FWP 1 n2969-x3anxa1.htm FREE WRITING PROPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226082-13
     

     
 

 

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES 

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS 

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-226082) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., J.P. Morgan Securities LLC, Deutsche Bank Securities Inc., Academy Securities, Inc., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS 

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

  
     

 

 

 

 

Benchmark 2022-B33 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 Address
                       
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 7.4% 100.0% GSBI GSMC NAP NAP 624 South Grand Avenue
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 7.4% 100.0% DBRI, MSBNA, CREFI, WFBNA GACC, CREFI NAP NAP 601 Lexington Avenue
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 7.4%   JPMCB, SMC JPMCB NAP NAP Various
3.001 Property   1 First National Building 1.7% 23.1%         660 Woodward Avenue
3.002 Property   1 The Qube 1.1% 14.7%         611 Woodward Avenue
3.003 Property   1 Chrysler House 0.8% 11.5%         719 Griswold Street and 730 Shelby Street
3.004 Property   1 1001 Woodward 0.8% 11.4%         1001-1075 Woodward Avenue
3.005 Property   1 One Woodward 0.6% 8.3%         1 Woodward Avenue
3.006 Property   1 The Z Garage 0.5% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue
3.007 Property   1 Two Detroit Garage 0.4% 5.1%         160 East Congress Street
3.008 Property   1 1505 & 1515 Woodward 0.4% 4.8%         1505 and 1515-1529 Woodward Avenue
3.009 Property   1 1001 Brush Street 0.3% 4.1%         1001 Brush Street
3.010 Property   1 The Assembly 0.2% 3.2%         1700 West Fort Street
3.011 Property   1 419 Fort Street Garage 0.2% 2.9%         419 East Fort Street
3.012 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue
3.013 Property   1 1401 First Street 0.1% 1.7%         1401 First Street
3.014 Property   1 Lane Bryant Building 0.1% 0.9%         1520 Woodward Avenue
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 5.4% 100.0% GSBI GSMC Group 1 NAP 68900 Frank Sinatra Drive
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 5.2% 100.0% JPMCB, BANA JPMCB NAP NAP 10562 and 10746 Emerald Coast Parkway
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 5.2%   CREFI CREFI NAP NAP Various
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 2.0% 38.5%         711 West Wabash Avenue
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 0.4% 7.0%         942 Valley Creek Drive
6.003 Property   1 Kroger- Clarkston, MI 0.3% 5.3%         6625-6669 Dixie Highway
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC 0.3% 5.1%         1230 East Main Street
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX 0.2% 4.5%         3434 Saratoga Boulevard
6.006 Property 46 1 Walgreens - Greenville (North), SC 0.2% 4.5%         2323 East North Street
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL 0.2% 4.5%         11981 West 143rd Street
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 0.2% 4.4%         2110 South Harvard Avenue
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY 0.2% 3.5%         2616 Brewerton Road
6.010 Property 48 1 Walgreens- Shawnee, KS 0.2% 3.5%         5455 Roberts Street
6.011 Property   1 Walgreens - Watervliet (2nd), NY 0.2% 3.2%         1901 2nd Avenue
6.012 Property 49 1 Walgreens - El Dorado, AR 0.1% 2.2%         2135 North West Avenue
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA 0.1% 1.3%         45274 Highway 22
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA 0.1% 1.3%         3285 New Macland Road
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH 0.1% 1.2%         2226 Bauer Road
6.016 Property   1 Sherwin Williams - Waunakee (County), WI 0.1% 1.2%         2810 Sarah Lane
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN 0.1% 1.2%         736 Lincoln Way West
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA 0.1% 1.1%         20766 LA-964
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 0.1% 1.1%         475 Talcottville Road
6.020 Property   1 Dollar General - Russellville (State 124), AR 0.1% 1.0%         2331 State Route 124
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA 0.1% 1.0%         126 Connellsville Street
6.022 Property   1 Dollar General - Tulsa (41st), OK 0.0% 1.0%         5801 West 41st Street
6.023 Property   1 Dollar General - Cordova (Dexter), TN 0.0% 0.9%         8271 Dexter Road
6.024 Property   1 Dollar Tree - Apollo (North), PA 0.0% 0.8%         129 North Plaza
6.025 Property   1 Dollar General - Toledo (McCord), OH 0.0% 0.8%         1121 North McCord Road
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 4.6%   CREFI, BCREI CREFI NAP NAP Various
7.001 Property   1 350 Anchor Mill Road 0.9% 18.7%         350 Anchor Mill Road
7.002 Property   1 301 Anchor Mill Road 0.6% 13.4%         301 Anchor Mill Road
7.003 Property 52 1 400 Ships Landing Way 0.5% 11.2%         400 Ships Landing Way
7.004 Property   1 800 Ships Landing Way 0.5% 10.4%         800 Ships Landing Way
7.005 Property   1 6 Dock View Drive 0.4% 9.3%         6 Dock View Drive
7.006 Property   1 501 Ships Landing Way 0.3% 7.0%         501 Ships Landing Way
7.007 Property   1 250 Anchor Mill Road 0.3% 5.6%         250 Anchor Mill Road
7.008 Property   1 10 Dock View Drive 0.2% 4.6%         10 Dock View Drive
7.009 Property   1 7-23 Harbor View Drive 0.2% 4.2%         7-23 Harbor View Drive
7.010 Property   1 200 Anchor Mill Road 0.2% 4.1%         200 Anchor Mill Road
7.011 Property 53 1 300 Anchor Mill Road 0.2% 3.9%         300 Anchor Mill Road
7.012 Property   1 27-55 Harbor View Drive 0.2% 3.7%         27-55 Harbor View Drive
7.013 Property   1 100 Ships Landing Way 0.1% 2.2%         100 Ships Landing Way
7.014 Property   1 600 Ships Landing Way 0.1% 1.8%         600 Ships Landing Way
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 4.2% 100.0% CREFI CREFI NAP NAP 200 West Jackson Boulevard
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 3.9% 100.0% GSBI GSMC NAP NAP 2250 Petrie Lane
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 3.8% 100.0% DBRI GACC NAP NAP 800 Scudders Mill Road
11 Loan 9, 67, 68 1 The Kirby Collection 3.7% 100.0% CREFI CREFI NAP NAP 3200 Kirby Drive
12 Loan 69, 70 1 Citrus Tower 3.3% 100.0% GSBI GSMC NAP NAP 3390 University Avenue
13 Loan 71, 72 1 The Monroe Center 3.1% 100.0% CREFI CREFI NAP NAP 720 Monroe Street
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 3.0% 100.0% GSBI GSMC Group 1 NAP 74-855 Country Club Drive
15 Loan 75 1 200 Haven Avenue 2.5% 100.0% CREFI CREFI NAP NAP 200 Haven Avenue
16 Loan 76 1 Park Place Shopping Center 2.2% 100.0% DBRI GACC NAP NAP 17501 Southcenter Parkway
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 2.1% 100.0% GSBI, BCREI GSMC NAP NAP 355 110th Avenue Northeast, 10885 Northeast 4th Street and 320 108th Avenue Northeast
18 Loan 83, 84 1 Exchange South 2.0% 100.0% CREFI CREFI NAP NAP 9143 Philips Highway
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 1.8%   CREFI CREFI NAP NAP Various
19.001 Property   1 Hillcrest 0.4% 19.0%         1801 Bayberry Court
19.002 Property   1 Arrington 0.3% 17.9%         1802 Bayberry Court
19.003 Property   1 Highland II 0.2% 12.4%         7229 Forest Avenue
19.004 Property   1 Meridian 0.2% 11.7%         1800 Bayberry Court
19.005 Property 87 1 Bayberry 0.2% 8.2%         1700 Bayberry Court
19.006 Property   1 Highland I 0.1% 7.6%         7231 Forest Avenue
19.007 Property   1 Capstone 0.1% 7.2%         7100 Forest Avenue
19.008 Property   1 Forest Plaza I 0.1% 5.9%         7201 Glen Forest Drive
19.009 Property   1 Forest Plaza II 0.1% 4.9%         7275 Glen Forest Drive
19.010 Property   1 Utica 0.1% 4.0%         2701 Emerywood Parkway
19.011 Property   1 Willard 0.0% 1.2%         2601 Willard Road
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 1.8% 100.0% JPMCB JPMCB NAP NAP 177 Market Street
21 Loan 95, 96 1 304 West 92nd Street 1.5% 100.0% CREFI CREFI NAP NAP 304 West 92nd Street
22 Loan 97 1 400 Industrial Parkway 1.5% 100.0% JPMCB JPMCB NAP NAP 400 Industrial Parkway
23 Loan   4 East Village & Park Slope Portfolio 1.4%   CREFI CREFI NAP NAP Various
23.001 Property   1 419 16th Street 0.5% 33.5%         419 16th Street

 

A-1-1 

 

 

