty Portfolio (16) Insurance The related Mortgage Loan documents provide that as an alternative to the insurance policies required to be maintained thereunder, the Mortgagor will not be in default under the Mortgage Loan documents if the Mortgagor maintains (or causes to be maintained) insurance policies which (i) have coverages, deductibles and/or other related provisions other than those specified in the Mortgage Loan documents and/or (ii) are provided by insurance companies not meeting the credit ratings requirements set forth in the Mortgage Loan documents (any such policy, a “Non-Conforming Policy”); provided, that, prior to obtaining such Non-Conforming Policies (or permitting such Non-Conforming Policies to be obtained), the Mortgagor must have (i) received the lender’s prior written consent thereto and (ii) confirmed that the lender has received a rating agency confirmation with respect to any such Non-Conforming Policy.
All GACC Mortgage Loans All GACC Mortgage Loans (26) Recourse Obligations In most cases, the Mortgage Loans being sold by German American Capital Corporation do not provide for recourse for misapplication of rents, insurance proceeds or condemnation awards.
1, 5 Colorado Mills, The Falls (26) Recourse Obligations The Mortgage Loan documents provide that for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”), or an affiliate of SPG LP or Simon Inc. is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability (including but not limited to environmental liability and any securitization indemnification), is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and
 E-3-2 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

expenses (including court costs and reasonable attorneys’ fees) incurred by the related mortgagee in the enforcement of the related guaranty or the preservation of such mortgagee’s rights under such guaranty.
All GACC Mortgage Loans All GACC Mortgage Loans (27) Mortgage Releases In most cases, the Mortgage Loan documents provide that in the event of a condemnation or taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, the Mortgagor may not be required to pay down the principal balance of the Mortgage Loan in an amount not less than the amount required by the REMIC Provisions if the Mortgagor delivers an opinion of counsel to the effect that the failure to make such pay down will not cause such REMIC to fail to qualify as a REMIC.
All GACC Mortgage Loans All GACC Mortgage Loans (29) Acts of Terrorism Exclusion All exceptions to Representation 16 are also exceptions to this Representation 29.
1, 5 Colorado Mills, The Falls (30) Due on Sale or Encumbrance See exception with respect to PACE loans to Representation and Warranty No. 5, above.
1 Colorado Mills (31) Single Purpose Entity The Mortgagor of the Colorado Mills Mortgaged Property is a recycled single purpose entity that previously owned property other than the Colorado Mills Mortgaged Property.
1, 5 Colorado Mills, The Falls (32) Defeasance In connection with a defeasance, the Mortgagor’s obligation to pay servicing fees is capped at $10,000.
1, 5 Colorado Mills, The Falls (39) Organization of Mortgagor The Mortgagors of the Colorado Mills and The Falls Mortgage Loans are affiliates.
 E-3-3 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX E-4

EXCEPTIONS TO UBS AG NEW YORK BRANCH REPRESENTATIONS AND WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

2 Phoenix Industrial Portfolio XVI

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

The sole tenant at the Vardaman, MS Mortgaged Property has a right of first refusal (“ROFR”) during the initial term of its lease to purchase the related Mortgaged Property in the event of a proposed sale of such Mortgaged Property to any third party. The sole tenant’s rights under the ROFR are personal to the sole tenant and may not be assigned to any party without the landlord’s written consent, which may be withheld in its sole discretion. The ROFR is subject and subordinate to any current or future mortgagee’s interest in the related Mortgaged Property, including any mortgage or deed of trust and any renewals, replacements and extensions thereof, and in the event of a foreclosure, the mortgagee (or its transferee) will have first claim to the related Mortgaged Property and/or any proceeds therefrom.
2 Phoenix Industrial Portfolio XVI (16) Insurance

The Mortgage Loan documents permit the Mortgagors to maintain insurance policies which do not meet the requirements set forth in the Mortgage Loan documents (any such policy, a “Non-Conforming Policy”) so long as the Mortgagors have received the lender’s prior written consent thereto and confirmed that the lender has received rating agency confirmation with respect to any such Non-Conforming Policy.

The Mortgage Loan documents permit $500,000 property and general liability insurance deductibles, which may not be considered customary.

The Mortgage Loan documents permit the Mortgagors to pay premiums for the general liability policy in monthly installments to the insurance company and/or the insurance agent/broker provided that the Mortgagors submit to the lender proof of payment of each and every installment as such installments become due and payable.

2 Phoenix Industrial Portfolio XVI (24) Local Law Compliance Use of the Vardaman, MS Mortgaged Property as an industrial warehouse is legal non-conforming as such use is not permitted under the current zoning code. The Mortgage Loan documents provide recourse to the guarantor and Mortgagors for losses to the lender in connection with such legally non-conforming use.
2 Phoenix Industrial Portfolio XVI (26) Recourse Obligations Recourse for breaches of environmental covenants is limited to a material breach or failure to perform any covenants or other obligations pursuant to the environmental indemnity agreement, the loan agreement or the mortgage/deed of trust.  
 E-4-1 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX E-5

EXCEPTIONS TO BANK OF MONTREAL REPRESENTATIONS AND WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

8 Arizona Mills  

(5) Lien; Valid Assignment;

(6) Permitted Liens; Title Insurance

The second largest tenant at the Mortgaged Property, Harkins Theatres, has a right of first refusal to purchase any building on the Mortgaged Property in the event the Mortgagor elects to sell any such building for use as or the development of an event-type theater.

The Mortgagor has the right to obtain a PACE Loan (as defined below) for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation. “PACE Loan” means (x) any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year tax assessments against the Mortgaged Property.

All BMO Mortgage Loans All BMO Mortgage Loans (16) Insurance The Mortgage Loan documents may permit the related Mortgagor to cause the insurance required at the related Mortgaged Property under the Mortgage Loan documents to be maintained by a tenant, or by a condominium board or association, at the related Mortgaged Property.
8 Arizona Mills (16) Insurance

The related Mortgage Loan documents permit a deductible up to $500,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to flood, windstorm/named storm/hail coverage and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the related Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the related Mortgagor is permitted to utilize a retention amount (up to a $10,000,000 aggregate deductible and subject to a $5,000,000 per occurrence deductible) in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains pre-funded at all times during the term of the Mortgage Loan, and (3) such Mortgagor has submitted evidence satisfactory to the related mortgagee and rating agencies of such prefunded arrangement at the request of such mortgagee or rating agency.

The related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

The Mortgagor is permitted to maintain a portion of the insurance coverage required under the Mortgage Loan documents with insurance companies that do not meet the rating requirements in the Mortgage Loan documents (“Otherwise Rated Insurers”) in their current participation amounts and positions within the syndicate provided that (x) the Mortgagor shall replace the Otherwise Rated Insurers at renewal with insurance companies meeting the rating requirements set forth in the Mortgage Loan documents and (y) if, prior to renewal, the current AM Best rating of any such Otherwise Rated Insurer is withdrawn or downgraded, the Mortgagor shall replace such Otherwise Rated Insurer with an insurance company meeting the rating requirements set forth in the Mortgage Loan documents.

10 Harbor Square (24) Local Law Compliance The Mortgaged Property is subject to open building code violations. Pursuant to the terms of the Mortgage Loan documents, the Mortgagor is required to remedy such violations.
 E-5-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

8 Arizona Mills (26) Recourse Obligations The Mortgage Loan documents provide that for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”), or an affiliate of SPG LP or Simon Inc. is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability (including environmental liability), is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related mortgagee in the enforcement of the related guaranty or the preservation of such mortgagee’s rights under such guaranty.
All BMO Mortgage Loans All of the BMO Mortgage Loans (27) Mortgage Releases In the event of a taking of any portion of any of the Mortgaged Property by a state or any political subdivision or authority thereof, the Mortgagor cannot be required to pay down the principal balance of the Mortgage Loan in an amount not less than the amount required by the loan-to-value ratio and other requirements of the REMIC Provisions if the related Mortgagor provides an opinion of counsel to the holder of the Mortgage Loan that the trust will continue to maintain its status as a REMIC trust if such amount is not paid.
All BMO Mortgage Loans All BMO Mortgage Loans (29) Acts of Terrorism Exclusion All exceptions to representation and warranty No. 16 are also exceptions to this representation and warranty No. 29.
8 Arizona Mills (30) Due on Sale or Encumbrance See exception to Representation and Warranty No. 5, above.
8 Arizona Mills (31) Single-Purpose Entity The Mortgagor previously owned certain parcels adjacent to the Mortgaged Property that were out-conveyed prior to loan origination.
8 Arizona Mills (32) Defeasance In connection with a defeasance, the Mortgagor’s obligation to pay servicing fees is capped at $10,000.
 E-5-2 

ANNEX E-6

EXCEPTIONS TO BARCLAYS CAPITAL REAL ESTATE INC. REPRESENTATIONS AND
WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

21 Boynton Medplex (5) Lien; Valid Assignment The sole tenant at the related Mortgaged Property, Immersion Recovery Center, has a right of first refusal to purchase the Mortgaged Property in the event of a proposed sale of the Mortgaged Property, including with respect to a proposed sale of the Mortgaged Property by the Mortgagor to a third party pursuant to a bona fide written offer following an event of default under the Mortgage Loan documents.  Pursuant to a subordination, non-disturbance and attornment agreement, the right of first refusal does not apply to a transfer of the Mortgaged Property in connection with a foreclosure or deed-in-lieu of foreclosure, provided, however, that it does apply to any subsequent transfers of the Mortgaged Property following a foreclosure or deed-in-lieu of foreclosure.  In addition, Immersion Recovery Center has the right to purchase the Mortgaged Property (1) in the event of a sale of Immersion Recovery Center’s entire operating business, for a purchase price equal to the greater of (i) the appraised value of the Mortgaged Property on an “income approach” basis (as determined under the related lease agreement) and (ii) $15,000,000 (provided further that in the event of a sale of all or a portion of Immersion Recovery Center’s operating business during the term of the lease the Mortgagor has a right to participate in a percentage share of the sale price as set forth in the related lease, provided that the Mortgagor may hold no ownership interest in Immersion Recovery Center) or (2) in the event in Mortgagor has not sold the Mortgaged Property within 150 days after receipt of notice of an event of default under the Mortgage Loan documents which has not been cured by the Mortgagor, for a purchase price equal to the outstanding principal balance of the Mortgage Loan and all accrued interest and charges due thereunder, provided, however, that such purchase option is subject to the exercise of any of the lender’s rights and remedies under the Mortgage Loan documents and the lender has no obligation to cease or delay any enforcement actions it may pursue under the Mortgage Loan documents.
38 Pismo Beach and Queenstown Premium Outlets (5) Lien; Valid Assignment The related Mortgage Loan documents permit the related Mortgagor to enter into a PACE loan for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation.
21 Boynton Medplex (6) Permitted Liens; Title Insurance See Exception to Representation and Warranty No. 5, above.
38 Pismo Beach and Queenstown Premium Outlets (6) Permitted Liens; Title Insurance See Exception to Representation and Warranty No. 5, above.
38 Pismo Beach and Queenstown Premium Outlets (7) Junior Liens See Exception to Representation and Warranty No. 5, above.
 E-6-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

4 OKC Outlets (16) Insurance

The related Mortgage Loan documents permit a deductible up to $100,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to named storm, wind/hail and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the Mortgagor is permitted to utilize a retention amount in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains prefunded at all times during the term of the Mortgage Loan, and (3) the Mortgagor has submitted evidence satisfactory to the lender and the rating agencies of such prefunded arrangement at the request of the lender or rating agency.

The Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $100,000, with respect to the required commercial general liability insurance.

21, 38 Boynton Medplex, Pismo Beach and Queenstown Premium Outlets (16) Insurance The Mortgage Loan documents provide that as an alternative to the insurance policies required to be maintained thereunder, the Mortgagor will not be in default under the Mortgage Loan documents if the Mortgagor maintains (or causes to be maintained) insurance policies which (i) have coverages, deductibles and/or other related provisions other than those specified in the Mortgage Loan documents and/or (ii) are provided by insurance companies not meeting the credit ratings requirements set forth in the Mortgage Loan documents (any such policy, a “Non-Conforming Policy”); provided, that, prior to obtaining such Non-Conforming Policies (or permitting such Non-Conforming Policies to be obtained), the Mortgagor must have (i) received the mortgagee’s prior written consent thereto and (ii) confirmed that the mortgagee has received a rating agency confirmation with respect to any such Non-Conforming Policy.
38 Pismo Beach and Queenstown Premium Outlets (16) Insurance

The related Mortgage Loan documents permit a deductible up to $500,000 for the “All Risk” or “Special Perils” property insurance coverage, including terrorism coverage, except with respect to flood, windstorm/named storm/hail coverage and earthquake coverage, which may have a deductible not to exceed 5% of the total insurable value of the related Mortgaged Property (collectively, the “Required Deductible”), which deductibles may not be customary. In addition, the related Mortgagor is permitted to utilize a retention amount (up to a $10,000,000 aggregate deductible and subject to a $5,000,000 per occurrence deductible) in addition to the Required Deductible, so long as (1) the retention amount is aggregated annually, (2) the retention amount remains pre-funded at all times during the term of the Mortgage Loan, and (3) such Mortgagor has submitted evidence satisfactory to the related lender and rating agencies of such prefunded arrangement at the request of such lender or rating agency.

The related Mortgage Loan documents permit an insurance deductible or self-insured retention not to exceed $750,000, with respect to the required commercial general liability insurance.

