Concurrently with the issuance of the Purchased Securities, the Trust also proposes to issue (i) U.S.$1,450,000,000 principal amount of its Secured Tower Revenue Securities, Series 2024-1, 4.831% Subclass 2024-1C (the “Series 2024-1C Securities”) and (ii) U.S.$108,700,000 principal amount of its Secured Tower Revenue Securities, Series 2024-1, 6.252% Subclass 2024-1R (the “Series 2024-1R Securities” and, together with the Series 2024-1C Securities, the “Series 2024-1 Securities”), each representing a fractional undivided interest in the Trust, pursuant to the Trust Agreement. The Series 2024-1R Securities will not be purchased by the Purchaser and will be initially sold to an affiliate of the Depositor.
The assets of the Trust currently consist primarily of a monthly pay, nonrecourse mortgage loan (the “Existing Mortgage Loan”) in an aggregate principal amount of $7,273,000,000, evidenced by the amended and restated promissory note evidencing the 2014-2C component of the Mortgage Loan (the “2014-2C Note”) originally issued on the 2014 Closing Date, the promissory note evidencing the 2019-1C component of the Mortgage Loan (the “2019-1C Note”) and the promissory note evidencing the 2019-1R component of the Mortgage Loan (the “2019-1R Note”) originally issued on the 2019 Closing Date, the promissory note evidencing the 2020-1C component of the Mortgage Loan (the “2020-1C Note”), the promissory note evidencing the 2020-2C component of the Mortgage Loan (the “2020-2C Note”) and the promissory note evidencing the 2020-2R component of the Mortgage Loan (the “2020-2R Note”) originally issued on the 2020 Closing Date, the promissory note evidencing the 2021-1C component of the Mortgage Loan (the “2021-1C Note”) and the promissory note evidencing the 2021-1R component of the Mortgage Loan (the “2021-1R Note”) originally issued on the 2021-1 Closing Date, the promissory note evidencing the 2021-2C component of the Mortgage Loan (the “2021-2C Note”), the promissory note evidencing the 2021-3C component of the Mortgage Loan (the “2021-3C Note”) and the promissory note evidencing the 2021-3R component of the Mortgage Loan (the “2021-3R Note”) originally issued on the 2021-2 Closing Date and the promissory note evidencing the 2022-1C component of the Mortgage Loan (the “2022-1C Note”) and the promissory note evidencing the 2022-1R component of the Mortgage Loan (the “2022-1R Note”) originally issued on the 2022 Closing Date, in respect of which each of (i) SBA Properties, LLC, a Delaware limited liability company (“SBA Properties” or the “Initial Borrower”), SBA Sites, LLC, a Delaware limited liability company (“SBA Sites”), SBA Structures, LLC a Delaware limited liability company (“SBA Structures”), SBA Infrastructure, LLC, a Delaware limited liability company (“SBA Infrastructure”), SBA Monarch Towers III, LLC, a Delaware limited liability company (“SBA Monarch III”), SBA 2012 TC Assets PR, LLC, a Delaware limited liability company (“SBA TC PR”), SBA 2012 TC Assets, LLC, a Delaware limited liability company (“SBA TC”), SBA Towers IV, LLC, a Delaware limited liability company (“SBA Towers IV”), SBA Monarch Towers I, LLC, a Delaware limited liability company (“SBA Monarch I”), SBA Towers USVI, Inc., a U.S. Virgin Islands corporation (“SBA USVI”), SBA Towers VII, LLC, a Delaware limited liability company (“SBA Towers VII”), and SBA GC Towers, LLC, a Delaware limited liability company (“SBA GC”, and, together with SBA Properties, SBA Sites, SBA Structures, SBA Infrastructure, SBA Monarch III, SBA TC PR, SBA TC, SBA Towers IV, SBA Monarch I, SBA USVI and SBA Towers VII, the “2014 Existing Borrowers”) and
2