Benchmark 2022-B33 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 Address
                       
23.002 Property 98 1 405 E 6th Street 0.4% 27.1%         405 East 6th Street
23.003 Property 99, 100 1 197 E 7th Street 0.3% 20.0%         197 East 7th Street
23.004 Property   1 764 Union Street 0.3% 19.4%         764 Union Street
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio 1.2%   LCF GACC NAP NAP Various
24.001 Property   1 Walgreens 0.4% 29.1%         1453 East 151st Street
24.002 Property   1 O’Reilly 0.3% 20.9%         18021-18025 Aurora Avenue North
24.003 Property   1 Sherwin Williams - Austin 0.2% 14.9%         5795 Airport Boulevard
24.004 Property   1 Firestone 0.2% 13.8%         7211 San Pedro Avenue
24.005 Property   1 7-Eleven 0.2% 13.6%         4200 Winter Garden Vineland Road
24.006 Property   1 Sherwin Williams - New Braunfels 0.1% 7.7%         320 Farm to Market Road 306
25 Loan 106, 107 3 Rosewood National Storage 3 1.0%   DBRI GACC NAP NAP Various
25.001 Property   1 Auburn (Dean) 0.5% 52.0%         1242 North Dean Road
25.002 Property   1 Biloxi 0.3% 32.3%         1742 Pass Road
25.003 Property   1 Auburn (Opelika) 0.2% 15.7%         1412 Opelika Road
26 Loan 108, 109 1 Plaza Hillcrest 1.0% 100.0% DBRI GACC NAP NAP 11 East Hillcrest Drive
27 Loan   1 Turner Hill Marketplace 1.0% 100.0% JPMCB JPMCB NAP NAP 2918 Turner Hill Road
28 Loan 110 1 570 Nostrand Avenue 1.0% 100.0% CREFI CREFI Group 3 NAP 570 Nostrand Avenue
29 Loan 111 1 Sunrise Promenade 0.9% 100.0% JPMCB JPMCB NAP NAP 24645, 24681, 24737 and 24775 North Lake Pleasant Parkway
30 Loan   1 Hampton Inn El Centro 0.9% 100.0% DBRI GACC NAP NAP 598 East Wake Avenue
31 Loan 112 1 Emerald Building 0.9% 100.0% GSBI GSMC NAP NAP 7600 Morgan Road
32 Loan   2 CityLine Storage Sense Portfolio 0.9%   CREFI CREFI Group 2 NAP Various
32.001 Property   1 Storage Sense - Metuchen 0.5% 53.7%         138 Liberty Street
32.002 Property   1 Storage Sense - Memphis - Madison 0.4% 46.3%         1485 Madison Avenue
33 Loan 113, 114 2 Grove & Menahan 0.8%   CREFI CREFI NAP NAP Various
33.001 Property   1 375 Grove 0.4% 50.0%         375 Grove Street
33.002 Property   1 322 Menahan 0.4% 50.0%         322 Menahan Street
34 Loan 115, 116 1 207 East 15th Street 0.8% 100.0% JPMCB JPMCB NAP NAP 207 East 15th Street
35 Loan 117 1 Balboa Apartments 0.7% 100.0% CREFI CREFI NAP NAP 1860 6th Avenue
36 Loan 118 1 901 Fair Oaks 0.7% 100.0% DBRI GACC NAP NAP 901 Fair Oaks Avenue
37 Loan 119, 120 1 Moreno Valley Storage 0.7% 100.0% DBRI GACC NAP NAP 24897 John F Kennedy Drive
38 Loan   1 Cityline Dover Self Storage 0.6% 100.0% CREFI CREFI Group 2 NAP (Main Site) 2171 Palomino Road, (Satellite) 1710 Virginia Avenue, (Satellite) 4411 Fox Run Road and (Satellite) 419 Pattison Street
39 Loan 121 1 2200 Fairwood 0.6% 100.0% CREFI CREFI NAP NAP 2200 Fairwood Avenue
40 Loan 122, 123 1 Hampton Inn Texarkana 0.5% 100.0% JPMCB JPMCB NAP NAP 5302 Crossroads Parkway
41 Loan 124 1 Signal Mountain Self Storage 0.5% 100.0% CREFI CREFI NAP NAP 3507 West Road
42 Loan 125, 126, 127 1 30 Main Street 0.4% 100.0% DBRI GACC NAP NAP 30 Main Street
43 Loan   1 Rustic Hills MHC 0.2% 100.0% CREFI CREFI NAP NAP 5144 US Highway 250 North
44 Loan   1 1060 Bedford Ave 0.2% 100.0% CREFI CREFI Group 3 NAP 1060 Bedford Avenue

 

A-1-2 

 

 

Benchmark 2022-B33 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 Year Renovated Number of Units Unit of Measure Loan Per Unit ($)
                               
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire Los Angeles Los Angeles California 90017 Office CBD/Data Center 1967 1992 661,553 SF 588.39
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue New York New York New York 10022 Office CBD 1977 2021 1,675,659 SF 431.65
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio Detroit Wayne Michigan 48226 Various Various Various Various 2,694,627 SF 159.58
3.001 Property   1 First National Building Detroit Wayne Michigan 48226 Office CBD 1921 2010 800,119 SF  
3.002 Property   1 The Qube Detroit Wayne Michigan 48226 Office CBD 1958 2011 522,702 SF  
3.003 Property   1 Chrysler House Detroit Wayne Michigan 48226 Office CBD 1919 2013 343,488 SF  
3.004 Property   1 1001 Woodward Detroit Wayne Michigan 48226 Office CBD 1965 2013 319,039 SF  
3.005 Property   1 One Woodward Detroit Wayne Michigan 48226 Office CBD 1962 2013 370,257 SF  
3.006 Property   1 The Z Garage Detroit Wayne Michigan 48226 Other Parking Garage 2013 2015-2016 1,351 Units  
3.007 Property   1 Two Detroit Garage Detroit Wayne Michigan 48226 Other Parking Garage 2002 2015-2016 1,106 Units  
3.008 Property   1 1505 & 1515 Woodward Detroit Wayne Michigan 48226 Office CBD 1925 2018 141,741 SF  
3.009 Property   1 1001 Brush Street Detroit Wayne Michigan 48226 Other Parking Garage 1993 2015-2016 1,309 Units  
3.010 Property   1 The Assembly Detroit Wayne Michigan 48216 Mixed Use Multifamily/Office/Retail 1913 2019 32 Units  
3.011 Property   1 419 Fort Street Garage Detroit Wayne Michigan 48226 Other Parking Garage 2005 2015-2016 637 Units  
3.012 Property   1 Vinton Detroit Wayne Michigan 48226 Mixed Use Multifamily/Retail 1917 2018 21 Units  
3.013 Property   1 1401 First Street Detroit Wayne Michigan 48226 Other Parking Garage 1976 2017 633 Units  
3.014 Property   1 Lane Bryant Building Detroit Wayne Michigan 48226 Office CBD 1917 2018 31,695 SF  
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage Rancho Mirage Riverside California 92270 Hospitality Full Service 1988 2013-2014 244 Rooms 241,393.44
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets Miramar Beach Walton Florida 32550 Retail Outlet Center 1986, 1995, 1999, 2000, 2007 NAP 435,156 SF 321.72
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 Various Various Various Various Various Various Various Various 1,603,784 SF 53.62
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL Effingham Effingham Illinois 62401 Industrial Flex 1971 2010 1,233,800 SF  
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO Farmington Saint Francois Missouri 63640 Retail Single Tenant 1995 NAP 62,058 SF  
6.003 Property   1 Kroger- Clarkston, MI Clarkston Oakland Michigan 48346 Retail Single Tenant 1989 NAP 57,392 SF  
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC Lincolnton Lincoln North Carolina 28092 Retail Single Tenant 2011 NAP 14,550 SF  
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX Corpus Christi Nueces Texas 78415 Office Medical 1995 2018 27,717 SF  
6.006 Property 46 1 Walgreens - Greenville (North), SC Greenville Greenville South Carolina 29607 Retail Single Tenant 2005 NAP 14,523 SF  
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL Orland Park Cook Illinois 60467 Retail Single Tenant 2009 NAP 14,820 SF  
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK Tulsa Tulsa Oklahoma 74112 Retail Single Tenant 2011 NAP 13,225 SF  
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY Mattydale Onondaga New York 13211 Retail Single Tenant 1999 NAP 10,908 SF  
6.010 Property 48 1 Walgreens- Shawnee, KS Shawnee Johnson Kansas 66226 Retail Single Tenant 2009 NAP 14,820 SF  
6.011 Property   1 Walgreens - Watervliet (2nd), NY Watervliet Albany New York 12189 Retail Single Tenant 2000 NAP 12,738 SF  
6.012 Property 49 1 Walgreens - El Dorado, AR El Dorado Union Arkansas 71730 Retail Single Tenant 2006 NAP 14,820 SF  
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA Saint Amant Ascension Louisiana 70774 Retail Single Tenant 2017 NAP 10,640 SF  
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA Powder Springs Cobb Georgia 30127 Retail Single Tenant 1997 NAP 10,735 SF  
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH Batavia Clermont Ohio 45103 Retail Single Tenant 2020 NAP 10,000 SF  
6.016 Property   1 Sherwin Williams - Waunakee (County), WI Waunakee Dane Wisconsin 53597 Retail Single Tenant 2021 NAP 3,525 SF  
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN South Bend St. Joseph Indiana 46616 Retail Single Tenant 2017 NAP 8,320 SF  
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA Zachary East Baton Rouge Parish Louisiana 70791 Retail Single Tenant 2016 NAP 9,026 SF  
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT Vernon Tolland Connecticut 06066 Retail Single Tenant 1981 NAP 6,652 SF  
6.020 Property   1 Dollar General - Russellville (State 124), AR Russellville Pope Arkansas 72802 Retail Single Tenant 2013 NAP 9,100 SF  
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA Uniontown Fayette Pennsylvania 15401 Retail Single Tenant 2020 NAP 7,489 SF  
6.022 Property   1 Dollar General - Tulsa (41st), OK Tulsa Tulsa Oklahoma 74107 Retail Single Tenant 2012 NAP 9,026 SF  
6.023 Property   1 Dollar General - Cordova (Dexter), TN Cordova Shelby Tennessee 38016 Retail Single Tenant 2005 NAP 9,303 SF  
6.024 Property   1 Dollar Tree - Apollo (North), PA Apollo Armstrong Pennsylvania 15613 Retail Single Tenant 1972 2016 9,583 SF  
6.025 Property   1 Dollar General - Toledo (McCord), OH Toledo Lucas Ohio 43615 Retail Single Tenant 2007 NAP 9,014 SF  
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution Various NAP 2,180,017 SF 63.30
7.001 Property   1 350 Anchor Mill Road New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2007 NAP 421,291 SF  
7.002 Property   1 301 Anchor Mill Road New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2002 NAP 335,046 SF  
7.003 Property 52 1 400 Ships Landing Way New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 1996 NAP 235,000 SF  
7.004 Property   1 800 Ships Landing Way New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2002 NAP 226,200 SF  
7.005 Property   1 6 Dock View Drive New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2000 NAP 201,079 SF  
7.006 Property   1 501 Ships Landing Way New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 1998 NAP 159,630 SF  
7.007 Property   1 250 Anchor Mill Road New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2004 NAP 106,800 SF  
7.008 Property   1 10 Dock View Drive New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2018 NAP 100,630 SF  
7.009 Property   1 7-23 Harbor View Drive New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 1999 NAP 68,067 SF  
7.010 Property   1 200 Anchor Mill Road New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2007 NAP 101,182 SF  
7.011 Property 53 1 300 Anchor Mill Road New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 1960 NAP 83,850 SF  
7.012 Property   1 27-55 Harbor View Drive New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 1990 NAP 68,453 SF  
7.013 Property   1 100 Ships Landing Way New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2001 NAP 44,800 SF  
7.014 Property   1 600 Ships Landing Way New Castle New Castle Delaware 19804 Industrial Warehouse/Distribution 2004 NAP 27,989 SF  
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson Chicago Cook Illinois 60606 Office CBD 1971 2016 481,801 SF 178.50
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre Glenarden Prince George’s Maryland 20706 Retail Anchored 2010-2012, 2015, 2017, 2019 NAP 712,091 SF 164.59
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ Plainsboro Middlesex New Jersey 08536 Office Suburban 1985, 1989, 1994 2013 731,104 SF 288.15
11 Loan 9, 67, 68 1 The Kirby Collection Houston Harris Texas 77098 Mixed Use Multifamily/Office/Retail 2018 NAP 534,338 SF 179.03
12 Loan 69, 70 1 Citrus Tower Riverside Riverside California 92501 Office Suburban 2012 NAP 137,122 SF 262.54
13 Loan 71, 72 1 The Monroe Center Hoboken Hudson New Jersey 07030 Office Suburban 1900, 1920 2011-2016 164,285 SF 206.96
14 Loan 9, 73, 74 1 JW Marriott Desert Springs Palm Desert Riverside California 92260 Hospitality Full Service 1987 2019 884 Rooms 144,796.38
15 Loan 75 1 200 Haven Avenue New York New York New York 10033 Multifamily Mid Rise 1941 1987 95 Units 289,473.68
16 Loan 76 1 Park Place Shopping Center Tukwila King Washington 98188 Retail Anchored 1996 NAP 153,454 SF 152.49
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit Bellevue King Washington 98004 Office CBD 2002, 2005, 2021 NAP 907,306 SF 360.41
18 Loan 83, 84 1 Exchange South Jacksonville Duval Florida 32256 Industrial Flex 1990, 1996 NAP 191,858 SF 113.63
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio Richmond Henrico Virginia Various Office Suburban Various NAP 559,915 SF 105.37
19.001 Property   1 Hillcrest Richmond Henrico Virginia 23226 Office Suburban 2000 NAP 97,061 SF  
19.002 Property   1 Arrington Richmond Henrico Virginia 23226 Office Suburban 2000 NAP 93,645 SF  
19.003 Property   1 Highland II Richmond Henrico Virginia 23226 Office Medical 1995 NAP 67,819 SF  
19.004 Property   1 Meridian Richmond Henrico Virginia 23226 Office Suburban 2001 NAP 58,114 SF  
19.005 Property 87 1 Bayberry Richmond Henrico Virginia 23226 Office Suburban 1988 NAP 46,052 SF  
19.006 Property   1 Highland I Richmond Henrico Virginia 23226 Office Suburban 1990 NAP 46,768 SF  
19.007 Property   1 Capstone Richmond Henrico Virginia 23226 Office Suburban 1998 NAP 39,478 SF  
19.008 Property   1 Forest Plaza I Richmond Henrico Virginia 23226 Office Suburban 1985 NAP 36,288 SF  
19.009 Property   1 Forest Plaza II Richmond Henrico Virginia 23226 Office Suburban 1986 NAP 32,139 SF  
19.010 Property   1 Utica Richmond Henrico Virginia 23294 Office Suburban 1984 NAP 29,581 SF  
19.011 Property   1 Willard Richmond Henrico Virginia 23294 Office Suburban 1982 NAP 12,970 SF  
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) Westlake Cuyahoga Ohio 44145 Retail Unanchored 2015 NAP 110,352 SF 176.43
21 Loan 95, 96 1 304 West 92nd Street New York New York New York 10025 Multifamily Mid Rise 1912 1989 125 Units 130,000.00
22 Loan 97 1 400 Industrial Parkway Norwalk Huron Ohio 44857 Industrial Manufacturing 2015, 2017 NAP 329,701 SF 48.83
23 Loan   4 East Village & Park Slope Portfolio Various Various New York Various Various Various Various Various 36 Units 430,555.56
23.001 Property   1 419 16th Street Brooklyn Kings New York 11215 Multifamily Low Rise 1920 2021 16 Units  