38 Pismo Beach and Queenstown Premium Outlets (26) Recourse Obligations For so long as one or more of Simon Property Group, L.P. (“SPG LP”) or Simon Property Group, Inc. (“Simon Inc.”) or an affiliate of SPG LP or Simon Inc. (provided such affiliate is an approved replacement guarantor under the Mortgage Loan documents) is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability, is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related mortgagee in the enforcement of the related guaranty or the preservation of such mortgagee’s rights under such guaranty.
 E-6-2 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

4 OKC Outlets (31) Single-Purpose Entity The Mortgagor has a central payments arrangement in place between the Mortgagor and an affiliate, Beacon Property Management Company (“Beacon”), appointing Beacon, as the agent to handle bill payments, and bookkeeping services.  These funds can be commingled, provided they are tracked so that the Mortgagor's funds are readily identifiable. Beacon pays obligations as directed by the Mortgagor and cannot commingle in a way that uses others’ funds to satisfy the Mortgagor’s obligations or vice versa. The related Mortgage Loan documents expressly prohibit rents from going into this central payments account.
4 OKC Outlets (32) Defeasance In connection with a Defeasance, the Mortgagor’s obligations to pay servicing fees is capped at $10,000.
38 Pismo Beach and Queenstown Premium Outlets (32) Defeasance In connection with a Defeasance, the Mortgagor’s obligations to pay servicing fees is capped at $10,000.
 E-6-3 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX F-1

NATIONAL COOPERATIVE BANK, N.A. REPRESENTATIONS AND WARRANTIES

NCB will in its MLPA, with respect to each NCB Mortgage Loan, make the representations and warranties set forth below as of the Cut-off Date or such other date specified below, in each case subject to the exceptions to those representations and warranties that are described on Annex F-2. Prior to the execution of the related final MLPA, there may be additions, subtractions or other modifications to the representations, warranties and exceptions. These representations, warranties and exceptions should not be read alone, but should only be read in conjunction with the prospectus. Capitalized terms used but not otherwise defined in this Annex F-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the related MLPA.

The related MLPA, together with the related representations and warranties (subject to the exceptions thereto), serves to contractually allocate risk between NCB, on the one hand, and the issuing entity, on the other. The representations and warranties are not intended to be disclosure statements regarding the characteristics of the related mortgage loans, Mortgaged Properties or other subjects discussed, but rather are intended as a risk allocation mechanism. We cannot assure you that the mortgage loans actually conform to the statements made in the representations and warranties that are presented below. The representations, warranties and exceptions have been provided to you for informational purposes only and prospective investors should not rely on the representations, warranties and exceptions as a basis for any investment decision. For disclosure regarding the characteristics, risks and other information regarding the mortgage loans, Mortgaged Properties and the certificates, you should read and rely solely on the prospectus. None of the depositor or the underwriters or their respective affiliates makes any representation regarding the accuracy or completeness of the representations, warranties and exceptions.

(1)       Intentionally Omitted.

(2)       Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan that is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a mortgage loan. At the time of the sale, transfer and assignment to the depositor, no Mortgage Note or Mortgage was subject to any assignment (other than assignments to the Mortgage Loan Seller or (with respect to any Non-Serviced Mortgage Loan) to the related Non-Serviced Trustee for the related Non-Serviced Securitization Trust), participation (it being understood that a Mortgage Loan that is part of a Whole Loan does not constitute a participation) or pledge, and the Mortgage Loan Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations (other than with respect to agreements among noteholders with respect to a Whole Loan), any other ownership interests and other interests on, in or to such Mortgage Loan other than any servicing rights appointment, subservicing or similar agreement. The Mortgage Loan Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to the depositor constitutes a legal, valid and binding assignment of such Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Mortgage Loan.

(3)       Loan Document Status. Each related Mortgage Note, Mortgage, Assignment of Leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related Mortgagor, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related Mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except as such enforcement may be limited by (i) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (ii) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and except that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment premium/yield maintenance charge)

 F-1-1 

may be further limited or rendered unenforceable by applicable law, but (subject to the limitations set forth above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the Mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

Except as set forth in the immediately preceding sentence, there is no valid offset, defense, counterclaim or right of rescission available to the related Mortgagor with respect to any of the related Mortgage Notes, Mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by Mortgage Loan Seller in connection with the origination of the Mortgage Loan, that would deny the Mortgagee the principal benefits intended to be provided by the Mortgage Note, Mortgage or other Mortgage Loan documents.

(4)       Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan, together with applicable state law, contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, non-judicial foreclosure subject to the limitations set forth in the Standard Qualifications.

(5)       Intentionally Omitted.

(6)       Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related Mortgage File or as otherwise provided in the related Mortgage Loan documents (a) the material terms of such Mortgage, Mortgage Note, Mortgage Loan guaranty and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect which materially interferes with the security intended to be provided by such mortgage; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related Mortgage in any manner which materially interferes with the security intended to be provided by such Mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the Mortgagor nor the guarantor has been released from its material obligations under the Mortgage Loan. With respect to each Mortgage Loan, except as contained in a written document included in the Mortgage File, there have been no modifications, amendments or waivers, that could be reasonably expected to have a material adverse effect on such Mortgage Loan consented to by the Mortgage Loan Seller on or after the Cut-off Date.

(7)       Lien; Valid Assignment. Subject to the Standard Qualifications, each endorsement or assignment of Mortgage and assignment of Assignment of Leases from the Mortgage Loan Seller or its affiliate is in recordable form (but for the insertion of the name of the assignee and any related recording information which is not yet available to the Mortgage Loan Seller) and constitutes a legal, valid and binding endorsement or assignment from the Mortgage Loan Seller, or its affiliate, as applicable. Each related Mortgage and Assignment of Leases is freely assignable without the consent of the related Mortgagor. Each related Mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee (or if identified on the Mortgage Loan Schedule, leasehold) interest in the Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph 8 below (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to Permitted Encumbrances and Title Exceptions) as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, is free and clear of any recorded mechanics’ or materialmen’s liens and other recorded encumbrances that would be prior to or equal with the lien of the related Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), except those which are bonded over, escrowed for or insured against by the applicable Title Policy (as described below), and as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by the applicable Title Policy. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required to effect such perfection.

 F-1-2 

(8)       Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy or a “marked up” commitment, in each case with escrow instructions and binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the Mortgage, the first priority lien of the Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments not yet due and payable; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record specifically identified in the Title Policy; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property; (f) if the related Mortgage Loan constitutes a cross-collateralized Mortgage Loan, the lien of the Mortgage for another Mortgage Loan contained in the same cross-collateralized group of Mortgage Loans, and (g) condominium declarations of record and identified in such Title Policy, provided that none of clauses (a) through (g), individually or in the aggregate, materially and adversely interferes with the value or principal use of the Mortgaged Property, the security intended to be provided by such Mortgage, or the current ability of the related Mortgaged Property to generate net cash flow sufficient to service the related Mortgage Loan or the Mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). For purposes of clause (a) of the immediately preceding sentence, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon. Except as contemplated by clause (f) of the second preceding sentence none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related Mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by the Mortgage Loan Seller thereunder and no claims have been paid thereunder. Neither the Mortgage Loan Seller, nor to the Mortgage Loan Seller’s knowledge, any other holder of the Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy. Each Title Policy contains no exclusion for, or affirmatively insures (except for any Mortgaged Property located in a jurisdiction where such affirmative insurance is not available in which case such exclusion may exist), (a) that the Mortgaged Property shown on the survey is the same as the property legally described in the Mortgage and (b) to the extent that the Mortgaged Property consists of two or more adjoining parcels, such parcels are contiguous.

(9)       Junior Liens. It being understood that B notes secured by the same Mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Mortgage Loan that is cross collateralized and cross defaulted with another Mortgage Loan, as of the Cut-off Date there are no subordinate mortgages or junior mortgage liens encumbering the related Mortgaged Property other than Permitted Encumbrances, mechanics’ or materialmen’s liens (which are the subject of the representation in paragraph (7) above), and equipment and other personal property financing. The Mortgage Loan Seller has no knowledge of any mezzanine debt secured directly by interests in the related Mortgagor other than as set forth on Schedule F-1 to this Annex F-1.

(10)    Assignment of Leases and Rents. There exists as part of the related Mortgage File an Assignment of Leases (either as a separate instrument or incorporated into the related Mortgage). Subject to the Permitted Encumbrances and Title Exceptions (and, in the case of a Mortgage Loan that is part of a Whole Loan, subject to the related Assignment of Leases constituting security for the entire Whole Loan), each related Assignment of Leases creates a valid first priority collateral assignment of, or a valid first priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related Mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related Mortgage or related Assignment of Leases, subject to applicable law and the Standard Qualifications,

 F-1-3 

provides that, upon an event of default under the Mortgage Loan, a receiver may be appointed for the collection of rents or for the related Mortgagee to enter into possession to collect the rents or for rents to be paid directly to the Mortgagee.

(11)    Financing Statements. Subject to the Standard Qualifications, each Mortgage Loan or related security agreement establishes a valid security interest in, and a UCC 1 financing statement has been filed and/or recorded (or, in the case of fixtures, the Mortgage constitutes a fixture filing) in all places necessary at the time of the origination of the Mortgage Loan (or, if not filed and/or recorded, has submitted or caused to be submitted in proper form for filing and/or recording) to perfect a valid security interest in, the personal property (creation and perfection of which is governed by the UCC) owned by the Mortgagor and necessary to operate such Mortgaged Property in its current use other than (1) non material personal property, (2) personal property subject to purchase money security interests and (3) personal property that is leased equipment. Each UCC 1 financing statement, if any, filed with respect to personal property constituting a part of the related Mortgaged Property and each UCC 3 assignment, if any, filed with respect to such financing statement was in suitable form for filing in the filing office in which such financing statement was filed. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required to effect such perfection.

(12)    Condition of Property. The Mortgage Loan Seller or the originator of the Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six months of origination of the Mortgage Loan and within twelve months of the Cut-off Date.

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than twelve months prior to the Cut-off Date. To the Mortgage Loan Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than (i) deferred maintenance for which escrows were established at origination and (ii) any damage fully covered by insurance) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

(13)    Taxes and Assessments. As of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, all taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges) due with respect to the Mortgaged Property (excluding any related personal property) securing a Mortgage Loan that is or could become a lien on the related Mortgaged Property that became due and owing prior to the Cut-off Date with respect to each related Mortgaged Property have been paid, or, if the appropriate amount of such taxes or charges is being appealed or is otherwise in dispute, the unpaid taxes or charges are covered by an escrow of funds or other security sufficient to pay such tax or charge and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon.

(14)    Condemnation. As of the date of origination and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, there is no proceeding pending and, to the Mortgage Loan Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened for the total or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.

(15)    Actions Concerning Mortgage Loan. To the Mortgage Loan Seller’s knowledge, based on evaluation of the Title Policy (as defined in paragraph 8), an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, the ESA (as defined in paragraph 43), written litigation diligence responses provided by the related Mortgagor to the related originator, the related loan documents, and public record litigation and judgment lien searches obtained by the related originator, as of origination there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any Mortgagor, guarantor, or

 F-1-4 

Mortgagor’s interest in the Mortgaged Property, an adverse outcome of which would reasonably be expected to materially and adversely affect (a) such Mortgagor’s title to the Mortgaged Property, (b) the validity or enforceability of the Mortgage, (c) such Mortgagor’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the Mortgage Loan documents, or (f) the current principal use of the Mortgaged Property.

(16)    Escrow Deposits. All escrow deposits and escrow payments currently required to be escrowed with the Mortgagee pursuant to each Mortgage Loan (including capital improvements and environmental remediation reserves) are in the possession, or under the control, of the Mortgage Loan Seller or its servicer, and there are no delinquencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required under the related Mortgage Loan documents are being conveyed by the Mortgage Loan Seller to the depositor or its servicer (or, in the case of a Non-Serviced Mortgage Loan, to the related depositor under the Non-Serviced PSA or Non-Serviced Master Servicer for the related Non-Serviced Securitization Trust).

(17)    No Holdbacks. The principal amount of the Mortgage Loan stated on the Mortgage Loan Schedule has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs, occupancy, performance or other matters with respect to the related Mortgaged Property, the Mortgagor or other considerations determined by the Mortgage Loan Seller to merit such holdback).

(18)    Insurance. Each related Mortgaged Property is, and is required pursuant to the related Mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer or insurers meeting the requirements of the related Mortgage Loan documents and having a claims paying or financial strength rating meeting the Insurance Ratings Requirements (as defined below), in an amount (subject to customary deductibles) not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

“Insurance Ratings Requirements” means either (1) a claims paying or financial strength rating of at least “A-:VIII” from A.M. Best Company (“A.M. Best”) or “A3” (or the equivalent) from Moody’s Investors Service, Inc. (“Moody’s”) or “A-” from S&P Global Ratings (“S&P”) or (2) the Syndicate Insurance Ratings Requirements. “Syndicate Insurance Ratings Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s, and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 25% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s.

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards, the related Mortgagor is required to maintain insurance in an amount equal to the

 F-1-5 

least of (a) the maximum amount available under the National Flood Insurance Program, plus such additional excess flood coverage in an amount as is generally required by prudent institutional commercial mortgage lenders originating mortgage loans for securitization, (b) the outstanding principal amount of the Mortgage Loan and (c) the insurable value of the Mortgaged Property.

If the Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related Mortgagor is required to maintain coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer or insurers meeting the Insurance Ratings Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property by an insurer or insurers meeting the Insurance Ratings Requirements.

The Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer or insurers meeting the Insurance Ratings Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

An architectural or engineering consultant has performed an analysis of each of the Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the seismic condition of such property, for the sole purpose of assessing the probable maximum loss or scenario expected loss (“PML”) for the Mortgaged Property in the event of an earthquake. In such instance, the PML was based on a 475 year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the PML would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained from an insurer or insurers meeting the Insurance Ratings Requirements (provided that for this purpose (only), the A.M. Best Company minimum rating referred to in the definition of Insurance Ratings Requirements will be deemed to be at least “A:VIII”) in an amount not less than 100% of the PML.

The Mortgage Loan documents require insurance proceeds (or an amount equal to such insurance proceeds) in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the then outstanding principal amount of the related Mortgage Loan or Whole Loan, as applicable, the Mortgagee (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan together with any accrued interest thereon.

All premiums on all insurance policies referred to in this section that are required by the Mortgage Loan documents to be paid as of the Cut-off Date have been paid, and such insurance policies name the Mortgagee under the Mortgage Loan and its successors and assigns as a loss payee under a mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the trustee (or, in the case of a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related Mortgagor to maintain all such insurance and, at such Mortgagor’s failure to do so, authorizes the Mortgagee to maintain such insurance at the Mortgagor’s cost and expense and to charge such Mortgagor for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the Mortgagee of termination or cancellation arising because of nonpayment of a premium and at least 30 days’ prior notice to the Mortgagee of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than non-payment of a premium and no such notice has been received by the Mortgage Loan Seller.

 F-1-6 

(19)    Access; Utilities; Separate Tax Parcels. Based solely on evaluation of the Title Policy (as defined in paragraph 8) and survey, if any, an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, and the ESA (as defined in paragraph 43), each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has permanent access from a recorded easement or right of way permitting ingress and egress to/from a public road, (b) is served by or has access rights to public or private water and sewer (or well and septic) and other utilities necessary for the current use of the Mortgaged Property, all of which are adequate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been made or is required to be made to the applicable governing authority for creation of separate tax parcels (or the Mortgage Loan documents so require such application in the future), in which case the Mortgage Loan requires the Mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax parcels are created.

(20)    No Encroachments. To the Mortgage Loan Seller’s knowledge based solely on surveys obtained in connection with origination and the Title Policy obtained in connection with the origination of each Mortgage Loan, and except for encroachments that do not materially and adversely affect the current marketability or principal use of the Mortgaged Property: (a) all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except for encroachments that are insured against by the applicable Title Policy; (b) no material improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that are insured against by the applicable Title Policy; and (c) no material improvements encroach upon any easements except for encroachments that are insured against by the applicable Title Policy.

(21)    No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature or an equity participation by the Mortgage Loan Seller.

(22)    REMIC. Each Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in Treasury Regulations Section 1.860G 2(f)(2) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including permanently affixed buildings and distinct structural components, such as wiring, plumbing systems and central heating and air-conditioning systems, that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or occupancy of space, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third party credit enhancement within the meaning of Treasury Regulations Section 1.860G 2(a)(1)(ii)). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub clause (B)(a)(ii), including the proviso thereto. Any prepayment premiums and yield maintenance

 F-1-7 

charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G 1(b)(2). All terms used in this paragraph shall have the same meanings as set forth in the related Treasury regulations.

(23)    Compliance with Usury Laws. The mortgage rate (exclusive of any default interest, late charges, yield maintenance charge or prepayment premium) of such Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

(24)    Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the Mortgage Note, each holder of the Mortgage Note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the Trust.

(25)    Trustee under Deed of Trust. With respect to each Mortgage which is a deed of trust, as of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the Mortgage and applicable law or may be substituted in accordance with the Mortgage and applicable law by the related Mortgagee.

(26)    Local Law Compliance. To the Mortgage Loan Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, a survey, or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization, the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan are in material compliance with applicable laws, zoning ordinances, rules, covenants, and restrictions (collectively “Zoning Regulations”) governing the occupancy, use, and operation of such Mortgaged Property or constitute a legal non-conforming use or structure and any non-conformity with zoning laws constitutes a legal non-conforming use or structure which does not materially and adversely affect the use, operation or value of such Mortgaged Property. In the event of casualty or destruction, (a) the Mortgaged Property may be restored or repaired to the full extent necessary to maintain the use of the structure immediately prior to such casualty or destruction, (b) law and ordinance insurance coverage has been obtained for the Mortgaged Property in amounts customarily required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, (c) title insurance policy coverage has been obtained with respect to any non-conforming use or structure, or (d) the inability to restore the Mortgaged Property to the full extent of the use or structure immediately prior to the casualty would not materially and adversely affect the use or operation of such Mortgaged Property. The Mortgage Loan documents require the related Mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

(27)    Licenses and Permits. Each Mortgagor covenants in the Mortgage Loan documents that it shall keep all material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals necessary for the operation of the Mortgaged Property in full force and effect, and to the Mortgage Loan Seller’s knowledge based upon any of a letter from any government authorities, zoning consultant’s report or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization; all such material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals are in effect or the failure to obtain or maintain such material licenses, permits, franchises or certificates of occupancy and applicable governmental approvals does not materially and adversely affect the use and/or operation of the Mortgaged Property as it was used and operated as of the date of origination of the Mortgage Loan or the rights of a holder of the related Mortgage Loan. The Mortgage Loan documents require the related Mortgagor to comply in all material respects with all applicable regulations, zoning and building laws.

 F-1-8 

(28)    Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan (a) provide that such Mortgage Loan becomes full recourse to the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis) in any of the following events (or negotiated provisions of substantially similar effect): (i) if any petition for bankruptcy, insolvency, dissolution or liquidation pursuant to federal bankruptcy law, or any similar federal or state law, shall be filed by, consented to, or acquiesced in by, the Mortgagor; (ii) the Mortgagor or guarantor shall have solicited or caused to be solicited petitioning creditors to cause an involuntary bankruptcy filing with respect to the Mortgagor or (iii) voluntary transfers of either the Mortgaged Property or controlling equity interests in the Mortgagor made in violation of the Mortgage Loan documents; and (b) contains provisions for recourse against the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis), for losses and damages resulting from the following (or negotiated provisions of substantially similar effect): (i) the Mortgagor’s misappropriation of rents after an event of default, security deposits, insurance proceeds, or condemnation awards; (ii) the Mortgagor’s fraud or intentional material misrepresentation; (iii) breaches of the environmental covenants in the Mortgage Loan documents; or (iv) the Mortgagor’s commission of intentional material physical waste at the Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the related Mortgaged Property to prevent such waste).

(29)    Mortgage Releases. The terms of the related Mortgage or related Mortgage Loan documents do not provide for release of any material portion of the Mortgaged Property from the lien of the Mortgage except (a) a partial release, accompanied by principal repayment, or partial defeasance (as described in paragraph 34) of not less than a specified percentage at least equal to 110% of the related allocated loan amount of such portion of the Mortgaged Property, (b) upon payment in full of such Mortgage Loan, (c) upon a Defeasance (defined in paragraph 34 below), (d) releases of out parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation. With respect to any partial release under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Treasury Regulations Section 1.860G 2(b)(2) and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Section 860G(a)(3)(A) of the Code; or (y) the Mortgagee or servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related Mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) outstanding after the release, the Mortgagor is required to make a payment of principal in an amount not less than the amount required by the REMIC Provisions.

In the case of any Mortgage Loan, in the event of a taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, unless an opinion of counsel is delivered as specified in clause (y) of the preceding paragraph, the Mortgagor can be required to pay down the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) in an amount not less than the amount required by the REMIC Provisions and, to such extent, the award from any such taking may not be required to be applied to the restoration of the Mortgaged Property or released to the Mortgagor, if, immediately after the release of such portion of the Mortgaged Property from the lien of the Mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a

 F-1-9 

proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) is not equal to at least 80% of the remaining principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans).

No such Mortgage Loan that is secured by more than one Mortgaged Property or that is cross collateralized with another Mortgage Loan permits the release of cross collateralization of the related Mortgaged Properties or a portion thereof, including due to a partial condemnation, other than in compliance with the REMIC Provisions.

(30)    Financial Reporting and Rent Rolls. Each Mortgage Loan requires the Mortgagor to provide the owner or holder of the Mortgage Loan with (a) quarterly (other than for single tenant properties) and annual operating statements, (b) quarterly (other than for single tenant properties) rent rolls (or maintenance schedules in the case of Mortgage Loans secured by residential cooperative properties) for properties that have any individual lease which accounts for more than 5% of the in place base rent, and (c) annual financial statements.

(31)    Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, and to the Mortgage Loan Seller’s knowledge with respect to each Mortgage Loan of $20 million or less, as of origination the related special form all risk insurance policy and business interruption policy (issued by an insurer or insurers meeting the Insurance Ratings Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended (collectively referred to as “TRIPRA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Mortgage Loan documents do not expressly waive or prohibit the Mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIPRA, or damages related thereto, except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms, or as otherwise indicated on Annex F-2; provided that if TRIPRA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the Mortgagor under each Mortgage Loan is required to carry terrorism insurance, but in such event the Mortgagor shall not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of the Mortgage Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.

(32)    Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the Mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the Mortgagee which are customarily acceptable to the Mortgage Loan Seller, including, but not limited to, transfers of worn out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related Mortgagor, is directly or indirectly pledged, transferred or sold (in each case, a “Transfer”), other than as related to (i) family and estate planning Transfers or Transfers upon death or legal incapacity, (ii) Transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) Transfers of less than, or other than, a controlling interest in a Mortgagor, (iv) Transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, (v) Transfers of common stock in publicly traded companies, (vi) a substitution or release of collateral within the parameters of paragraphs 29 and 34 herein, or (vii) by reason of any mezzanine debt that existed at the origination of the related Mortgage Loan as set forth on Schedule F-1 to this Annex F-1, or future permitted mezzanine debt as set forth on Schedule F-2 to this Annex F-1 or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged

 F-1-10 

Property, other than (i) any Companion Loan of any Mortgage Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests (iii) any Mortgage Loan that is cross collateralized and cross defaulted with another Mortgage Loan as set forth on Schedule F-3 to this Annex F-1 or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that to the extent any Rating Agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the Mortgagor is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance.

(33)    Single Purpose Entity. Each Mortgage Loan requires the Mortgagor to be a Single Purpose Entity for at least as long as the Mortgage Loan is outstanding. Each Mortgage Loan with a Cut-off Date Balance of $30 million or more has a counsel’s opinion regarding non consolidation of the Mortgagor. For this purpose, a “Single Purpose Entity” shall mean an entity, other than an individual, whose organizational documents and the related Mortgage Loan documents (or if the Mortgage Loan has a Cut-off Date Balance equal to $10 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties and prohibit it from engaging in any business unrelated to such Mortgaged Property or Mortgaged Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Mortgaged Properties, or any indebtedness other than as permitted by the related Mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a Mortgagor for a Mortgage Loan that is cross collateralized and cross defaulted with the related Mortgage Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

(34)    Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the Mortgage Loan documents provide for defeasance as a unilateral right of the Mortgagor, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) the Mortgage Loan cannot be defeased within two years after the Closing Date; (iii) the Mortgagor is permitted to pledge only United States “government securities” within the meaning of Treasury Regulations Section 1.860G 2(a)(8)(ii), the revenues from which will be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a Yield Maintenance Charge or Prepayment Premium), and if the Mortgage Loan permits partial releases of real property in connection with partial defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to 110% of the allocated loan amount for the real property to be released; (iv) the defeasance collateral is not permitted to be subject to prepayment, call, or early redemption; (v) the Mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the Mortgage Note as set forth in clause (iii) above; (vi) the defeased note and the defeasance collateral are required to be assumed by a Single Purpose Entity; (vii) the Mortgagor is required to provide an opinion of counsel that the Trustee has a perfected security interest in such collateral prior to any other claim or interest; and (viii) the Mortgagor is required to pay all rating agency fees associated with defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

(35)    Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in situations where default interest is imposed.

 F-1-11 

(36)    Ground Leases. For purposes of this Annex F-1, a “Ground Lease” shall mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner.