 

A-1-3 

 

 

Benchmark 2022-B33 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 Year Renovated Number of Units Unit of Measure Loan Per Unit ($)
                               
23.002 Property 98 1 405 E 6th Street New York New York New York 10009 Mixed Use Multifamily/Retail 1846 2021 5 Units  
23.003 Property 99, 100 1 197 E 7th Street New York New York New York 10009 Mixed Use Multifamily/Office 1910 NAP 11 Units  
23.004 Property   1 764 Union Street Brooklyn Kings New York 11215 Multifamily Low Rise 1920 2021 4 Units  
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio Various Various Various Various Retail Single Tenant Various Various 58,800 SF 227.89
24.001 Property   1 Walgreens Olathe Johnson Kansas 66062 Retail Single Tenant 2009 NAP 14,820 SF  
24.002 Property   1 O’Reilly Shoreline King Washington 98133 Retail Single Tenant 1959 2008 16,265 SF  
24.003 Property   1 Sherwin Williams - Austin Austin Travis Texas 78752 Retail Single Tenant 1966 NAP 12,805 SF  
24.004 Property   1 Firestone San Antonio Bexar Texas 78216 Retail Single Tenant 2020 NAP 6,116 SF  
24.005 Property   1 7-Eleven Winter Garden Orange Florida 34787 Retail Single Tenant 2004 NAP 4,794 SF  
24.006 Property   1 Sherwin Williams - New Braunfels New Braunfels Comal Texas 78130 Retail Single Tenant 2019 NAP 4,000 SF  
25 Loan 106, 107 3 Rosewood National Storage 3 Various Various Various Various Self Storage Self Storage Various NAP 169,281 SF 64.98
25.001 Property   1 Auburn (Dean) Auburn Lee Alabama 36830 Self Storage Self Storage 2003 NAP 59,541 SF  
25.002 Property   1 Biloxi Biloxi Harrison Mississippi 39531 Self Storage Self Storage 1980 NAP 74,846 SF  
25.003 Property   1 Auburn (Opelika) Auburn Lee Alabama 36830 Self Storage Self Storage 1985 NAP 34,894 SF  
26 Loan 108, 109 1 Plaza Hillcrest Thousand Oaks Ventura California 91360 Retail Anchored 1962 2002 33,708 SF 326.33
27 Loan   1 Turner Hill Marketplace Stonecrest DeKalb Georgia 30038 Retail Anchored 2001 NAP 124,294 SF 84.48
28 Loan 110 1 570 Nostrand Avenue Brooklyn Kings New York 11216 Mixed Use Multifamily/Retail 2021 NAP 27 Units 387,037.04
29 Loan 111 1 Sunrise Promenade Peoria Maricopa Arizona 85383 Retail Shadow Anchored 2020-2021 NAP 26,852 SF 372.41
30 Loan   1 Hampton Inn El Centro El Centro Imperial California 92243 Hospitality Limited Service 2016 NAP 108 Rooms 91,666.67
31 Loan 112 1 Emerald Building Liverpool Onondaga New York 13090 Industrial Warehouse/Distribution 1963 NAP 209,340 SF 46.19
32 Loan   2 CityLine Storage Sense Portfolio Various Various Various Various Self Storage Self Storage Various Various 74,821 SF 125.63
32.001 Property   1 Storage Sense - Metuchen Metuchen Middlesex New Jersey 08840 Self Storage Self Storage 2001, 2008 NAP 40,189 SF  
32.002 Property   1 Storage Sense - Memphis - Madison Memphis Shelby Tennessee 38104 Self Storage Self Storage 1960 2007 34,632 SF  
33 Loan 113, 114 2 Grove & Menahan Brooklyn Kings New York 11237 Multifamily Mid Rise 2021 NAP 26 Units 344,230.77
33.001 Property   1 375 Grove Brooklyn Kings New York 11237 Multifamily Mid Rise 2021 NAP 13 Units  
33.002 Property   1 322 Menahan Brooklyn Kings New York 11237 Multifamily Mid Rise 2021 NAP 13 Units  
34 Loan 115, 116 1 207 East 15th Street New York New York New York 10003 Multifamily Mid Rise 1930 NAP 59 Units 148,305.08
35 Loan 117 1 Balboa Apartments San Diego San Diego California 92101 Multifamily Mid Rise 2021 NAP 9 Units 876,352.70
36 Loan 118 1 901 Fair Oaks South Pasadena Los Angeles California 91030 Retail Unanchored 1975 2020 10,692 SF 710.81
37 Loan 119, 120 1 Moreno Valley Storage Moreno Valley Riverside California 92551 Self Storage Self Storage 2021 NAP 76,475 SF 98.07
38 Loan   1 Cityline Dover Self Storage Dover, York York Pennsylvania 17315 Self Storage Self Storage 1978-2006 NAP 95,237 SF 72.45
39 Loan 121 1 2200 Fairwood Columbus Franklin Ohio 43207 Industrial Warehouse/Distribution 1969 NAP 263,374 SF 23.92
40 Loan 122, 123 1 Hampton Inn Texarkana Texarkana Miller Arkansas 71854 Hospitality Limited Service 2013 NAP 89 Rooms 65,000.00
41 Loan 124 1 Signal Mountain Self Storage Chattanooga Hamilton Tennessee 37405 Self Storage Self Storage 2005 2018 61,959 SF 80.57
42 Loan 125, 126, 127 1 30 Main Street Southampton Suffolk New York 11968 Mixed Use Multifamily/Retail/Office 1995 2019 10,329 SF 387.26
43 Loan   1 Rustic Hills MHC Norwalk Huron Ohio 44857 Manufactured Housing Manufactured Housing 1974 NAP 138 Pads 18,115.94
44 Loan   1 1060 Bedford Ave Brooklyn Kings New York 11216 Retail Unanchored 2018 NAP 6,735 SF 371.20

 