With respect to any Mortgage Loan where the Mortgage Loan is secured by a Ground Leasehold estate in whole or in part, and the related Mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other agreement received from the ground lessor in favor of Mortgage Loan Seller, its successors and assigns (collectively, the “Ground Lease and Related Documents”), Mortgage Loan Seller represents and warrants that:

(a)       The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease and Related Documents permit the interest of the lessee to be encumbered by the related Mortgage and do not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related Mortgage. No material change in the terms of the Ground Lease has occurred since its recordation, except by any written instruments which are included in the related Mortgage File;

(b)       The lessor under such Ground Lease has agreed in a writing included in the related Mortgage File (or in such Ground Lease and Related Documents) that the Ground Lease may not be amended, modified, canceled or terminated by agreement of lessor and lessee without the prior written consent of the Mortgagee and that any such action without such consent is not binding on the Mortgagee, its successors or assigns, provided that the Mortgagee has provided lessor with notice of its lien in accordance with the terms of the Ground Lease;

(c)       The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either the Mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual/360 basis, substantially amortizes);

(d)       The Ground Lease either (i) is not subject to any interests, estates, liens or encumbrances superior to, or of equal priority with, the Mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances and Title Exceptions; or (ii) is the subject of a subordination, non-disturbance and attornment agreement or similar agreement to which the Mortgagee on the lessor’s fee interest is subject;

(e)       Subject to the notice requirements of the Ground Lease and Related Documents, the Ground Lease does not place commercially unreasonable restrictions on the identity of the Mortgagee and the Ground Lease is assignable to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid), and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid);

(f)       The Mortgage Loan Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To the Mortgage Loan Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of

 F-1-12 

notice, would result in a material default under the terms of such Ground Lease and to the Mortgage Loan Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

(g)       The Ground Lease and Related Documents require the lessor to give to the Mortgagee written notice of any default and provide that no notice of default or termination is effective against the Mortgagee unless such notice is given to the Mortgagee;

(h)       A Mortgagee is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the Mortgagee’s receipt of notice of any default before the lessor may terminate the Ground Lease;

(i)       The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by the Mortgage Loan Seller in connection with the origination of similar commercial or multifamily loans intended for securitization;

(j)       Under the terms of the Ground Lease and Related Documents, any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than in respect of a total or substantially total loss or taking as addressed in subpart (k)) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the Mortgagee or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

(k)       In the case of a total or substantially total taking or loss, under the terms of the Ground Lease and Related Documents, any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

(l)       Provided that the Mortgagee cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with the Mortgagee upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

(37)    Servicing. The servicing and collection practices used by the Mortgage Loan Seller with respect to the Mortgage Loan have been, in all respects legal and have met with customary industry standards for servicing of commercial loans for conduit loan programs.

(38)    Origination and Underwriting. The origination practices of the Mortgage Loan Seller (or the related originator if the Mortgage Loan Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex F-1.

(39)    Intentionally Omitted.

(40)    No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments in the prior 12 months (or since origination if such Mortgage Loan has been originated within the past 12 months), and as of the Cut-off Date, no Mortgage Loan is delinquent (beyond any applicable grace or cure period) in making required payments. To the Mortgage Loan Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under the related Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of

 F-1-13 

acceleration, which default, breach, violation or event of acceleration in the case of either clause (a) or clause (b), materially and adversely affects the value of the Mortgage Loan or the value, use or operation of the related Mortgaged Property; provided, however, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by the Mortgage Loan Seller in this Annex F-1. No person other than the holder of such Mortgage Loan may declare any event of default under the Mortgage Loan or accelerate any indebtedness under the Mortgage Loan documents.

(41)    Bankruptcy. As of the date of origination of the related Mortgage Loan and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, neither the Mortgaged Property (other than any tenants of such Mortgaged Property), nor any portion thereof, is the subject of, and no Mortgagor, guarantor or tenant occupying a single tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

(42)    Organization of Mortgagor. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the Mortgagor delivered by the Mortgagor in connection with the origination of such Mortgage Loan, the Mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Mortgage Loan that is cross collateralized and cross defaulted with another Mortgage Loan, and other than as set forth on Schedule F-4 to this Annex F-1, no Mortgage Loan has a Mortgagor that is an Affiliate of a Mortgagor with respect to another Mortgage Loan. An “Affiliate” for purposes of this paragraph (42) means, a Mortgagor that is under direct or indirect common ownership and control with another Mortgagor.

(43)    Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II environmental site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements, was conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA (i) did not identify the existence of recognized environmental conditions (as such term is defined in ASTM E1527-13 or its successor, hereinafter “Environmental Condition”) at the related Mortgaged Property or the need for further investigation, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant to be sufficient to cover the estimated cost to cure any material noncompliance with applicable Environmental Laws or the Environmental Condition has been escrowed by the related Mortgagor and is held or controlled by the related Mortgagee; (B) if the only Environmental Condition relates to the presence of asbestos containing materials, radon in indoor air, lead based paint or lead in drinking water, the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related Mortgagor that can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was remediated or abated or contained in all material respects prior to the date hereof, and, if and as appropriate, a no further action, completion or closure letter or its equivalent was obtained from the applicable governmental regulatory authority (or the environmental issue affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action is required); (D) an environmental policy or a lender’s pollution legal liability insurance policy that covers liability for the identified circumstance or condition was obtained from an insurer rated no less than “A ” (or the equivalent) by Moody’s, S&P, Fitch Ratings, Inc. and/or A.M. Best; (E) a party not related to the Mortgagor was identified as the responsible party for such condition or circumstance and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the Mortgagor having financial resources reasonably estimated to be adequate to address the situation is required to take action. To the Mortgage Loan Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition (as such term is defined in ASTM E1527-13 or its successor) at the related Mortgaged Property.

(44)    Intentionally Omitted.

 F-1-14 

(45)    Appraisal. The servicing file contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Cut-off Date. The appraisal is signed by an appraiser that (i) (A) is a Member of the Appraisal Institute or (B) has a comparable professional designation and possesses the level of experience required to evaluate commercial real estate collateral, and (ii) to the Mortgage Loan Seller’s knowledge, had no interest, direct or indirect, in the Mortgaged Property or the Mortgagor or in any loan made on the security thereof, and whose compensation is not affected by the approval or disapproval of the Mortgage Loan. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation.

(46)    Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth in the Mortgage Loan Schedule attached as an exhibit to the related MLPA is true and correct in all material respects as of the Cut-off Date and contains all information required by the Pooling and Servicing Agreement to be contained therein.

(47)    Cross Collateralization. No Mortgage Loan is cross collateralized or cross defaulted with any other mortgage loan that is outside the Mortgage Pool, except in the case of a Mortgage Loan that is part of a Whole Loan.

(48)    Advance of Funds by the Mortgage Loan Seller. Except for loan proceeds advanced at the time of loan origination or other payments contemplated by the Mortgage Loan documents, no advance of funds has been made by the Mortgage Loan Seller to the related Mortgagor, and no funds have been received from any person other than the related Mortgagor or an affiliate, directly, or, to the knowledge of the Mortgage Loan Seller, indirectly for, or on account of, payments due on the Mortgage Loan. Neither the Mortgage Loan Seller nor any affiliate thereof has any obligation to make any capital contribution to any Mortgagor under a Mortgage Loan, other than contributions made on or prior to the Closing Date.

(49)    Compliance with Anti Money Laundering Laws. The Mortgage Loan Seller has complied in all material respects with all applicable anti money laundering laws and regulations, including without limitation the U.S. Anti-Money Laundering Act of 2020 and USA Patriot Act of 2001 with respect to the origination of the Mortgage Loan.

For purposes of these representations and warranties, “Mortgagee” means the mortgagee, grantee or beneficiary under any Mortgage, any holder of legal title to any portion of any NCB Mortgage Loan or, if applicable, any agent or servicer on behalf of such party.

For purposes of these representations and warranties, “Mortgagor” means the obligor or obligors on a Mortgage Note, including without limitation, any person that has acquired the related Mortgaged Property and assumed the obligations of the original obligor under the Mortgage Note and including in connection with any Mortgage Loan that utilizes an indemnity deed of trust structure, the borrower and the Mortgaged Property owner/payment guarantor/mortgagor individually and collectively, as the context may require.

For purposes of these representations and warranties, the phrases “the sponsor’s knowledge” or “the sponsor’s belief” and other words and phrases of like import mean, except where otherwise expressly set forth in these representations and warranties, the actual state of knowledge or belief of the sponsor, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth in these representations and warranties in each case without having conducted any independent inquiry into such matters and without any obligation to have done so (except (i) having sent to the servicers servicing the Mortgage Loans on behalf of the sponsor, if any, specific inquiries regarding the matters referred to and (ii) as expressly set forth in these representations and warranties). All information contained in documents which are part of or required to be part of a Mortgage File (to the extent such documents exist) shall be deemed within the sponsor’s knowledge.

 F-1-15 

Schedule F-1 to Annex F-1

NATIONAL COOPERATIVE BANK, N.A.

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

None.

 F-1-16 

Schedule F-2 to Annex F-1

NATIONAL COOPERATIVE BANK, N.A.

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 F-1-17 

Schedule F-3 to Annex F-1

NATIONAL COOPERATIVE BANK, N.A.

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 F-1-18 

Schedule F-4 to Annex F-1

NATIONAL COOPERATIVE BANK, N.A.

MORTGAGE LOANS WITH AFFILIATED BORROWERS (OTHER THAN CROSS-COLLATERALIZED
MORTGAGE LOANS)

None.

 F-1-19 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX F-2

EXCEPTIONS TO NATIONAL COOPERATIVE BANK, N.A. REPRESENTATIONS AND WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

59, 63 80-82 Charles St. Owners Corp., 13912 Owners Corp. (9) Junior Liens The referenced Mortgaged Properties are each encumbered by a subordinate credit line mortgage in the original principal amount of $250,000.00; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgages.
50, 58 Bayview Owners Corp., Orgonic Forms, Inc. (9) Junior Liens The referenced Mortgaged Properties are each encumbered by a subordinate credit line mortgage in the original principal amount of $300,000.00; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgages.
20, 26, 25, 28, 30, 35, 34, 36, 37, 40, 41, 43,45, 46, 47, 48, 49, 51, 52, 53, 56, 57, 61 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc., 270 Bronxville Road Owners, Inc., Bronxville Terrace Owners Corp., 675 West End Owners Corp., Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc., Madison Court Apartment Corp., Lincoln Co-Operative Apartments, Inc., Highlander Hall Owners, Inc., 480 Riverdale Avenue Tenants Corp., Barnes Gardens Owners Corp., Compton Owners Corp., Forest Park Owners Corp., McLean Towers Inc., 150-15 79 Ave. Owners Corp., Beechwood Gardens Owners, Inc., 2750 Johnson Owners Corp., 310 East 49th Owners Corp., Midland Plaza Apartments Corp., 682 Tenant Corporation, 710 Owners Corporation, 34-43 60th Street Owners Corp., 250 Cabrini Boulevard, Inc., 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. (9) Junior Liens

The referenced Mortgaged Properties are each encumbered by a subordinate credit line mortgage in the original principal amount of $500,000.00; as of the Cut-off Date, except with respect to the 34-43 60th Street Owners Corp. property, no advances have been made under such subordinate credit line mortgages.

With respect to the 34-43 60th Street Owners Corp. property, the subordinate credit line mortgage has an outstanding principal balance of $350,000.00.

55 235 West 70th Street Owners Corp. (9) Junior Liens The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $750,000.00; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
54 135 Prospect Tenants Corp. (9) Junior Liens The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $1,000,000.00; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
42 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. (9) Junior Liens The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $1,500,000.00; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
 F-2-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

35 Madison Court Apartment Corp. (9) Junior Liens The referenced Mortgaged Property is encumbered by third and fourth priority subordinate mortgages in the aggregate original principal amount of $4,151,039 which are currently held by The City Of New York, a municipal corporation, acting by and through its Department of Housing Preservation and Development; as of the Cut-off Date, the aggregate outstanding principal balances of those subordinate mortgages is $4,151,039.
43 Forest Park Owners Corp. (9) Junior Liens The referenced Mortgaged Property is encumbered by a subordinate wraparound mortgage with a stated principal balance of $4,299,332.26. The subordinate wraparound mortgagee’s “equity” (i.e., the principal amount of the wraparound mortgage as to which the wraparound mortgagee is entitled to payments) is $49,332.26.
43 Forest Park Owners Corp. (12) Condition of Property The property inspection for the referenced Mortgaged Property was not conducted within 12 months of the Cut-off Date of the Mortgage Loan.
All NCB Mortgage Loans All NCB Mortgage Loans (18) Insurance The Mortgage Loan documents evidencing the Mortgage Loans sold to the trust by National Cooperative Bank, N.A. and secured by residential cooperatives require the related Mortgagors, if and to the extent the related Mortgaged Property is identified by the Secretary of Housing and Urban Development as having special flood hazards, to maintain insurance against loss by flood hazards in an amount equal to the lesser of (i) the outstanding principal balance of the related Mortgage Loan or (ii) the maximum amount available under the National Flood Insurance Program.
27, 28, 32, 51 Inwood Owners, Inc., 675 West End Owners Corp., Village of Shawnee, Inc., Midland Plaza Apartments Corp. (18) Insurance The business interruption or rental loss insurance for the referenced Mortgaged Properties covers a period of less than 12 months.
All NCB Mortgage Loans All NCB Mortgage Loans (28) Recourse Obligations All of the Mortgage Loans secured by residential cooperative properties sold to the trust by National Cooperative Bank, N.A. are fully recourse to the related Mortgagors.  There are no guarantors for any of the Mortgage Loans secured by residential cooperative properties sold to the trust by National Cooperative Bank, N.A.
All NCB Mortgage Loans All NCB Mortgage Loans (30) Financial Reporting and Rent Rolls The Mortgage Loans secured by residential cooperative properties sold to the trust by National Cooperative Bank, N.A. do not require the Mortgagor to provide the owner or holder of such Mortgage Loans with quarterly operating statements or quarterly rent rolls.
All NCB Mortgage Loans All NCB Mortgage Loans (31) Acts of Terrorism Exclusion The related Mortgage Loan documents evidencing the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A. do not contain an express requirement indicating that if TRIPRA or a similar or subsequent statute is not in effect, that the Mortgagor under each such Mortgage Loan is required to carry terrorism insurance, but in such event the related Mortgagor will not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the related Mortgaged Property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of such Mortgage Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.
All NCB Mortgage Loans All NCB Mortgage Loans (32) Due on Sale or Encumbrance All of the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A. permit, without the prior written consent of the holder of the related Mortgage, transfers of stock of the related Mortgagor in connection with the assignment of a proprietary lease for an apartment unit by a tenant-shareholder of the related Mortgagor to other persons who by virtue of such transfers become tenant-shareholders in the related Mortgagor.
 F-2-2 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

All NCB Mortgage Loans All NCB Mortgage Loans (33) Single Purpose Entity The Mortgagors under the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A. are not Single-Purpose Entities.
59, 63 80-82 Charles St. Owners Corp., 13912 Owners Corp. (47) Cross Collateralization The referenced Mortgaged Properties are each is encumbered by a subordinate credit line mortgage in the original principal amount of $250,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgages.
50, 58 Bayview Owners Corp., Orgonic Forms, Inc. (47) Cross Collateralization The referenced Mortgaged Properties are each is encumbered by a subordinate credit line mortgage in the original principal amount of $300,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgages.
20, 26, 25, 28, 30, 35, 34, 36, 37, 40, 41, 43,45, 46, 47, 48, 49, 51, 52, 53, 56, 57, 61 Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc., 270 Bronxville Road Owners, Inc., Bronxville Terrace Owners Corp., 675 West End Owners Corp., Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc., Madison Court Apartment Corp., Lincoln Co-Operative Apartments, Inc., Highlander Hall Owners, Inc., 480 Riverdale Avenue Tenants Corp., Barnes Gardens Owners Corp., Compton Owners Corp., Forest Park Owners Corp., McLean Towers Inc., 150-15 79 Ave. Owners Corp., Beechwood Gardens Owners, Inc., 2750 Johnson Owners Corp., 310 East 49th Owners Corp., Midland Plaza Apartments Corp., 682 Tenant Corporation, 710 Owners Corporation, 34-43 60th Street Owners Corp., 250 Cabrini Boulevard, Inc., 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. (47) Cross Collateralization

The referenced Mortgaged Properties are each is encumbered by a subordinate credit line mortgage in the original principal amount of $500,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, except with respect to the 34-43 60th Street Owners Corp. property, no advances have been made under such subordinate credit line mortgages.