A-1-4 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type
                  1   2   2    
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 80,000,000 80,000,000 80,000,000 2.77600% 0.02186% 2.75414% NAP 187,637.04 NAP 2,251,644.48 Interest Only - ARD
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 80,000,000 80,000,000 80,000,000 2.79196% 0.01561% 2.77635% NAP 188,715.81 NAP 2,264,589.72 Interest Only
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 80,000,000 80,000,000 80,000,000 3.77800% 0.06061% 3.71739% NAP 255,364.81 NAP 3,064,377.72 Interest Only
3.001 Property   1 First National Building 18,444,800 18,444,800 18,444,800                
3.002 Property   1 The Qube 11,728,000 11,728,000 11,728,000                
3.003 Property   1 Chrysler House 9,168,000 9,168,000 9,168,000                
3.004 Property   1 1001 Woodward 9,108,800 9,108,800 9,108,800                
3.005 Property   1 One Woodward 6,603,200 6,603,200 6,603,200                
3.006 Property   1 The Z Garage 5,396,800 5,396,800 5,396,800                
3.007 Property   1 Two Detroit Garage 4,084,800 4,084,800 4,084,800                
3.008 Property   1 1505 & 1515 Woodward 3,865,600 3,865,600 3,865,600                
3.009 Property   1 1001 Brush Street 3,262,400 3,262,400 3,262,400                
3.010 Property   1 The Assembly 2,552,000 2,552,000 2,552,000                
3.011 Property   1 419 Fort Street Garage 2,320,000 2,320,000 2,320,000                
3.012 Property   1 Vinton 1,400,000 1,400,000 1,400,000                
3.013 Property   1 1401 First Street 1,380,800 1,380,800 1,380,800                
3.014 Property   1 Lane Bryant Building 684,800 684,800 684,800                
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 58,900,000 58,900,000 58,900,000 5.09500% 0.01186% 5.08314% NAP 253,552.91 NAP 3,042,634.92 Interest Only
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 56,000,000 56,000,000 56,000,000 3.95900% 0.01311% 3.94589% NAP 187,319.35 NAP 2,247,832.20 Interest Only
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 56,000,000 56,000,000 56,000,000 3.45300% 0.01186% 3.44114% NAP 163,378.06 NAP 1,960,536.72 Interest Only
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 21,560,000 21,560,000 21,560,000                
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 3,906,977 3,906,977 3,906,977                
6.003 Property   1 Kroger- Clarkston, MI 2,962,791 2,962,791 2,962,791                
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC 2,865,116 2,865,116 2,865,116                
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX 2,539,535 2,539,535 2,539,535                
6.006 Property 46 1 Walgreens - Greenville (North), SC 2,539,535 2,539,535 2,539,535                
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL 2,513,488 2,513,488 2,513,488                
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 2,441,860 2,441,860 2,441,860                
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY 1,953,488 1,953,488 1,953,488                
6.010 Property 48 1 Walgreens- Shawnee, KS 1,937,209 1,937,209 1,937,209                
6.011 Property   1 Walgreens - Watervliet (2nd), NY 1,810,233 1,810,233 1,810,233                
6.012 Property 49 1 Walgreens - El Dorado, AR 1,211,163 1,211,163 1,211,163                
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA 709,767 709,767 709,767                
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA 709,767 709,767 709,767                
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH 696,744 696,744 696,744                
6.016 Property   1 Sherwin Williams - Waunakee (County), WI 673,953 673,953 673,953                
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN 667,442 667,442 667,442                
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA 625,116 625,116 625,116                
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 612,093 612,093 612,093                
6.020 Property   1 Dollar General - Russellville (State 124), AR 579,535 579,535 579,535                
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA 569,767 569,767 569,767                
6.022 Property   1 Dollar General - Tulsa (41st), OK 533,953 533,953 533,953                
6.023 Property   1 Dollar General - Cordova (Dexter), TN 481,860 481,860 481,860                
6.024 Property   1 Dollar Tree - Apollo (North), PA 449,302 449,302 449,302                
6.025 Property   1 Dollar General - Toledo (McCord), OH 449,302 449,302 449,302                
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 50,000,000 50,000,000 50,000,000 3.64950% 0.01186% 3.63764% NAP 154,174.48 NAP 1,850,093.76 Interest Only
7.001 Property   1 350 Anchor Mill Road 9,329,710 9,329,710 9,329,710                
7.002 Property   1 301 Anchor Mill Road 6,702,899 6,702,899 6,702,899                
7.003 Property 52 1 400 Ships Landing Way 5,579,710 5,579,710 5,579,710                
7.004 Property   1 800 Ships Landing Way 5,199,275 5,199,275 5,199,275                
7.005 Property   1 6 Dock View Drive 4,673,913 4,673,913 4,673,913                
7.006 Property   1 501 Ships Landing Way 3,478,261 3,478,261 3,478,261                
7.007 Property   1 250 Anchor Mill Road 2,789,855 2,789,855 2,789,855                
7.008 Property   1 10 Dock View Drive 2,318,841 2,318,841 2,318,841                
7.009 Property   1 7-23 Harbor View Drive 2,083,333 2,083,333 2,083,333                
7.010 Property   1 200 Anchor Mill Road 2,028,986 2,028,986 2,028,986                
7.011 Property 53 1 300 Anchor Mill Road 1,956,522 1,956,522 1,956,522                
7.012 Property   1 27-55 Harbor View Drive 1,865,942 1,865,942 1,865,942                
7.013 Property   1 100 Ships Landing Way 1,086,957 1,086,957 1,086,957                
7.014 Property   1 600 Ships Landing Way 905,797 905,797 905,797                
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 46,000,000 46,000,000 46,000,000 3.72000% 0.01186% 3.70814% NAP 144,580.56 NAP 1,734,966.72 Interest Only
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 42,200,000 42,200,000 42,200,000 3.39000% 0.01186% 3.37814% NAP 120,870.76 NAP 1,450,449.12 Interest Only
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 41,000,000 41,000,000 41,000,000 2.83800% 0.01186% 2.82614% NAP 98,311.74 NAP 1,179,740.88 Interest Only - ARD
11 Loan 9, 67, 68 1 The Kirby Collection 40,661,369 40,661,369 40,661,369 2.94000% 0.04061% 2.89939% NAP 101,003.97 NAP 1,212,047.64 Interest Only
12 Loan 69, 70 1 Citrus Tower 36,000,000 36,000,000 36,000,000 3.06200% 0.01186% 3.05014% NAP 93,135.83 NAP 1,117,629.96 Interest Only
13 Loan 71, 72 1 The Monroe Center 34,000,000 34,000,000 30,791,327 3.88000% 0.01186% 3.86814% 159,977.86 111,460.19 1,919,734.32 1,337,522.28 Interest Only, Amortizing Balloon
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 33,000,000 33,000,000 33,000,000 4.99500% 0.01186% 4.98314% NAP 139,270.31 NAP 1,671,243.72 Interest Only
15 Loan 75 1 200 Haven Avenue 27,500,000 27,500,000 27,500,000 3.95000% 0.01186% 3.93814% NAP 91,778.07 NAP 1,101,336.84 Interest Only
16 Loan 76 1 Park Place Shopping Center 23,400,000 23,400,000 23,400,000 3.52000% 0.01186% 3.50814% NAP 69,593.33 NAP 835,119.96 Interest Only
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 23,000,000 23,000,000 23,000,000 2.95200% 0.03561% 2.91639% NAP 57,365.83 NAP 688,389.96 Interest Only
18 Loan 83, 84 1 Exchange South 21,800,000 21,800,000 21,800,000 4.11000% 0.01186% 4.09814% NAP 75,702.01 NAP 908,424.12 Interest Only
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 20,000,000 20,000,000 20,000,000 3.48000% 0.01186% 3.46814% NAP 58,805.56 NAP 705,666.72 Interest Only
19.001 Property   1 Hillcrest 3,801,559 3,801,559 3,801,559                
19.002 Property   1 Arrington 3,573,465 3,573,465 3,573,465                
19.003 Property   1 Highland II 2,486,219 2,486,219 2,486,219                
19.004 Property   1 Meridian 2,337,959 2,337,959 2,337,959                
19.005 Property 87 1 Bayberry 1,634,670 1,634,670 1,634,670                
19.006 Property   1 Highland I 1,518,723 1,518,723 1,518,723                
19.007 Property   1 Capstone 1,436,989 1,436,989 1,436,989                
19.008 Property   1 Forest Plaza I 1,178,483 1,178,483 1,178,483                
19.009 Property   1 Forest Plaza II 988,405 988,405 988,405                
19.010 Property   1 Utica 794,526 794,526 794,526                
19.011 Property   1 Willard 249,002 249,002 249,002                
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 19,500,000 19,469,575 15,781,436 4.53600% 0.01186% 4.52414% 99,221.19 NAP 1,190,654.28 NAP Amortizing Balloon
21 Loan 95, 96 1 304 West 92nd Street 16,250,000 16,250,000 16,250,000 3.41000% 0.01186% 3.39814% NAP 46,818.43 NAP 561,821.16 Interest Only
22 Loan 97 1 400 Industrial Parkway 16,100,000 16,100,000 14,580,402 3.87800% 0.04186% 3.83614% 75,735.80 52,752.47 908,829.60 633,029.64 Interest Only, Amortizing Balloon
23 Loan   4 East Village & Park Slope Portfolio 15,500,000 15,500,000 15,500,000 4.32000% 0.01186% 4.30814% NAP 56,575.00 NAP 678,900.00 Interest Only
23.001 Property   1 419 16th Street 5,200,000 5,200,000 5,200,000                

 