With respect to the 34-43 60th Street Owners Corp. property, the subordinate credit line mortgage has an outstanding principal balance of $350,000.00.

55 235 West 70th Street Owners Corp. (47) Cross Collateralization The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $750,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
54 135 Prospect Tenants Corp. (47) Cross Collateralization The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $1,000,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
42 MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. (47) Cross Collateralization The referenced Mortgaged Property is encumbered by a subordinate credit line mortgage in the original principal amount of $1,500,000.00 that is cross-defaulted with the corresponding referenced Mortgage Loan; as of the Cut-off Date, no advances have been made under such subordinate credit line mortgage.
 F-2-3 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

35 Madison Court Apartment Corp. (47) Cross Collateralization The referenced Mortgaged Property is encumbered by third and fourth priority subordinate mortgages in the aggregate original principal amount of $4,151,039 which are currently held by The City Of New York, a municipal corporation, acting by and through its Department of Housing Preservation and Development and which are cross-defaulted with the referenced Mortgage Loan; as of the Cut-off Date, the outstanding aggregate principal balances of those subordinate mortgages is $4,151,039.
43 Forest Park Owners Corp. (47) Cross Collateralization The referenced Mortgaged Property is encumbered by a subordinate wraparound mortgage with a stated principal balance of $4,299,332.26 which is cross-defaulted with referenced Mortgage Loan. The subordinate wraparound mortgagee’s “equity” (i.e., the principal amount of the wraparound mortgage as to which the wraparound mortgagee is entitled to payments) is $49,332.26.
 F-2-4 

ANNEX G-1

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION REPRESENTATIONS AND WARRANTIES

JPMCB (referred to as the related “Mortgage Loan Seller” in the representations and warranties below) will make, as of the Cut-off Date or such other date as set forth below, with respect to each JPMCB Mortgage Loan that we (referred to as the “Purchaser” in the representations and warranties below) include in the issuing entity, representations and warranties generally to the effect set forth below. Prior to the execution of the related final Mortgage Loan Purchase Agreement, there may be additions, subtractions or other modifications to the representations, warranties and exceptions. The exceptions to the representations and warranties set forth below are identified on Annex G-2 to this prospectus. Capitalized terms used but not otherwise defined in this Annex G-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the related Mortgage Loan Purchase Agreement.

The related Mortgage Loan Purchase Agreement, together with the related representations and warranties (subject to the exceptions thereto), serves to contractually allocate risk between JPMCB, on the one hand, and the issuing entity, on the other. We present the related representations and warranties set forth below for the sole purpose of describing some of the terms and conditions of that risk allocation. The presentation of representations and warranties below is not intended as statements regarding the actual characteristics of the JPMCB Mortgage Loans, the related Mortgaged Properties or other matters. We cannot assure you that the JPMCB Mortgage Loans actually conform to the statements made in the representations and warranties that we present below.

(1)       Intentionally Omitted.

(2)       Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan that is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a mortgage loan. At the time of the sale, transfer and assignment to the Depositor, no mortgage note or mortgage was subject to any assignment (other than assignments to the Mortgage Loan Seller or (with respect to any Non-Serviced Mortgage Loan) to the related Non-Serviced Trustee), participation (it being understood that a Mortgage Loan that is part of a Whole Loan does not constitute a participation) or pledge, and the Mortgage Loan Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations (other than with respect to agreements among noteholders with respect to a Whole Loan), any other ownership interests and other interests on, in or to such Mortgage Loan other than any servicing rights appointment, subservicing or similar agreement. The Mortgage Loan Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to the depositor constitutes a legal, valid and binding assignment of such Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Mortgage Loan.

(3)       Loan Document Status. Each related mortgage note, mortgage, Assignment of Leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related Mortgagor, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related Mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except as such enforcement may be limited by (i) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (ii) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and except that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment premium/yield maintenance charge) may be further limited or rendered unenforceable by applicable law, but (subject to the limitations set forth above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

 G-1-1 

Except as set forth in the immediately preceding sentence, there is no valid offset, defense, counterclaim or right of rescission available to the related Mortgagor with respect to any of the related mortgage notes, mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by Mortgage Loan Seller in connection with the origination of the Mortgage Loan, that would deny the mortgagee the principal benefits intended to be provided by the mortgage note, mortgage or other Mortgage Loan documents.

(4)       Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan, together with applicable state law, contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, non-judicial foreclosure subject to the limitations set forth in the Standard Qualifications.

(5)       Intentionally Omitted.

(6)       Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related mortgage file or as otherwise provided in the related Mortgage Loan documents (a) the material terms of such mortgage, mortgage note, Mortgage Loan guaranty and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect which materially interferes with the security intended to be provided by such mortgage; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related mortgage in any manner which materially interferes with the security intended to be provided by such mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the Mortgagor nor the guarantor has been released from its material obligations under the Mortgage Loan. With respect to each Mortgage Loan, except as contained in a written document included in the mortgage file, there have been no modifications, amendments or waivers, that could be reasonably expected to have a material adverse effect on such Mortgage Loan consented to by the Mortgage Loan Seller on or after the Cut-off Date.

(7)       Lien; Valid Assignment. Subject to the Standard Qualifications, each endorsement or assignment of mortgage and assignment of Assignment of Leases from the Mortgage Loan Seller or its affiliate is in recordable form (but for the insertion of the name of the assignee and any related recording information which is not yet available to the Mortgage Loan Seller) and constitutes a legal, valid and binding endorsement or assignment from the Mortgage Loan Seller, or its affiliate, as applicable. Each related mortgage and Assignment of Leases is freely assignable without the consent of the related Mortgagor. Each related mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee (or if identified on the Mortgage Loan Schedule, leasehold) interest in the Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph 8 below (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to Permitted Encumbrances and Title Exceptions) as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, is free and clear of any recorded mechanics’ or materialmen’s liens and other recorded encumbrances that would be prior to or equal with the lien of the related Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), except those which are bonded over, escrowed for or insured against by the applicable Title Policy (as described below), and as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related mortgage, except those which are bonded over, escrowed for or insured against by the applicable Title Policy. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code (“UCC”) financing statements is required to effect such perfection.

(8)       Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy or a “marked up” commitment, in each case with escrow

 G-1-2 

instructions and binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the mortgage, the first priority lien of the mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments not yet due and payable; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record specifically identified in the Title Policy; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property; (f) if the related Mortgage Loan constitutes a cross-collateralized Mortgage Loan, the lien of the mortgage for another Mortgage Loan contained in the same cross-collateralized group of Mortgage Loans, and (g) condominium declarations of record and identified in such Title Policy, provided that none of clauses (a) through (g), individually or in the aggregate, materially and adversely interferes with the value or principal use of the Mortgaged Property, the security intended to be provided by such mortgage, or the current ability of the related Mortgaged Property to generate net cash flow sufficient to service the related Mortgage Loan or the Mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). For purposes of clause (a) of the immediately preceding sentence, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon. Except as contemplated by clause (f) of the second preceding sentence none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by the Mortgage Loan Seller thereunder and no claims have been paid thereunder. Neither the Mortgage Loan Seller, nor to the Mortgage Loan Seller’s knowledge, any other holder of the Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy. Each Title Policy contains no exclusion for, or affirmatively insures (except for any Mortgaged Property located in a jurisdiction where such affirmative insurance is not available in which case such exclusion may exist), (a) that the Mortgaged Property shown on the survey is the same as the property legally described in the mortgage and (b) to the extent that the Mortgaged Property consists of two or more adjoining parcels, such parcels are contiguous.

(9)       Junior Liens. It being understood that B notes secured by the same mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Mortgage Loan that is cross collateralized and cross defaulted with another Mortgage Loan, as of the Cut-off Date there are no subordinate mortgages or junior mortgage liens encumbering the related Mortgaged Property other than Permitted Encumbrances, mechanics’ or materialmen’s liens (which are the subject of the representation in paragraph 7 above), and equipment and other personal property financing. The Mortgage Loan Seller has no knowledge of any mezzanine debt secured directly by interests in the related Mortgagor other than as set forth on Schedule G-1 to this Annex G-1.

(10)    Assignment of Leases and Rents. There exists as part of the related mortgage file an Assignment of Leases (either as a separate instrument or incorporated into the related mortgage). Subject to the Permitted Encumbrances and Title Exceptions (and, in the case of a Mortgage Loan that is part of a Whole Loan, subject to the related assignment of leases constituting security for the entire Whole Loan), each related Assignment of Leases creates a valid first priority collateral assignment of, or a valid first priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related Mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related mortgage or related Assignment of Leases, subject to applicable law and the Standard Qualifications, provides that, upon an event of default under the Mortgage Loan, a receiver may be appointed for the collection of rents or for the related mortgagee to enter into possession to collect the rents or for rents to be paid directly to the mortgagee.

 G-1-3 

(11)    Financing Statements. Subject to the Standard Qualifications, each Mortgage Loan or related security agreement establishes a valid security interest in, and a UCC 1 financing statement has been filed and/or recorded (or, in the case of fixtures, the mortgage constitutes a fixture filing) in all places necessary at the time of the origination of the Mortgage Loan (or, if not filed and/or recorded, has submitted or caused to be submitted in proper form for filing and/or recording) to perfect a valid security interest in, the personal property (creation and perfection of which is governed by the UCC) owned by the Mortgagor and necessary to operate such Mortgaged Property in its current use other than (1) non material personal property, (2) personal property subject to purchase money security interests and (3) personal property that is leased equipment. Each UCC 1 financing statement, if any, filed with respect to personal property constituting a part of the related Mortgaged Property and each UCC 3 assignment, if any, filed with respect to such financing statement was in suitable form for filing in the filing office in which such financing statement was filed. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements is required to effect such perfection.

(12)    Condition of Property. The Mortgage Loan Seller or the originator of the Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six months of origination of the Mortgage Loan and within twelve months of the Cut-off Date.

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than twelve months prior to the Cut-off Date. To the Mortgage Loan Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than (i) deferred maintenance for which escrows were established at origination and (ii) any damage fully covered by insurance) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

(13)    Taxes and Assessments. As of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, all taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges) due with respect to the Mortgaged Property (excluding any related personal property) securing a Mortgage Loan that is or could become a lien on the related Mortgaged Property that became due and owing prior to the Cut-off Date with respect to each related Mortgaged Property have been paid, or, if the appropriate amount of such taxes or charges is being appealed or is otherwise in dispute, the unpaid taxes or charges are covered by an escrow of funds or other security sufficient to pay such tax or charge and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon.

(14)    Condemnation. As of the date of origination and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, there is no proceeding pending and, to the Mortgage Loan Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened for the total or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.

(15)    Actions Concerning Mortgage Loan. To the Mortgage Loan Seller’s knowledge, based on evaluation of the Title Policy (as defined in paragraph 8), an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, and the ESA (as defined in paragraph 43), as of origination there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any Mortgagor, guarantor, or Mortgagor’s interest in the Mortgaged Property, an adverse outcome of which would reasonably be expected to materially and adversely affect (a) such Mortgagor’s title to the Mortgaged Property, (b) the validity or enforceability of the mortgage, (c) such Mortgagor’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the Mortgage Loan documents, or (f) the current principal use of the Mortgaged Property.

 G-1-4 

(16)    Escrow Deposits. All escrow deposits and escrow payments currently required to be escrowed with the Mortgagee pursuant to each Mortgage Loan (including capital improvements and environmental remediation reserves) are in the possession, or under the control, of the Mortgage Loan Seller or its servicer, and there are no delinquencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required under the related Mortgage Loan documents are being conveyed by the Mortgage Loan Seller to the depositor or its servicer (or, in the case of a Non-Serviced Mortgage Loan, to the related depositor under the Non-Serviced PSA or the related Non-Serviced Master Servicer).