A-1-5 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type
                  1   2   2    
23.002 Property 98 1 405 E 6th Street 4,200,000 4,200,000 4,200,000                
23.003 Property 99, 100 1 197 E 7th Street 3,100,000 3,100,000 3,100,000                
23.004 Property   1 764 Union Street 3,000,000 3,000,000 3,000,000                
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio 13,400,000 13,400,000 13,400,000 4.20000% 0.01186% 4.18814% NAP 47,551.39 NAP 570,616.68 Interest Only
24.001 Property   1 Walgreens 3,900,000 3,900,000 3,900,000                
24.002 Property   1 O’Reilly 2,800,000 2,800,000 2,800,000                
24.003 Property   1 Sherwin Williams - Austin 2,000,000 2,000,000 2,000,000                
24.004 Property   1 Firestone 1,850,000 1,850,000 1,850,000                
24.005 Property   1 7-Eleven 1,820,000 1,820,000 1,820,000                
24.006 Property   1 Sherwin Williams - New Braunfels 1,030,000 1,030,000 1,030,000                
25 Loan 106, 107 3 Rosewood National Storage 3 11,000,000 11,000,000 11,000,000 2.68900% 0.01186% 2.67714% NAP 24,991.52 NAP 299,898.24 Interest Only
25.001 Property   1 Auburn (Dean) 5,721,800 5,721,800 5,721,800                
25.002 Property   1 Biloxi 3,549,600 3,549,600 3,549,600                
25.003 Property   1 Auburn (Opelika) 1,728,600 1,728,600 1,728,600                
26 Loan 108, 109 1 Plaza Hillcrest 11,000,000 11,000,000 11,000,000 4.07900% 0.01186% 4.06714% NAP 37,910.15 NAP 454,921.80 Interest Only
27 Loan   1 Turner Hill Marketplace 10,500,000 10,500,000 10,500,000 3.56500% 0.01186% 3.55314% NAP 31,627.00 NAP 379,524.00 Interest Only
28 Loan 110 1 570 Nostrand Avenue 10,450,000 10,450,000 10,450,000 3.88000% 0.01186% 3.86814% NAP 34,257.62 NAP 411,091.44 Interest Only
29 Loan 111 1 Sunrise Promenade 10,000,000 10,000,000 9,269,378 3.95100% 0.01186% 3.93914% 47,459.47 33,382.29 569,513.64 400,587.48 Interest Only, Amortizing Balloon
30 Loan   1 Hampton Inn El Centro 9,900,000 9,900,000 9,900,000 4.21200% 0.01186% 4.20014% NAP 35,231.63 NAP 422,779.56 Interest Only
31 Loan 112 1 Emerald Building 9,668,931 9,668,931 9,668,931 3.88000% 0.01186% 3.86814% NAP 31,697.08 NAP 380,364.96 Interest Only
32 Loan   2 CityLine Storage Sense Portfolio 9,400,000 9,400,000 9,400,000 3.71000% 0.01186% 3.69814% NAP 29,465.30 NAP 353,583.60 Interest Only
32.001 Property   1 Storage Sense - Metuchen 5,049,000 5,049,000 5,049,000                
32.002 Property   1 Storage Sense - Memphis - Madison 4,351,000 4,351,000 4,351,000                
33 Loan 113, 114 2 Grove & Menahan 8,950,000 8,950,000 8,950,000 3.82000% 0.01186% 3.80814% NAP 28,886.54 NAP 346,638.48 Interest Only
33.001 Property   1 375 Grove 4,475,000 4,475,000 4,475,000                
33.002 Property   1 322 Menahan 4,475,000 4,475,000 4,475,000                
34 Loan 115, 116 1 207 East 15th Street 8,750,000 8,750,000 8,750,000 3.70300% 0.01186% 3.69114% NAP 27,376.06 NAP 328,512.72 Interest Only
35 Loan 117 1 Balboa Apartments 7,900,000 7,887,174 6,319,238 4.20000% 0.01186% 4.18814% 38,632.36 NAP 463,588.32 NAP Amortizing Balloon
36 Loan 118 1 901 Fair Oaks 7,600,000 7,600,000 7,600,000 3.89000% 0.01186% 3.87814% NAP 24,978.84 NAP 299,746.08 Interest Only
37 Loan 119, 120 1 Moreno Valley Storage 7,500,000 7,500,000 7,500,000 3.52600% 0.08061% 3.44539% NAP 22,343.58 NAP 268,122.96 Interest Only
38 Loan   1 Cityline Dover Self Storage 6,900,000 6,900,000 6,900,000 3.58000% 0.01186% 3.56814% NAP 20,870.90 NAP 250,450.80 Interest Only
39 Loan 121 1 2200 Fairwood 6,300,000 6,300,000 6,300,000 3.79000% 0.01186% 3.77814% NAP 20,173.85 NAP 242,086.20 Interest Only
40 Loan 122, 123 1 Hampton Inn Texarkana 5,785,000 5,785,000 4,804,665 5.30800% 0.01186% 5.29614% 32,153.12 NAP 385,837.44 NAP Amortizing Balloon
41 Loan 124 1 Signal Mountain Self Storage 5,000,000 4,992,007 4,017,829 4.33000% 0.01186% 4.31814% 24,831.73 NAP 297,980.76 NAP Amortizing Balloon
42 Loan 125, 126, 127 1 30 Main Street 4,000,000 4,000,000 4,000,000 3.49000% 0.01186% 3.47814% NAP 11,794.91 NAP 141,538.92 Interest Only
43 Loan   1 Rustic Hills MHC 2,500,000 2,500,000 2,500,000 3.96000% 0.01186% 3.94814% NAP 8,364.58 NAP 100,374.96 Interest Only
44 Loan   1 1060 Bedford Ave 2,500,000 2,500,000 2,500,000 3.97000% 0.01186% 3.95814% NAP 8,385.71 NAP 100,628.52 Interest Only

 

A-1-6 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) 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 First Payment Date
                                 
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire Yes Actual/360 120 118 120 118 0 0 12/22/2021 2 6 2/6/2022
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue No Actual/360 120 118 120 118 0 0 12/10/2021 2 9 2/9/2022
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio No Actual/360 84 82 84 82 0 0 12/28/2021 2 1 2/1/2022
3.001 Property   1 First National Building                        
3.002 Property   1 The Qube                        
3.003 Property   1 Chrysler House                        
3.004 Property   1 1001 Woodward                        
3.005 Property   1 One Woodward                        
3.006 Property   1 The Z Garage                        
3.007 Property   1 Two Detroit Garage                        
3.008 Property   1 1505 & 1515 Woodward                        
3.009 Property   1 1001 Brush Street                        
3.010 Property   1 The Assembly                        
3.011 Property   1 419 Fort Street Garage                        
3.012 Property   1 Vinton                        
3.013 Property   1 1401 First Street                        
3.014 Property   1 Lane Bryant Building                        
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage No Actual/360 60 59 60 59 0 0 1/24/2022 1 6 3/6/2022
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets No Actual/360 120 120 120 120 0 0 2/10/2022 0 1 4/1/2022
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 No Actual/360 60 58 60 58 0 0 12/22/2021 2 1 2/1/2022
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                        
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                        
6.003 Property   1 Kroger- Clarkston, MI                        
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC                        
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX                        
6.006 Property 46 1 Walgreens - Greenville (North), SC                        
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL                        
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                        
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY                        
6.010 Property 48 1 Walgreens- Shawnee, KS                        
6.011 Property   1 Walgreens - Watervliet (2nd), NY                        
6.012 Property 49 1 Walgreens - El Dorado, AR                        
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA                        
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA                        
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH                        
6.016 Property   1 Sherwin Williams - Waunakee (County), WI                        
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN                        
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA                        
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                        
6.020 Property   1 Dollar General - Russellville (State 124), AR                        
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA                        
6.022 Property   1 Dollar General - Tulsa (41st), OK                        
6.023 Property   1 Dollar General - Cordova (Dexter), TN                        
6.024 Property   1 Dollar Tree - Apollo (North), PA                        
6.025 Property   1 Dollar General - Toledo (McCord), OH                        
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park No Actual/360 120 119 120 119 0 0 1/28/2022 1 6 3/6/2022
7.001 Property   1 350 Anchor Mill Road                        
7.002 Property   1 301 Anchor Mill Road                        
7.003 Property 52 1 400 Ships Landing Way                        
7.004 Property   1 800 Ships Landing Way                        
7.005 Property   1 6 Dock View Drive                        
7.006 Property   1 501 Ships Landing Way                        
7.007 Property   1 250 Anchor Mill Road                        
7.008 Property   1 10 Dock View Drive                        
7.009 Property   1 7-23 Harbor View Drive                        
7.010 Property   1 200 Anchor Mill Road                        
7.011 Property 53 1 300 Anchor Mill Road                        
7.012 Property   1 27-55 Harbor View Drive                        
7.013 Property   1 100 Ships Landing Way                        
7.014 Property   1 600 Ships Landing Way                        
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson No Actual/360 120 119 120 119 0 0 1/31/2022 1 6 3/6/2022
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre No Actual/360 120 118 120 118 0 0 12/23/2021 2 6 2/6/2022
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ Yes Actual/360 60 56 60 56 0 0 11/5/2021 4 6 12/6/2021
11 Loan 9, 67, 68 1 The Kirby Collection No Actual/360 120 118 120 118 0 0 12/23/2021 2 6 2/6/2022
12 Loan 69, 70 1 Citrus Tower No Actual/360 120 118 120 118 0 0 12/22/2021 2 6 2/6/2022
13 Loan 71, 72 1 The Monroe Center No Actual/360 60 59 120 119 360 360 1/28/2022 1 6 3/6/2022
14 Loan 9, 73, 74 1 JW Marriott Desert Springs No Actual/360 60 58 60 58 0 0 12/22/2021 2 6 2/6/2022
15 Loan 75 1 200 Haven Avenue No Actual/360 120 119 120 119 0 0 1/31/2022 1 6 3/6/2022
16 Loan 76 1 Park Place Shopping Center No Actual/360 120 119 120 119 0 0 1/31/2022 1 6 3/6/2022
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit No Actual/360 86 83 86 83 0 0 12/10/2021 3 6 1/6/2022
18 Loan 83, 84 1 Exchange South No Actual/360 120 119 120 119 0 0 1/27/2022 1 6 3/6/2022
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio No Actual/360 60 57 60 57 0 0 12/1/2021 3 6 1/6/2022
19.001 Property   1 Hillcrest                        
19.002 Property   1 Arrington                        
19.003 Property   1 Highland II                        
19.004 Property   1 Meridian                        
19.005 Property 87 1 Bayberry                        
19.006 Property   1 Highland I                        
19.007 Property   1 Capstone                        
19.008 Property   1 Forest Plaza I                        
19.009 Property   1 Forest Plaza II                        
19.010 Property   1 Utica                        
19.011 Property   1 Willard                        
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) No Actual/360 0 0 120 119 360 359 2/4/2022 1 6 3/6/2022
21 Loan 95, 96 1 304 West 92nd Street No Actual/360 120 119 120 119 0 0 2/1/2022 1 6 3/6/2022
22 Loan 97 1 400 Industrial Parkway No Actual/360 60 58 120 118 360 360 12/27/2021 2 6 2/6/2022
23 Loan   4 East Village & Park Slope Portfolio No Actual/360 120 119 120 119 0 0 1/18/2022 1 6 3/6/2022
23.001 Property   1 419 16th Street                        

 