(17)    No Holdbacks. The principal amount of the Mortgage Loan stated on the Mortgage Loan Schedule has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs, occupancy, performance or other matters with respect to the related Mortgaged Property, the Mortgagor or other considerations determined by the Mortgage Loan Seller to merit such holdback).

(18)    Insurance. Each related Mortgaged Property is, and is required pursuant to the related mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer or insurers meeting the requirements of the related Mortgage Loan documents and having a claims paying or financial strength rating meeting the Insurance Ratings Requirements (as defined below), in an amount (subject to customary deductibles) not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

“Insurance Ratings Requirements” means either (1) a claims paying or financial strength rating of at least “A-:VIII” from A.M. Best Company (“A.M. Best”) or “A3” (or the equivalent) from Moody’s Investors Service, Inc. (“Moody’s”) or “A-” from S&P Global Ratings (“S&P”) or (2) the Syndicate Insurance Ratings Requirements. “Syndicate Insurance Ratings Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s, and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 25% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s.

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards, the related Mortgagor is required to maintain insurance in an amount equal to the least of (A) the maximum amount available under the National Flood Insurance Program, plus such additional excess flood coverage in an amount as is generally required by prudent institutional commercial mortgage lenders originating mortgage loans for securitization, (B) the outstanding principal amount of the Mortgage Loan and (C) the insurable value of the Mortgaged Property.

If the Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related Mortgagor is required to maintain

 G-1-5 

coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer or insurers meeting the Insurance Ratings Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property by an insurer or insurers meeting the Insurance Ratings Requirements.

The Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer or insurers meeting the Insurance Ratings Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

An architectural or engineering consultant has performed an analysis of each of the Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the seismic condition of such property, for the sole purpose of assessing the scenario expected loss (“SEL”) or the probable maximum loss (“PML”) for the Mortgaged Property in the event of an earthquake. In such instance, the SEL or PML, as applicable, was based on a 475 year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the SEL or PML, as applicable, would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained from an insurer or insurers meeting the Insurance Ratings Requirements (provided that for this purpose (only), the A.M. Best Company minimum rating referred to in the definition of Insurance Ratings Requirements will be deemed to be at least “A:VIII”) in an amount not less than 100% of the SEL or PML, as applicable.

The Mortgage Loan documents require insurance proceeds (or an amount equal to such insurance proceeds) in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the then outstanding principal amount of the related Mortgage Loan or Whole Loan, as applicable, the Mortgagee (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan together with any accrued interest thereon.

All premiums on all insurance policies referred to in this section that are required by the Mortgage Loan documents to be paid as of the Cut-off Date have been paid, and such insurance policies name the Mortgagee under the Mortgage Loan and its successors and assigns as a loss payee under a mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the trustee (or, in the case of a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related Mortgagor to maintain all such insurance and, at such Mortgagor’s failure to do so, authorizes the Mortgagee to maintain such insurance at the Mortgagor’s cost and expense and to charge such Mortgagor for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the Mortgagee of termination or cancellation arising because of nonpayment of a premium and at least 30 days’ prior notice to the Mortgagee of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than nonpayment of a premium and no such notice has been received by the Mortgage Loan Seller.

(19)    Access; Utilities; Separate Tax Parcels. Based solely on evaluation of the Title Policy (as defined in paragraph 8) and survey, if any, an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, and the ESA (as defined in paragraph 43), each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has permanent access from a recorded easement or

 G-1-6 

right of way permitting ingress and egress to/from a public road, (b) is served by or has access rights to public or private water and sewer (or well and septic) and other utilities necessary for the current use of the Mortgaged Property, all of which are adequate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been made or is required to be made to the applicable governing authority for creation of separate tax parcels (or the Mortgage Loan documents so require such application in the future), in which case the Mortgage Loan requires the Mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax parcels are created.

(20)    No Encroachments. To the Mortgage Loan Seller’s knowledge based solely on surveys obtained in connection with origination and the Title Policy obtained in connection with the origination of each Mortgage Loan, and except for encroachments that do not materially and adversely affect the current marketability or principal use of the Mortgaged Property: (a) all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except for encroachments that are insured against by the applicable Title Policy; (b) no material improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that are insured against by the applicable Title Policy; and (c) no material improvements encroach upon any easements except for encroachments that are insured against by the applicable Title Policy.

(21)    No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature or an equity participation by the Mortgage Loan Seller.

(22)    REMIC. The Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in the U.S. Department of Treasury Regulations Section 1.860G 2(f)(2) (the “Treasury Regulations”) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including permanently affixed buildings and distinct structural components, such as wiring, plumbing systems and central heating and air conditioning systems, that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or occupancy of space, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan (or the related Whole Loan) was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third party credit enhancement within the meaning of Treasury Regulations Section 1.860G 2(a)(1)(ii)). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub clause (B)(a)(ii), including the proviso thereto. Any prepayment premiums and yield maintenance charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G 1(b)(2). All terms used in this paragraph shall have the same meanings as set forth in the related Treasury Regulations.

 G-1-7 

(23)    Compliance with Usury Laws. The mortgage rate (exclusive of any default interest, late charges, yield maintenance charge or prepayment premium) of such Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

(24)    Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the mortgage note, each holder of the mortgage note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the Trust.

(25)    Trustee under Deed of Trust. With respect to each mortgage which is a deed of trust, as of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the mortgage and applicable law or may be substituted in accordance with the mortgage and applicable law by the related mortgagee.

(26)    Local Law Compliance. To the Mortgage Loan Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, a survey, or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization, the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan are in material compliance with applicable laws, zoning ordinances, rules, covenants, and restrictions (collectively “Zoning Regulations”) governing the occupancy, use, and operation of such Mortgaged Property or constitute a legal non-conforming use or structure and any non-conformity with zoning laws constitutes a legal non-conforming use or structure which does not materially and adversely affect the use, operation or value of such Mortgaged Property. In the event of casualty or destruction, (a) the Mortgaged Property may be restored or repaired to the full extent necessary to maintain the use of the structure immediately prior to such casualty or destruction, (b) law and ordinance insurance coverage has been obtained for the Mortgaged Property in amounts customarily required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, (c) title insurance policy coverage has been obtained with respect to any non-conforming use or structure, or (d) the inability to restore the Mortgaged Property to the full extent of the use or structure immediately prior to the casualty would not materially and adversely affect the use or operation of such Mortgaged Property. The Mortgage Loan documents require the related Mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

(27)    Licenses and Permits. Each Mortgagor covenants in the Mortgage Loan documents that it shall keep all material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals necessary for the operation of the Mortgaged Property in full force and effect, and to the Mortgage Loan Seller’s knowledge based upon any of a letter from any government authorities, zoning consultant’s report or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization; all such material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals are in effect or the failure to obtain or maintain such material licenses, permits, franchises or certificates of occupancy and applicable governmental approvals does not materially and adversely affect the use and/or operation of the Mortgaged Property as it was used and operated as of the date of origination of the Mortgage Loan or the rights of a holder of the related Mortgage Loan. The Mortgage Loan documents require the related Mortgagor to comply in all material respects with all applicable regulations, zoning and building laws.

(28)    Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan (a) provide that such Mortgage Loan becomes full recourse to the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis) in any of the following events (or negotiated provisions of substantially similar effect): (i) if any petition for bankruptcy, insolvency, dissolution or

 G-1-8 

liquidation pursuant to federal bankruptcy law, or any similar federal or state law, shall be filed by, consented to, or acquiesced in by, the Mortgagor; (ii) the Mortgagor or guarantor shall have solicited or caused to be solicited petitioning creditors to cause an involuntary bankruptcy filing with respect to the Mortgagor or (iii) voluntary transfers of either the Mortgaged Property or controlling equity interests in the Mortgagor made in violation of the Mortgage Loan documents; and (b) contains provisions for recourse against the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis), for losses and damages resulting from the following (or negotiated provisions of substantially similar effect): (i) the Mortgagor’s misappropriation of rents after an event of default, security deposits, insurance proceeds, or condemnation awards; (ii) the Mortgagor’s fraud or intentional material misrepresentation; (iii) breaches of the environmental covenants in the Mortgage Loan documents; or (iv) the Mortgagor’s commission of intentional material physical waste at the Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the related Mortgaged Property to prevent such waste).

(29)    Mortgage Releases. The terms of the related mortgage or related Mortgage Loan documents do not provide for release of any material portion of the Mortgaged Property from the lien of the mortgage except (a) a partial release, accompanied by principal repayment, or partial defeasance (as described in paragraph 34) of not less than a specified percentage at least equal to 110% of the related allocated loan amount of such portion of the Mortgaged Property, (b) upon payment in full of such Mortgage Loan, (c) upon a Defeasance (defined in paragraph 34 below), (d) releases of out parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation. With respect to any partial release under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Section 1.860G 2(b)(2) of the Treasury Regulations and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3)(A); or (y) the mortgagee or servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related Mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) outstanding after the release, the Mortgagor is required to make a payment of principal in an amount not less than the amount required by the REMIC Provisions.

In the case of any Mortgage Loan, in the event of a taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, unless an opinion of counsel is delivered as specified in clause (y) of the preceding paragraph, the Mortgagor can be required to pay down the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) in an amount not less than the amount required by the REMIC Provisions of the Code and, to such extent, the award from any such taking may not be required to be applied to the restoration of the Mortgaged Property or released to the Mortgagor, if, immediately after the release of such portion of the Mortgaged Property from the lien of the mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) is not equal to at least 80% of the remaining principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans).

 G-1-9 

No Mortgage Loan that is secured by more than one Mortgaged Property or that is cross collateralized with another Mortgage Loan permits the release of cross collateralization of the related Mortgaged Properties or a portion thereof, including due to a partial condemnation, other than in compliance with the REMIC Provisions of the Code.

(30)    Financial Reporting and Rent Rolls. Each Mortgage Loan requires the Mortgagor to provide the owner or holder of the Mortgage Loan with (a) quarterly (other than for single tenant properties) and annual operating statements, (b) quarterly (other than for single tenant properties) rent rolls (or in the case of a residential cooperative, either a rent roll or maintenance statement) for properties that have any individual lease which accounts for more than 5% of the in place base rent, and (c) annual financial statements.

(31)    Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, and to the Mortgage Loan Seller’s knowledge with respect to each Mortgage Loan of $20 million or less, as of origination the related special form all risk insurance policy and business interruption policy (issued by an insurer or insurers meeting the Insurance Ratings Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended by the Terrorism Risk Insurance Program Reauthorization Act of 2019 (collectively referred to as “TRIA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Mortgage Loan documents do not expressly waive or prohibit the mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIA, or damages related thereto, except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms, or as otherwise indicated on Annex G-2; provided that if TRIA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the Mortgagor under each Mortgage Loan is required to carry terrorism insurance, but in such event the Mortgagor shall not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of the Mortgage Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.

(32)    Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the Mortgagee which are customarily acceptable to the Mortgage Loan Seller, including, but not limited to, transfers of worn out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related Mortgagor, is directly or indirectly pledged, transferred or sold (in each case a “Transfer”), other than as related to (i) family and estate planning Transfers or Transfers upon death or legal incapacity, (ii) Transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) Transfers of less than, or other than, a controlling interest in a Mortgagor, (iv) Transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, (v) Transfers of common stock in publicly traded companies, (vi) a substitution or release of collateral within the parameters of paragraphs 29 and 34 herein, or (vii) by reason of any mezzanine debt that existed at the origination of the related Mortgage Loan as set forth on Schedule G-1 to this Annex G-1, or future permitted mezzanine debt as set forth on Schedule G-2-1 to this Annex G-1, or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than (i) any Companion Loan of any Mortgage Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests, (iii) any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage

 G-1-10 

Loan as set forth on Schedule G-3 to this Annex G-1, or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that to the extent any Rating Agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the Mortgagor is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance.

(33)    Single Purpose Entity. Each Mortgage Loan requires the Mortgagor to be a Single Purpose Entity for at least as long as the Mortgage Loan is outstanding. Each Mortgage Loan with a Cut-off Date Balance of $30 million or more has a counsel’s opinion regarding non consolidation of the Mortgagor. For this purpose, a “Single Purpose Entity” shall mean an entity, other than an individual, whose organizational documents and the related Mortgage Loan documents (or if the Mortgage Loan has a Cut-off Date Balance equal to $10 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties and prohibit it from engaging in any business unrelated to such Mortgaged Property or Mortgaged Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Mortgaged Properties, or any indebtedness other than as permitted by the related mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a Mortgagor for a Mortgage Loan that is cross collateralized and cross defaulted with the related Mortgage Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

(34)    Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the Mortgage Loan documents provide for defeasance as a unilateral right of the Mortgagor, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) the Mortgage Loan cannot be defeased within two years after the Closing Date; (iii) the Mortgagor is permitted to pledge only United States “government securities” within the meaning of Section 1.860G 2(a)(8)(ii) of the Treasury Regulations, the revenues from which will be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment premium), and if the Mortgage Loan permits partial releases of real property in connection with partial defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to 110% of the allocated loan amount for the real property to be released; (iv) the defeasance collateral is not permitted to be subject to prepayment, call, or early redemption; (v) the Mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the mortgage note as set forth in clause (iii) above; (vi) the defeased note and the defeasance collateral are required to be assumed by a Single Purpose Entity; (vii) the Mortgagor is required to provide an opinion of counsel that the trustee has a perfected security interest in such collateral prior to any other claim or interest; and (viii) the Mortgagor is required to pay all rating agency fees associated with defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

(35)    Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in situations where default interest is imposed.

(36)    Ground Leases. For purposes of this Annex G-1, a “Ground Lease” shall mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner.

 G-1-11 

With respect to any Mortgage Loan where the Mortgage Loan is secured by a leasehold estate under a Ground Lease in whole or in part, and the related mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other agreement received from the ground lessor in favor of Mortgage Loan Seller, its successors and assigns (collectively, the “Ground Lease and Related Documents”), Mortgage Loan Seller represents and warrants that:

(a)           The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease and Related Documents permit the interest of the lessee to be encumbered by the related mortgage and do not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related mortgage. No material change in the terms of the Ground Lease had occurred since its recordation, except by any written instruments which are included in the related mortgage file;

(b)           The lessor under such Ground Lease has agreed in a writing included in the related mortgage file (or in such Ground Lease and Related Documents) that the Ground Lease may not be amended, modified, canceled or terminated by agreement of lessor and lessee without the prior written consent of the Mortgagee and that any such action without such consent is not binding on the Mortgagee, its successors or assigns, provided that the Mortgagee has provided lessor with notice of its lien in accordance with the terms of the Ground Lease;

(c)           The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either the Mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual 360 basis, substantially amortizes);

(d)           The Ground Lease either (i) is not subject to any interests, estates, liens or encumbrances superior to, or of equal priority with, the mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances and Title Exceptions; or (ii) is the subject of a subordination, non-disturbance and attornment agreement or similar agreement to which the mortgagee on the lessor’s fee interest is subject;

(e)           Subject to the notice requirements of the Ground Lease and Related Documents, the Ground Lease does not place commercially unreasonable restrictions on the identity of the mortgagee and the Ground Lease is assignable to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid), and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid);

(f)            The Mortgage Loan Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To the Mortgage Loan Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to the Mortgage Loan Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

(g)           The Ground Lease and Related Documents require the lessor to give to the Mortgagee written notice of any default and provide that no notice of default or termination is effective against the Mortgagee unless such notice is given to the Mortgagee;

 G-1-12 

(h)           A Mortgagee is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the Mortgagee’s receipt of notice of any default before the lessor may terminate the Ground Lease;

(i)            The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by the Mortgage Loan Seller in connection with the origination of similar commercial or multifamily loans intended for securitization;

(j)            Under the terms of the Ground Lease and Related Documents, any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than in respect of a total or substantially total loss or taking as addressed in subpart (k)) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the Mortgagee or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

(k)           In the case of a total or substantially total taking or loss, under the terms of the Ground Lease and Related Documents, any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

(l)            Provided that the Mortgagee cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with the Mortgagee upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

(37)    Servicing. The servicing and collection practices used by the Mortgage Loan Seller with respect to the Mortgage Loan have been, in all respects legal and have met with customary industry standards for servicing of commercial loans for conduit loan programs.

(38)    Origination and Underwriting. The origination practices of the Mortgage Loan Seller (or the related originator if the Mortgage Loan Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex G-1.

(39)    Intentionally Omitted.

(40)    No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments in the prior 12 months (or since origination if such Mortgage Loan has been originated within the past 12 months), and as of the Cut-off Date, no Mortgage Loan is delinquent (beyond any applicable grace or cure period) in making required payments. To the Mortgage Loan Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under the related Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration in the case of either clause (a) or clause (b), materially and adversely affects the value of the Mortgage Loan or the value, use or operation of the related Mortgaged Property; provided, however, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by the Mortgage Loan Seller in this

 G-1-13 

Annex G-1. No person other than the holder of such Mortgage Loan may declare any event of default under the Mortgage Loan or accelerate any indebtedness under the Mortgage Loan documents.

(41)    Bankruptcy. As of the date of origination of the related Mortgage Loan and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, neither the Mortgaged Property (other than any tenants of such Mortgaged Property), nor any portion thereof, is the subject of, and no Mortgagor, guarantor or tenant occupying a single tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

(42)    Organization of Mortgagor. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the Mortgagor delivered by the Mortgagor in connection with the origination of such Mortgage Loan, the Mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, and other than as set forth on Schedule G-4 to this Annex G-1, no Mortgage Loan has a Mortgagor that is an Affiliate of a Mortgagor with respect to another Mortgage Loan. An “Affiliate” for purposes of this paragraph (42) means, a Mortgagor that is under direct or indirect common ownership and control with another Mortgagor.

(43)    Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II environmental site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements was conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA (i) did not identify the existence of recognized environmental conditions (as such term is defined in ASTM E1527-13 or its successor, hereinafter “Environmental Condition”) at the related Mortgaged Property or the need for further investigation, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant to be sufficient to cover the estimated cost to cure any material noncompliance with applicable environmental laws or the Environmental Condition has been escrowed by the related Mortgagor and is held or controlled by the related Mortgagee; (B) if the only Environmental Condition relates to the presence of asbestos containing materials, radon in indoor air, lead based paint or lead in drinking water, the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related Mortgagor that can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was remediated or abated or contained in all material respects prior to the date hereof, and, if and as appropriate, a no further action, completion or closure letter or its equivalent was obtained from the applicable governmental regulatory authority (or the environmental issue affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action is required); (D) an environmental policy or a lender’s pollution legal liability insurance policy that covers liability for the identified circumstance or condition was obtained from an insurer rated no less than “A-” (or the equivalent) by Moody’s, S&P, Fitch Ratings, Inc. and/or A.M. Best; (E) a party not related to the Mortgagor was identified as the responsible party for such condition or circumstance and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the Mortgagor having financial resources reasonably estimated to be adequate to address the situation is required to take action. To the Mortgage Loan Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition (as such term is defined in ASTM E1527 13 or its successor) at the related Mortgaged Property.

(44)    Intentionally Omitted.

(45)    Appraisal. The servicing file contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Cut-off Date. The appraisal is signed by an appraiser that (i) (A) is a Member of the Appraisal Institute or (B) has a comparable professional designation and possesses the level of experience required to evaluate commercial real estate collateral and (ii) to the Mortgage Loan Seller’s knowledge, had no interest, direct

 G-1-14 

or indirect, in the Mortgaged Property or the Mortgagor or in any loan made on the security thereof, and whose compensation is not affected by the approval or disapproval of the Mortgage Loan. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation.

(46)    Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth in the Mortgage Loan Schedule attached as an exhibit to the related MLPA is true and correct in all material respects as of the Cut-off Date and contains all information required by the Pooling and Servicing Agreement to be contained therein.

(47)    Cross Collateralization. No Mortgage Loan is cross collateralized or cross defaulted with any other mortgage loan that is outside the Mortgage Pool, except in the case of a Mortgage Loan that is part of a Whole Loan.

(48)    Advance of Funds by the Mortgage Loan Seller. Except for loan proceeds advanced at the time of loan origination or other payments contemplated by the Mortgage Loan documents, no advance of funds has been made by the Mortgage Loan Seller to the related Mortgagor, and no funds have been received from any person other than the related Mortgagor or an affiliate, directly, or, to the knowledge of the Mortgage Loan Seller, indirectly for, or on account of, payments due on the Mortgage Loan. Neither the Mortgage Loan Seller nor any affiliate thereof has any obligation to make any capital contribution to any Mortgagor under a Mortgage Loan, other than contributions made on or prior to the date hereof.

(49)    Compliance with Anti Money Laundering Laws. The Mortgage Loan Seller has complied in all material respects with all applicable anti money laundering laws and regulations, including without limitation the USA Patriot Act of 2001 with respect to the origination of the Mortgage Loan.

For purposes of this Annex G-1, “Mortgagee” means the mortgagee, grantee or beneficiary under any Mortgage, any holder of legal title to any portion of any Mortgage Loan or, if applicable, any agent or servicer on behalf of such party.

For purposes of this Annex G-1, “Mortgagor” means the obligor or obligors on a Mortgage Note, including without limitation, any person that has acquired the related Mortgaged Property and assumed the obligations of the original obligor under the Mortgage Note and including in connection with any Mortgage Loan that utilizes an indemnity deed of trust structure, the borrower and the Mortgaged Property owner/payment guarantor/mortgagor individually and collectively, as the context may require.

For purposes of this Annex G-1, the phrases “the sponsor’s knowledge” or “the sponsor’s belief” and other words and phrases of like import mean, except where otherwise expressly set forth in these representations and warranties, the actual state of knowledge or belief of the sponsor, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth in these representations and warranties in each case without having conducted any independent inquiry into such matters and without any obligation to have done so (except (i) having sent to the servicers servicing the Mortgage Loans on behalf of the sponsor, if any, specific inquiries regarding the matters referred to and (ii) as expressly set forth in these representations and warranties). All information contained in documents which are part of or required to be part of a Mortgage File (to the extent such documents exist) shall be deemed within the sponsor’s knowledge.

 G-1-15 

Schedule G-1 to Annex G-1

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

Loan No. Mortgage Loan Original Principal Amount of Existing
Mezzanine Debt
6 One Dag $40,000,000
 G-1-16 

Schedule G-2 to Annex G-1

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

None.

 G-1-17 

Schedule G-3 to Annex G-1

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION

CROSS-COLLATERALIZED MORTGAGE LOANS

None.

 G-1-18 

Schedule G-4 to Annex G-4

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION

MORTGAGE LOANS WITH AFFILIATED BORROWERS

None.

 G-1-19 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX G-2

EXCEPTIONS TO JPMORGAN CHASE BANK, NATIONAL ASSOCIATION REPRESENTATIONS AND
WARRANTIES

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

6 One Dag (15) Actions Concerning Mortgage Loan

Michael Silberberg (“Silberberg Guarantor”) and Mark Karasick (“Karasick Guarantor”), the non-recourse carveout guarantors of the Mortgage Loan, are defendants in the following ongoing cases:

Michael Silberberg (“Silberberg Guarantor”), one of the two non-recourse carveout guarantors of the Mortgage Loan is a defendant in a foreclosure lawsuit commenced in 2021 in the Circuit Court of Cook County, Illinois (the “Cook County Case”), by a lender of a mortgage loan (unrelated to the Mortgage Loan) to a borrower for which Silberberg Guarantor is a guarantor where the loan went into a default during the COVID pandemic. Meanwhile, another lawsuit is ongoing between the same lender and Silberberg Guarantor in a case filed in the Southern District of New York where the lender of the unrelated mortgage loan has alleged that an intra-organization loan was made to an upper-level entity in violation of the related loan documents, but has been stayed pending resolution of the Cook County Case. According to the borrower sponsor, the lender of the unrelated mortgage loan and Silberberg Guarantor are currently discussing a settlement with respect to the Cook County Case.

The other non-recourse carveout guarantor, Mike Karasick (“Karasick Guarantor”), is named a defendant in an action filed in August 2025 to collect on Karasick Guarantor’s guaranty of an unrelated mortgage loan of approximately $2.75 million, as to which the plaintiff obtained summary judgment in January 2026; such judgment has been appealed, and, according to the Karasick Guarantor, the parties have reached an agreement in principle to settle the claim pursuant to a payment schedule. In addition, Karasick Guarantor is a defendant in a guaranty enforcement action in New York for an unrelated $200 million mortgage loan, secured by a historic “Dayton’s” building in Minneapolis that is currently under foreclosure action in Minnesota. The court granted the defendant’s motion to stay action pending resolution of the foreclosure action. The borrower of the mortgage loan related to the foregoing case is currently working with the related mortgage and mezzanine lender on extensions and modifications, with which the litigation against Karasick Guarantor is expected to be resolved.

6 One Dag (18) Insurance

As an alternative to the insurance policies (the “Policies”) required to be maintained pursuant to the preceding provisions of the Mortgage Loan documents, the Mortgagor will not be in default under the Mortgage Loan documents if the Mortgagor maintains (or causes to be maintained) Policies which (i) have coverages, deductibles and/or other related provisions other than those specified above and/or (ii) are provided by insurance companies not meeting the credit ratings requirements set forth above (any such Policy, a “Non-Conforming Policy”); provided, that, prior to obtaining such Non-Conforming Policies (or permitting such Non-Conforming Policies to be obtained), the Mortgagor has (1) received the lender’s prior written consent thereto and (2) confirmed that the lender has received a Rating Agency Confirmation with respect to any such Non-Conforming Policy.

The Mortgage Loan documents permit the deductible under the property insurance coverage to be up to $100,000.

6 One Dag (28) Recourse Obligations

With respect to subclause (a)(i), the full recourse carveout for acquiescence in a bankruptcy is limited to affirmative acquiescence in an involuntary petition filed against Mortgagor.

With respect to subclause (b)(i), the loss recourse carveout for misappropriation is limited to intentional misappropriation.

With respect to (b)(iv), in the event of a mezzanine foreclosure, the mezzanine lender has negotiated certain amendments to the recourse carveouts, including the addition of a bad faith requirement to the losses carveout for intentional material physical waste of the Mortgaged Property.

 G-2-1 

Annex A-1
ID#

Mortgage Loans

Representations

Exceptions

The Mortgagor and the related non-recourse carveout guarantor, each as environmental indemnitor, under the related environmental indemnity agreement will have no liability for any losses caused solely by actions or conditions or events occurring more than two years after the Mortgage Loan is paid in full in the ordinary course, provided that, among other conditions, the Mortgagor, at its sole cost and expense, delivers to the indemnitee an environmental assessment report relating to the Mortgaged Property, in form and substance reasonably satisfactory to the indemnitee and otherwise in accordance with the environmental indemnity agreement.