A-1-7 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) 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 First Payment Date
                                 
23.002 Property 98 1 405 E 6th Street                        
23.003 Property 99, 100 1 197 E 7th Street                        
23.004 Property   1 764 Union Street                        
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio No Actual/360 120 117 120 117 0 0 11/30/2021 3 6 1/6/2022
24.001 Property   1 Walgreens                        
24.002 Property   1 O’Reilly                        
24.003 Property   1 Sherwin Williams - Austin                        
24.004 Property   1 Firestone                        
24.005 Property   1 7-Eleven                        
24.006 Property   1 Sherwin Williams - New Braunfels                        
25 Loan 106, 107 3 Rosewood National Storage 3 No Actual/360 120 118 120 118 0 0 12/16/2021 2 6 2/6/2022
25.001 Property   1 Auburn (Dean)                        
25.002 Property   1 Biloxi                        
25.003 Property   1 Auburn (Opelika)                        
26 Loan 108, 109 1 Plaza Hillcrest No Actual/360 120 119 120 119 0 0 1/31/2022 1 11 3/11/2022
27 Loan   1 Turner Hill Marketplace No Actual/360 120 119 120 119 0 0 1/21/2022 1 1 3/1/2022
28 Loan 110 1 570 Nostrand Avenue No Actual/360 120 119 120 119 0 0 2/2/2022 1 6 3/6/2022
29 Loan 111 1 Sunrise Promenade No Actual/360 72 71 120 119 360 360 1/28/2022 1 1 3/1/2022
30 Loan   1 Hampton Inn El Centro No Actual/360 120 119 120 119 0 0 1/18/2022 1 6 3/6/2022
31 Loan 112 1 Emerald Building No Actual/360 60 59 60 59 0 0 1/24/2022 1 6 3/6/2022
32 Loan   2 CityLine Storage Sense Portfolio No Actual/360 120 118 120 118 0 0 12/10/2021 2 6 2/6/2022
32.001 Property   1 Storage Sense - Metuchen                        
32.002 Property   1 Storage Sense - Memphis - Madison                        
33 Loan 113, 114 2 Grove & Menahan No Actual/360 120 119 120 119 0 0 1/31/2022 1 6 3/6/2022
33.001 Property   1 375 Grove                        
33.002 Property   1 322 Menahan                        
34 Loan 115, 116 1 207 East 15th Street No Actual/360 120 119 120 119 0 0 1/31/2022 1 1 3/1/2022
35 Loan 117 1 Balboa Apartments No Actual/360 0 0 120 119 360 359 1/26/2022 1 6 3/6/2022
36 Loan 118 1 901 Fair Oaks No Actual/360 120 118 120 118 0 0 12/13/2021 2 6 2/6/2022
37 Loan 119, 120 1 Moreno Valley Storage No Actual/360 120 119 120 119 0 0 1/18/2022 1 6 3/6/2022
38 Loan   1 Cityline Dover Self Storage No Actual/360 120 118 120 118 0 0 12/8/2021 2 6 2/6/2022
39 Loan 121 1 2200 Fairwood No Actual/360 120 119 120 119 0 0 1/28/2022 1 6 3/6/2022
40 Loan 122, 123 1 Hampton Inn Texarkana No Actual/360 0 0 120 120 360 360 2/3/2022 0 1 4/1/2022
41 Loan 124 1 Signal Mountain Self Storage No Actual/360 0 0 120 119 360 359 1/28/2022 1 6 3/6/2022
42 Loan 125, 126, 127 1 30 Main Street No Actual/360 120 119 120 119 0 0 2/1/2022 1 6 3/6/2022
43 Loan   1 Rustic Hills MHC No Actual/360 60 59 60 59 0 0 2/1/2022 1 6 3/6/2022
44 Loan   1 1060 Bedford Ave No Actual/360 120 119 120 119 0 0 2/2/2022 1 6 3/6/2022

 

A-1-8 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description
                    3          
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire NAP 1/6/2032 1/6/2035 0 0 L(26),D(87),O(7) 52,164,978 16,537,821 35,627,157 9/30/2021 T-12
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue NAP 1/9/2032 NAP 0 0 L(26),D(87),O(7) 155,075,181 65,527,372 89,547,809 9/30/2021 T-12
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio NAP 1/1/2029 NAP 0 0 L(25),YM1(55),O(4) 94,411,832 38,816,129 55,595,704 9/30/2021 T-12
3.001 Property   1 First National Building             22,551,474 7,938,854 14,612,620 9/30/2021 T-12
3.002 Property   1 The Qube             14,707,641 5,790,499 8,917,143 9/30/2021 T-12
3.003 Property   1 Chrysler House             12,759,457 4,680,984 8,078,473 9/30/2021 T-12
3.004 Property   1 1001 Woodward             10,555,797 4,308,564 6,247,232 9/30/2021 T-12
3.005 Property   1 One Woodward             9,580,713 5,058,111 4,522,603 9/30/2021 T-12
3.006 Property   1 The Z Garage             4,801,718 2,228,996 2,572,721 9/30/2021 T-12
3.007 Property   1 Two Detroit Garage             4,309,151 1,354,872 2,954,279 9/30/2021 T-12
3.008 Property   1 1505 & 1515 Woodward             3,786,664 1,707,296 2,079,368 9/30/2021 T-12
3.009 Property   1 1001 Brush Street             3,432,603 1,548,603 1,883,999 9/30/2021 T-12
3.010 Property   1 The Assembly             2,452,754 1,516,450 936,305 9/30/2021 T-12
3.011 Property   1 419 Fort Street Garage             2,416,343 903,473 1,512,869 9/30/2021 T-12
3.012 Property   1 Vinton             1,153,612 860,060 293,552 9/30/2021 T-12
3.013 Property   1 1401 First Street             1,159,626 598,814 560,813 9/30/2021 T-12
3.014 Property   1 Lane Bryant Building             744,281 320,553 423,728 9/30/2021 T-12
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP 2/6/2027 NAP 0 0 L(25),D(30),O(5) 38,076,314 31,600,293 6,476,021 12/31/2021 T-12
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP 3/1/2032 NAP 0 0 L(24),D(90),O(6) 23,174,515 4,562,537 18,611,978 11/30/2021 T-12
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 NAP 1/1/2027 NAP 5 5 L(26),D(29),O(5) NAV NAV NAV NAV NAV
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL             NAV NAV NAV NAV NAV
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO             NAV NAV NAV NAV NAV
6.003 Property   1 Kroger- Clarkston, MI             NAV NAV NAV NAV NAV
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC             NAV NAV NAV NAV NAV
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX             NAV NAV NAV NAV NAV
6.006 Property 46 1 Walgreens - Greenville (North), SC             NAV NAV NAV NAV NAV
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL             NAV NAV NAV NAV NAV
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK             NAV NAV NAV NAV NAV
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY             NAV NAV NAV NAV NAV
6.010 Property 48 1 Walgreens- Shawnee, KS             NAV NAV NAV NAV NAV
6.011 Property   1 Walgreens - Watervliet (2nd), NY             NAV NAV NAV NAV NAV
6.012 Property 49 1 Walgreens - El Dorado, AR             NAV NAV NAV NAV NAV
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA             NAV NAV NAV NAV NAV
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA             NAV NAV NAV NAV NAV
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH             NAV NAV NAV NAV NAV
6.016 Property   1 Sherwin Williams - Waunakee (County), WI             NAV NAV NAV NAV NAV
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN             NAV NAV NAV NAV NAV
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA             NAV NAV NAV NAV NAV
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT             NAV NAV NAV NAV NAV
6.020 Property   1 Dollar General - Russellville (State 124), AR             NAV NAV NAV NAV NAV
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA             NAV NAV NAV NAV NAV
6.022 Property   1 Dollar General - Tulsa (41st), OK             NAV NAV NAV NAV NAV
6.023 Property   1 Dollar General - Cordova (Dexter), TN             NAV NAV NAV NAV NAV
6.024 Property   1 Dollar Tree - Apollo (North), PA             NAV NAV NAV NAV NAV
6.025 Property   1 Dollar General - Toledo (McCord), OH             NAV NAV NAV NAV NAV
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 14,588,352 3,593,010 10,995,342 11/30/2021 T-12
7.001 Property   1 350 Anchor Mill Road             2,714,828 648,904 2,065,924 11/30/2021 T-12
7.002 Property   1 301 Anchor Mill Road             2,063,290 510,567 1,552,723 11/30/2021 T-12
7.003 Property 52 1 400 Ships Landing Way             1,459,757 405,751 1,054,007 11/30/2021 T-12
7.004 Property   1 800 Ships Landing Way             1,555,729 387,481 1,168,248 11/30/2021 T-12
7.005 Property   1 6 Dock View Drive             1,477,509 266,438 1,211,071 11/30/2021 T-12
7.006 Property   1 501 Ships Landing Way             998,980 317,272 681,707 11/30/2021 T-12
7.007 Property   1 250 Anchor Mill Road             861,207 195,437 665,770 11/30/2021 T-12
7.008 Property   1 10 Dock View Drive             699,152 157,793 541,360 11/30/2021 T-12
7.009 Property   1 7-23 Harbor View Drive             569,908 98,535 471,373 11/30/2021 T-12
7.010 Property   1 200 Anchor Mill Road             631,087 181,826 449,261 11/30/2021 T-12
7.011 Property 53 1 300 Anchor Mill Road             631,044 205,491 425,553 11/30/2021 T-12
7.012 Property   1 27-55 Harbor View Drive             614,614 102,143 512,471 11/30/2021 T-12
7.013 Property   1 100 Ships Landing Way             311,247 91,375 219,873 11/30/2021 T-12
7.014 Property   1 600 Ships Landing Way             0 23,999 (23,999) 11/30/2021 T-12
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 16,959,255 7,668,040 9,291,215 9/30/2021 T-12
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre NAP 1/6/2032 NAP 0 0 L(26),D(90),O(4) 13,876,148 5,185,800 8,690,348 10/31/2021 T-12
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP 11/6/2026 4/6/2031 0 0 L(28),D(27),O(5) 32,583,672 13,724,187 18,859,485 9/30/2021 T-12
11 Loan 9, 67, 68 1 The Kirby Collection NAP 1/6/2032 NAP 0 0 L(26),D(89),O(5) 17,763,549 8,353,296 9,410,252 9/30/2021 T-12
12 Loan 69, 70 1 Citrus Tower NAP 1/6/2032 NAP 0 0 L(26),D(90),O(4) 5,833,388 1,655,588 4,177,800 10/31/2021 T-12
13 Loan 71, 72 1 The Monroe Center 3/6/2027 2/6/2032 NAP 0 0 L(25),D(91),O(4) 4,013,776 1,088,435 2,925,341 10/31/2021 T-12
14 Loan 9, 73, 74 1 JW Marriott Desert Springs NAP 1/6/2027 NAP 0 0 L(26),D(29),O(5) 74,860,661 62,239,745 12,620,916 12/31/2021 T-12
15 Loan 75 1 200 Haven Avenue NAP 2/6/2032 NAP 0 0 L(25),D(92),O(3) 2,912,981 1,203,368 1,709,613 12/31/2021 T-12
16 Loan 76 1 Park Place Shopping Center NAP 2/6/2032 NAP 0 0 L(25),D(90),O(5) 3,194,290 765,630 2,428,660 9/30/2021 T-12
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit NAP 2/6/2029 NAP 0 0 L(24),YM1(3),DorYM1(52),O(7) 28,769,626 7,919,733 20,849,893 12/31/2020 T-12
18 Loan 83, 84 1 Exchange South NAP 2/6/2032 NAP 0 0 L(25),D(92),O(3) 2,818,905 725,085 2,093,820 10/31/2021 T-12
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio NAP 12/6/2026 NAP 0 0 L(27),D(28),O(5) 10,830,431 3,962,431 6,868,000 9/30/2021 T-12
19.001 Property   1 Hillcrest             1,864,069 624,737 1,239,332 9/30/2021 T-12
19.002 Property   1 Arrington             1,955,196 659,263 1,295,933 9/30/2021 T-12
19.003 Property   1 Highland II             1,222,061 482,575 739,486 9/30/2021 T-12
19.004 Property   1 Meridian             1,269,782 428,106 841,677 9/30/2021 T-12
19.005 Property 87 1 Bayberry             908,041 344,175 563,867 9/30/2021 T-12
19.006 Property   1 Highland I             889,727 355,427 534,300 9/30/2021 T-12
19.007 Property   1 Capstone             907,421 294,977 612,444 9/30/2021 T-12
19.008 Property   1 Forest Plaza I             580,982 265,183 315,799 9/30/2021 T-12
19.009 Property   1 Forest Plaza II             627,677 255,470 372,207 9/30/2021 T-12
19.010 Property   1 Utica             443,694 201,512 242,182 9/30/2021 T-12
19.011 Property   1 Willard             161,781 51,006 110,775 9/30/2021 T-12
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 3/6/2022 2/6/2032 NAP 0 0 L(25),D(89),O(6) 3,107,907 1,414,229 1,693,678 12/31/2021 T-12
21 Loan 95, 96 1 304 West 92nd Street NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 3,093,619 1,700,071 1,393,548 11/30/2021 T-12
22 Loan 97 1 400 Industrial Parkway 2/6/2027 1/6/2032 NAP 0 0 YM1(26),DorYM1(88),O(6) NAV NAV NAV NAV NAV
23 Loan   4 East Village & Park Slope Portfolio NAP 2/6/2032 NAP 0 0 L(25),D(92),O(3) NAV NAV NAV NAV NAV
23.001 Property   1 419 16th Street             NAV NAV NAV NAV NAV

 

A-1-9 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description
                    3          
23.002 Property 98 1 405 E 6th Street             NAV NAV NAV NAV NAV
23.003 Property 99, 100 1 197 E 7th Street             NAV NAV NAV NAV NAV
23.004 Property   1 764 Union Street             NAV NAV NAV NAV NAV
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAP 12/6/2031 NAP 0 0 L(27),D(90),O(3) NAV NAV NAV NAV NAV
24.001 Property   1 Walgreens             NAV NAV NAV NAV NAV
24.002 Property   1 O’Reilly             NAV NAV NAV NAV NAV
24.003 Property   1 Sherwin Williams - Austin             NAV NAV NAV NAV NAV
24.004 Property   1 Firestone             NAV NAV NAV NAV NAV
24.005 Property   1 7-Eleven             NAV NAV NAV NAV NAV
24.006 Property   1 Sherwin Williams - New Braunfels             NAV NAV NAV NAV NAV
25 Loan 106, 107 3 Rosewood National Storage 3 NAP 1/6/2032 NAP 0 0 L(26),D(90),O(4) 1,915,990 558,977 1,357,014 10/31/2021 T-12
25.001 Property   1 Auburn (Dean)             NAV NAV NAV NAV NAV
25.002 Property   1 Biloxi             NAV NAV NAV NAV NAV
25.003 Property   1 Auburn (Opelika)             NAV NAV NAV NAV NAV
26 Loan 108, 109 1 Plaza Hillcrest NAP 2/11/2032 NAP 0 0 L(25),D(89),O(6) 1,420,621 330,429 1,090,192 9/30/2021 T-12
27 Loan   1 Turner Hill Marketplace NAP 2/1/2032 NAP 0 0 L(25),D(88),O(7) 1,524,873 222,324 1,302,549 9/30/2021 T-12
28 Loan 110 1 570 Nostrand Avenue NAP 2/6/2032 NAP 0 0 L(25),D(92),O(3) NAV NAV NAV NAV NAV
29 Loan 111 1 Sunrise Promenade 3/1/2028 2/1/2032 NAP 0 0 L(25),YM1(89),O(6) NAV NAV NAV NAV NAV
30 Loan   1 Hampton Inn El Centro NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 4,227,754 2,121,342 2,106,411 9/30/2021 T-12
31 Loan 112 1 Emerald Building NAP 2/6/2027 NAP 0 0 L(7),YM1(48),O(5) 1,316,345 261,970 1,054,374 12/31/2021 T-12
32 Loan   2 CityLine Storage Sense Portfolio NAP 1/6/2032 NAP 0 0 L(26),D(90),O(4) 1,296,194 511,997 784,197 10/31/2021 T-12
32.001 Property   1 Storage Sense - Metuchen             669,363 270,235 399,128 10/31/2021 T-12
32.002 Property   1 Storage Sense - Memphis - Madison             626,831 241,762 385,068 10/31/2021 T-12
33 Loan 113, 114 2 Grove & Menahan NAP 2/6/2032 NAP 0 0 L(25),YM1(92),O(3) 581,350 125,450 455,900 12/31/2021 T-3 Ann
33.001 Property   1 375 Grove             301,629 63,054 238,575 12/31/2021 T-3 Ann
33.002 Property   1 322 Menahan             279,721 62,396 217,325 12/31/2021 T-3 Ann
34 Loan 115, 116 1 207 East 15th Street NAP 2/1/2032 NAP 0 0 L(25),D(92),O(3) 1,221,590 638,067 583,523 12/31/2021 T-12
35 Loan 117 1 Balboa Apartments 3/6/2022 2/6/2032 NAP 0 0 L(25),D(91),O(4) 781,692 87,998 693,694 12/31/2021 T-7 Ann
36 Loan 118 1 901 Fair Oaks NAP 1/6/2032 NAP 0 0 L(26),D(89),O(5) NAV NAV NAV NAV NAV
37 Loan 119, 120 1 Moreno Valley Storage NAP 2/6/2032 NAP 0 0 L(25),D(90),O(5) 1,091,676 264,000 827,675 12/31/2021 T-3 Ann
38 Loan   1 Cityline Dover Self Storage NAP 1/6/2032 NAP 0 0 L(26),D(90),O(4) 925,573 328,288 597,285 10/31/2021 T-12
39 Loan 121 1 2200 Fairwood NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 489,634 198,088 291,546 11/30/2021 T-12
40 Loan 122, 123 1 Hampton Inn Texarkana 4/1/2022 3/1/2032 NAP 0 0 L(25),YM1(92),O(3) 2,177,796 1,404,801 772,995 12/31/2021 T-12
41 Loan 124 1 Signal Mountain Self Storage 3/6/2022 2/6/2032 NAP 0 0 L(25),D(91),O(4) 588,259 228,095 360,163 11/30/2021 T-12
42 Loan 125, 126, 127 1 30 Main Street NAP 2/6/2032 NAP 0 0 L(25),D(91),O(4) 782,214 142,835 639,379 11/8/2021 T-11 Ann
43 Loan   1 Rustic Hills MHC NAP 2/6/2027 NAP 0 0 L(25),YM1(32),O(3) 679,571 340,777 338,794 11/30/2021 T-12
44 Loan   1 1060 Bedford Ave NAP 2/6/2032 NAP 0 0 L(25),D(92),O(3) 228,606 8,899 219,707 11/30/2021 T-12

 