6 One Dag (32) Due on Sale or Encumbrance A change of control of the Mortgagor is permitted if it is transferred in accordance with a certain joint venture agreement between Atlantic One Dag LLC, a Delaware limited liability company and DWREI-601W One Dag LLC, a Delaware limited liability company, each an upper-level entity affiliated with the Mortgagor, subject to the satisfaction of certain conditions, including that the Mortgagor must be controlled by (i) Christian Johan Peter Hinneberg, (ii) Christian Paul Hinneberg, (iii) Paul Hinneberg, (iv) Nina Schweig and (v) the direct descendants of any Person in clauses (i)-(iv).
6 One Dag (34) Defeasance The Mortgage Loan documents only require scheduled payments through the monthly debt service payment date which is four months prior to the maturity date of the Mortgage Loan.
6 One Dag (26) Local Law Compliance The zoning report delivered in connection with loan origination indicates certain building and fire code violations, which the Mortgage Loan documents require the Mortgagor to clear within 90 days following the origination date of the Mortgage Loan, subject to extension if Mortgagor is diligently proceeding to remedy such violations.
 G-2-2 

ANNEX H

CLASS A-SB SCHEDULED PRINCIPAL BALANCE SCHEDULE

Distribution Date

Balance ($)

12/15/2026 17,527,000.00
01/15/2027 17,527,000.00
02/15/2027 17,527,000.00
03/15/2027 17,527,000.00
04/15/2027 17,527,000.00
05/15/2027 17,527,000.00
06/15/2027 17,527,000.00
07/15/2027 17,527,000.00
08/15/2027 17,527,000.00
09/15/2027 17,527,000.00
10/15/2027 17,527,000.00
11/15/2027 17,527,000.00
12/15/2027 17,527,000.00
01/15/2028 17,527,000.00
02/15/2028 17,527,000.00
03/15/2028 17,527,000.00
04/15/2028 17,527,000.00
05/15/2028 17,527,000.00
06/15/2028 17,527,000.00
07/15/2028 17,527,000.00
08/15/2028 17,527,000.00
09/15/2028 17,527,000.00
10/15/2028 17,527,000.00
11/15/2028 17,527,000.00
12/15/2028 17,527,000.00
01/15/2029 17,527,000.00
02/15/2029 17,527,000.00
03/15/2029 17,527,000.00
04/15/2029 17,527,000.00
05/15/2029 17,527,000.00
06/15/2029 17,527,000.00
07/15/2029 17,527,000.00
08/15/2029 17,527,000.00
09/15/2029 17,527,000.00
10/15/2029 17,527,000.00
11/15/2029 17,527,000.00
12/15/2029 17,527,000.00
01/15/2030 17,527,000.00
02/15/2030 17,527,000.00
03/15/2030 17,527,000.00
04/15/2030 17,527,000.00
05/15/2030 17,527,000.00
06/15/2030 17,527,000.00
07/15/2030 17,527,000.00
08/15/2030 17,527,000.00
09/15/2030 17,527,000.00
10/15/2030 17,527,000.00
11/15/2030 17,527,000.00
12/15/2030 17,527,000.00
01/15/2031 17,527,000.00
02/15/2031 17,526,238.99
03/15/2031 17,224,715.04
04/15/2031 17,038,369.19
05/15/2031 16,812,327.74
06/15/2031 16,623,600.20
07/15/2031 16,360,090.03
08/15/2031 16,143,515.29
09/15/2031 15,925,688.77
10/15/2031 15,658,274.13
11/15/2031 15,424,035.48
12/15/2031 15,135,991.54
01/15/2032 14,898,725.74
02/15/2032 14,660,085.17

Distribution Date

Balance ($)

03/15/2032 14,315,451.29
04/15/2032 14,073,429.04
05/15/2032 13,777,808.84
06/15/2032 13,532,670.22
07/15/2032 13,234,016.66
08/15/2032 12,985,725.96
09/15/2032 12,735,996.47
10/15/2032 12,432,874.33
11/15/2032 12,179,940.15
12/15/2032 11,873,698.68
01/15/2033 11,617,523.07
02/15/2033 11,359,862.87
03/15/2033 10,945,644.92
04/15/2033 10,684,088.14
05/15/2033 10,369,453.75
06/15/2033 10,104,556.71
07/15/2033   9,744,439.19
08/15/2033   9,482,274.84
09/15/2033   9,218,591.31
10/15/2033   8,903,000.05
11/15/2033   8,635,958.75
12/15/2033   8,317,099.16
01/15/2034   8,046,661.59
02/15/2034   7,774,656.78
03/15/2034   7,350,746.45
04/15/2034   7,074,705.89
05/15/2034   6,747,086.74
06/15/2034   6,467,546.76
07/15/2034   6,136,521.40
08/15/2034   5,853,441.88
09/15/2034   5,568,721.67
10/15/2034   5,232,654.08
11/15/2034   4,944,334.97
12/15/2034   4,604,764.33
01/15/2035   4,312,805.05
02/15/2035   4,019,153.51
03/15/2035   3,575,577.71
04/15/2035   3,277,650.44
05/15/2035   2,928,727.57
06/15/2035   2,627,049.98
07/15/2035   2,274,476.69
08/15/2035   1,969,005.79
09/15/2035   1,661,764.13
10/15/2035   1,303,774.97
11/15/2035      992,676.21
12/15/2035      630,932.69

01/15/2036

02/15/2036 and thereafter

     315,932.62

                0.00

   
   
   
   
   
   
   
   
   
   
   
   
   
   
   
 H-1 

[THIS PAGE INTENTIONALLY LEFT BLANK]

   

ANNEX I

ASSUMED PRINCIPAL PAYMENT SCHEDULE FOR THE ONE DAG MORTGAGE LOAN

Due Date

Balance ($)

 

Due Date

Balance ($)

 

Due Date

Balance ($)

7/6/2026 40,100,000.00   12/6/2030 40,100,000.00   5/6/2035 38,379,286.70
8/6/2026 40,100,000.00   1/6/2031 40,100,000.00   6/6/2035 38,343,100.75
9/6/2026 40,100,000.00   2/6/2031 40,100,000.00   7/6/2035 38,296,749.86
10/6/2026 40,100,000.00   3/6/2031 40,100,000.00   8/6/2035 38,260,083.41
11/6/2026 40,100,000.00   4/6/2031 40,100,000.00   9/6/2035 38,223,203.48
12/6/2026 40,100,000.00   5/6/2031 40,100,000.00   10/6/2035 38,176,177.11
1/6/2027 40,100,000.00   6/6/2031 40,100,000.00   11/6/2035 38,138,808.71
2/6/2027 40,100,000.00   7/6/2031 40,063,547.35   12/6/2035 38,091,306.84
3/6/2027 40,100,000.00   8/6/2031 40,037,166.71   1/6/2036 38,053,444.34
4/6/2027 40,100,000.00   9/6/2031 40,010,632.47   2/6/2036 38,015,361.42
5/6/2027 40,100,000.00   10/6/2031 39,973,676.34   3/6/2036 37,957,271.33
6/6/2027 40,100,000.00   11/6/2031 39,946,772.49   4/6/2036 37,918,628.51
7/6/2027 40,100,000.00   12/6/2031 39,909,456.57   5/6/2036 37,869,886.17
8/6/2027 40,100,000.00   1/6/2032 39,882,178.84   6/6/2036 37,830,734.68
9/6/2027 40,100,000.00   2/6/2032 39,854,742.31      
10/6/2027 40,100,000.00   3/6/2032 39,806,669.74      
11/6/2027 40,100,000.00   4/6/2032 39,778,793.62      
12/6/2027 40,100,000.00   5/6/2032 39,740,531.30      
1/6/2028 40,100,000.00   6/6/2032 39,712,270.13      
2/6/2028 40,100,000.00   7/6/2032 39,673,633.05      
3/6/2028 40,100,000.00   8/6/2032 39,644,982.43      
4/6/2028 40,100,000.00   9/6/2032 39,616,165.01      
5/6/2028 40,100,000.00   10/6/2032 39,576,986.47      
6/6/2028 40,100,000.00   11/6/2032 39,547,773.20      
7/6/2028 40,100,000.00   12/6/2032 39,508,209.33      
8/6/2028 40,100,000.00   1/6/2033 39,478,595.65      
9/6/2028 40,100,000.00   2/6/2033 39,448,809.57      
10/6/2028 40,100,000.00   3/6/2033 39,388,364.30      
11/6/2028 40,100,000.00   4/6/2033 39,358,052.92      
12/6/2028 40,100,000.00   5/6/2033 39,317,420.19      
1/6/2029 40,100,000.00   6/6/2033 39,286,695.78      
2/6/2029 40,100,000.00   7/6/2033 39,245,661.03      
3/6/2029 40,100,000.00   8/6/2033 39,214,518.86      
4/6/2029 40,100,000.00   9/6/2033 39,183,195.40      
5/6/2029 40,100,000.00   10/6/2033 39,141,577.55      
6/6/2029 40,100,000.00   11/6/2033 39,109,829.45      
7/6/2029 40,100,000.00   12/6/2033 39,067,798.25      
8/6/2029 40,100,000.00   1/6/2034 39,035,620.62      
9/6/2029 40,100,000.00   2/6/2034 39,003,255.65      
10/6/2029 40,100,000.00   3/6/2034 38,940,467.52      
11/6/2029 40,100,000.00   4/6/2034 38,907,548.62      
12/6/2029 40,100,000.00   5/6/2034 38,864,377.78      
1/6/2030 40,100,000.00   6/6/2034 38,831,015.91      
2/6/2030 40,100,000.00   7/6/2034 38,787,413.89      
3/6/2030 40,100,000.00   8/6/2034 38,753,603.95      
4/6/2030 40,100,000.00   9/6/2034 38,719,597.17      
5/6/2030 40,100,000.00   10/6/2034 38,675,367.43      
6/6/2030 40,100,000.00   11/6/2034 38,640,905.17      
7/6/2030 40,100,000.00   12/6/2034 38,596,232.08      
8/6/2030 40,100,000.00   1/6/2035 38,561,309.12      
9/6/2030 40,100,000.00   2/6/2035 38,526,182.84      
10/6/2030 40,100,000.00   3/6/2035 38,460,886.10      
11/6/2030 40,100,000.00   4/6/2035 38,425,175.20      
 I-1 

No dealer, salesman or other person is authorized to give any information or to represent anything not contained in this prospectus. You must not rely on any unauthorized information or representations. This prospectus is an offer to sell only the securities offered hereby, but only under circumstances and in jurisdictions where it is lawful to do so. The information contained in this prospectus is current only as of its date.

TABLE OF CONTENTS

Summary of Certificates and VRR Interest 3
Important Notice Regarding the Offered Certificates 15
Important Notice About Information Presented in This Prospectus 16
Summary of Terms 27
Summary of Risk Factors 67
Risk Factors 69
Description of the Mortgage Pool 171
Transaction Parties 259
Credit Risk Retention 361
Description of the Certificates 380
Description of the Mortgage Loan Purchase Agreements 417
Pooling and Servicing Agreement 427
Certain Legal Aspects of Mortgage Loans 537
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 553
Pending Legal Proceedings Involving Transaction Parties 556
Use of Proceeds 556
Yield, Prepayment and Maturity Considerations 556
Material Federal Income Tax Considerations 570
Certain State and Local and Foreign Tax Considerations 582
Method of Distribution (Conflicts of Interest) 583
Incorporation of Certain Information by Reference 586
Where You Can Find More Information 586
Financial Information 586
Certain ERISA Considerations 587
Legal Investment 591
Legal Matters 591
Ratings 592
Index of Defined Terms 594

Dealers will be required to deliver a prospectus when acting as underwriters of these certificates and with respect to unsold allotments or subscriptions. In addition, all dealers selling these certificates will deliver a prospectus until the date that is ninety days from the date of this prospectus.

$701,604,000

(Approximate)

GS Mortgage Securities

Corporation II

(Central Index Key Number

0001004158)

Depositor

Benchmark 2026-B44 Mortgage
Trust
(Central Index Key Number
0002160315)

Issuing Entity

Commercial Mortgage Pass-Through
Certificates, Series 2026-B44

  Class A-1 $8,810,000  
  Class A-2 $9,642,000  
  Class A-3 $4,821,000  
  Class A-4 $0 - $241,000,000  
  Class A-5 $261,627,000 - $502,627,000  
  Class A-SB $17,527,000  
  Class X-A $543,427,000  
  Class X-B $158,177,000  
  Class A-S $100,923,000  
  Class B $32,023,000  
  Class C $25,231,000  

PROSPECTUS

Goldman Sachs & Co. LLC
Co-Lead Manager and Joint Bookrunner

Citigroup
Co-Lead Manager and Joint Bookrunner

Deutsche Bank Securities
Co-Lead Manager and Joint Bookrunner

BMO Capital Markets

Co-Lead Manager and Joint Bookrunner

Barclays

Co-Lead Manager and Joint Bookrunner

J.P. Morgan
Co-Lead Manager and Joint Bookrunner

UBS Securities LLC

Co-Lead Manager and Joint Bookrunner

Academy Securities
Co-Manager

Drexel Hamilton
Co-Manager

November [__], 2026

   

View source ↗ · 中文页面