A-1-10 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
                               
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 50,864,916 16,294,726 34,570,190 12/31/2020 T-12 47,132,520 15,521,713 31,610,806 12/31/2019 T-12 88.8%
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 155,490,755 66,551,536 88,939,219 12/31/2020 T-12 147,502,669 64,986,057 82,516,612 12/31/2019 T-12 93.5%
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 93,320,219 39,225,160 54,095,059 12/31/2020 T-12 93,601,628 46,392,886 47,208,742 12/31/2019 T-12 87.7%
3.001 Property   1 First National Building 22,547,728 8,456,198 14,091,530 12/31/2020 T-12 20,058,038 10,571,414 9,486,624 12/31/2019 T-12 94.7%
3.002 Property   1 The Qube 13,634,388 5,413,327 8,221,061 12/31/2020 T-12 14,915,740 6,855,771 8,059,969 12/31/2019 T-12 91.4%
3.003 Property   1 Chrysler House 12,740,351 4,791,380 7,948,971 12/31/2020 T-12 12,726,060 5,918,699 6,807,361 12/31/2019 T-12 79.0%
3.004 Property   1 1001 Woodward 10,057,399 4,514,822 5,542,577 12/31/2020 T-12 11,842,228 5,715,799 6,126,429 12/31/2019 T-12 87.0%
3.005 Property   1 One Woodward 10,265,419 5,233,052 5,032,367 12/31/2020 T-12 10,637,962 6,451,321 4,186,641 12/31/2019 T-12 92.4%
3.006 Property   1 The Z Garage 5,379,578 2,245,209 3,134,369 12/31/2020 T-12 7,362,715 2,377,053 4,985,662 12/31/2019 T-12 NAP
3.007 Property   1 Two Detroit Garage 3,516,691 1,357,089 2,159,602 12/31/2020 T-12 3,704,406 1,425,407 2,278,998 12/31/2019 T-12 NAP
3.008 Property   1 1505 & 1515 Woodward 2,929,868 1,191,945 1,737,923 12/31/2020 T-12 1,560,258 1,126,435 433,823 12/31/2019 T-12 95.0%
3.009 Property   1 1001 Brush Street 3,999,913 1,642,267 2,357,645 12/31/2020 T-12 4,094,396 1,805,465 2,288,931 12/31/2019 T-12 NAP
3.010 Property   1 The Assembly 2,330,200 1,478,237 851,963 12/31/2020 T-12 585,521 928,015 (342,494) 12/31/2019 T-12 74.0%
3.011 Property   1 419 Fort Street Garage 2,507,484 879,102 1,628,382 12/31/2020 T-12 2,012,448 883,296 1,129,152 12/31/2019 T-12 NAP
3.012 Property   1 Vinton 1,313,531 965,501 348,031 12/31/2020 T-12 1,324,511 1,064,009 260,502 12/31/2019 T-12 95.0%
3.013 Property   1 1401 First Street 1,393,326 680,309 713,017 12/31/2020 T-12 2,033,708 786,300 1,247,408 12/31/2019 T-12 NAP
3.014 Property   1 Lane Bryant Building 704,344 376,723 327,620 12/31/2020 T-12 743,636 483,900 259,736 12/31/2019 T-12 94.8%
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 19,362,061 20,403,071 (1,041,010) 12/31/2020 T-12 50,707,802 40,990,908 9,716,894 12/31/2019 T-12 72.3%
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 20,362,688 3,283,549 17,079,139 12/31/2020 T-12 23,225,467 4,436,947 18,788,520 12/31/2019 T-12 87.6%
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.003 Property   1 Kroger- Clarkston, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.006 Property 46 1 Walgreens - Greenville (North), SC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.010 Property 48 1 Walgreens- Shawnee, KS NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.011 Property   1 Walgreens - Watervliet (2nd), NY NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.012 Property 49 1 Walgreens - El Dorado, AR NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.016 Property   1 Sherwin Williams - Waunakee (County), WI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.020 Property   1 Dollar General - Russellville (State 124), AR NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.022 Property   1 Dollar General - Tulsa (41st), OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.023 Property   1 Dollar General - Cordova (Dexter), TN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.024 Property   1 Dollar Tree - Apollo (North), PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
6.025 Property   1 Dollar General - Toledo (McCord), OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 14,231,093 3,262,000 10,969,093 12/31/2020 T-12 13,417,567 3,368,250 10,049,316 12/31/2019 T-12 95.0%
7.001 Property   1 350 Anchor Mill Road 2,623,217 541,521 2,081,696 12/31/2020 T-12 2,433,922 590,497 1,843,425 12/31/2019 T-12 97.4%
7.002 Property   1 301 Anchor Mill Road 2,065,167 466,239 1,598,928 12/31/2020 T-12 1,975,716 497,190 1,478,526 12/31/2019 T-12 97.4%
7.003 Property 52 1 400 Ships Landing Way 1,422,674 340,370 1,082,304 12/31/2020 T-12 1,375,138 351,052 1,024,086 12/31/2019 T-12 97.4%
7.004 Property   1 800 Ships Landing Way 1,546,145 370,087 1,176,058 12/31/2020 T-12 1,431,719 399,526 1,032,193 12/31/2019 T-12 97.4%
7.005 Property   1 6 Dock View Drive 1,377,642 270,355 1,107,287 12/31/2020 T-12 1,348,941 263,734 1,085,207 12/31/2019 T-12 97.4%
7.006 Property   1 501 Ships Landing Way 1,019,141 328,030 691,111 12/31/2020 T-12 971,770 306,218 665,552 12/31/2019 T-12 97.4%
7.007 Property   1 250 Anchor Mill Road 850,987 166,170 684,817 12/31/2020 T-12 848,851 179,879 668,972 12/31/2019 T-12 97.4%
7.008 Property   1 10 Dock View Drive 673,590 157,550 516,040 12/31/2020 T-12 502,758 164,362 338,396 12/31/2019 T-12 97.4%
7.009 Property   1 7-23 Harbor View Drive 546,216 117,764 428,451 12/31/2020 T-12 513,386 105,994 407,392 12/31/2019 T-12 97.4%
7.010 Property   1 200 Anchor Mill Road 624,922 153,250 471,672 12/31/2020 T-12 612,936 155,169 457,767 12/31/2019 T-12 97.4%
7.011 Property 53 1 300 Anchor Mill Road 607,898 139,909 467,989 12/31/2020 T-12 594,821 142,437 452,384 12/31/2019 T-12 97.4%
7.012 Property   1 27-55 Harbor View Drive 588,176 126,002 462,174 12/31/2020 T-12 502,458 123,220 379,238 12/31/2019 T-12 86.8%
7.013 Property   1 100 Ships Landing Way 285,317 60,730 224,587 12/31/2020 T-12 305,150 64,547 240,603 12/31/2019 T-12 97.4%
7.014 Property   1 600 Ships Landing Way 0 24,022 (24,022) 12/31/2020 T-12 0 24,424 (24,424) 12/31/2019 T-12 0.0%
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 15,591,134 6,975,250 8,615,884 12/31/2020 T-12 12,363,395 7,466,579 4,896,816 12/31/2019 T-12 88.1%
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 13,890,485 4,648,753 9,241,732 12/31/2020 T-12 16,698,819 4,680,581 12,018,238 12/31/2019 T-12 95.3%
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 31,298,297 13,037,472 18,260,825 12/31/2020 T-12 30,760,774 13,393,492 17,367,282 12/31/2019 T-12 78.0%
11 Loan 9, 67, 68 1 The Kirby Collection NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 81.1%
12 Loan 69, 70 1 Citrus Tower 5,247,531 1,695,903 3,551,628 12/31/2020 T-12 4,553,909 1,648,788 2,905,121 12/31/2019 T-12 88.2%
13 Loan 71, 72 1 The Monroe Center 3,496,409 1,090,895 2,405,514 12/31/2020 T-12 4,362,762 1,149,270 3,213,492 12/31/2019 T-12 93.0%
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 41,784,470 41,839,160 (54,690) 12/31/2020 T-12 108,844,168 88,039,818 20,804,350 12/31/2019 T-12 63.5%
15 Loan 75 1 200 Haven Avenue 2,898,428 1,116,257 1,782,171 12/31/2020 T-12 2,766,338 1,185,457 1,580,881 12/31/2019 T-12 97.0%
16 Loan 76 1 Park Place Shopping Center 2,757,119 684,470 2,072,649 12/31/2020 T-12 2,264,988 711,570 1,553,418 12/31/2019 T-12 95.0%
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 23,018,311 6,622,639 16,395,672 12/31/2019 T-12 25,404,892 7,774,331 17,630,561 12/31/2018 T-12 96.3%
18 Loan 83, 84 1 Exchange South 2,661,978 706,255 1,955,724 12/31/2020 T-12 2,373,829 699,553 1,674,277 12/31/2019 T-12 87.2%
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 11,121,027 3,753,007 7,368,020 12/31/2020 T-12 NAV NAV NAV NAV NAV 84.4%
19.001 Property   1 Hillcrest 1,900,361 589,720 1,310,641 12/31/2020 T-12 NAV NAV NAV NAV NAV 91.4%
19.002 Property   1 Arrington 2,032,018 627,573 1,404,445 12/31/2020 T-12 NAV NAV NAV NAV NAV 95.2%
19.003 Property   1 Highland II 1,420,623 460,342 960,281 12/31/2020 T-12 NAV NAV NAV NAV NAV 42.4%
19.004 Property   1 Meridian 1,257,382 418,551 838,831 12/31/2020 T-12 NAV NAV NAV NAV NAV 100.0%
19.005 Property 87 1 Bayberry 770,263 322,298 447,965 12/31/2020 T-12 NAV NAV NAV NAV NAV 95.8%
19.006 Property   1 Highland I 864,407 329,766 534,641 12/31/2020 T-12 NAV NAV NAV NAV NAV 91.7%
19.007 Property   1 Capstone 1,002,964 278,148 724,816 12/31/2020 T-12 NAV NAV NAV NAV NAV 83.6%
19.008 Property   1 Forest Plaza I 618,962 238,220 380,742 12/31/2020 T-12 NAV NAV NAV NAV NAV 80.2%
19.009 Property   1 Forest Plaza II 598,318 242,897 355,421 12/31/2020 T-12 NAV NAV NAV NAV NAV 100.0%
19.010 Property   1 Utica 510,482 201,909 308,573 12/31/2020 T-12 NAV NAV NAV NAV NAV 47.3%
19.011 Property   1 Willard 145,246 43,583 101,663 12/31/2020 T-12 NAV NAV NAV NAV NAV 100.0%
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 2,347,960 1,412,857 935,103 12/31/2020 T-12 NAV NAV NAV NAV NAV 90.6%
21 Loan 95, 96 1 304 West 92nd Street 3,464,907 1,725,444 1,739,463 12/31/2020 T-12 3,303,394 1,700,213 1,603,181 12/31/2019 T-12 97.0%
22 Loan 97 1 400 Industrial Parkway NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
23 Loan   4 East Village & Park Slope Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 94.4%
23.001 Property   1 419 16th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 100.0%

 

A-1-11 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
                               
23.002 Property 98 1 405 E 6th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 100.0%
23.003 Property 99, 100 1 197 E 7th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 100.0%
23.004 Property   1 764 Union Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 74.2%
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.001 Property   1 Walgreens NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.002 Property   1 O’Reilly NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.003 Property   1 Sherwin Williams - Austin NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.004 Property   1 Firestone NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.005 Property   1 7-Eleven NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
24.006 Property   1 Sherwin Williams - New Braunfels NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
25 Loan 106, 107 3 Rosewood National Storage 3 1,746,269 577,710 1,168,559 12/31/2020 T-12 1,713,133 569,649 1,143,484 12/31/2019 T-12 100.0%
25.001 Property   1 Auburn (Dean) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
25.002 Property   1 Biloxi NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
25.003 Property   1 Auburn (Opelika) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
26 Loan 108, 109 1 Plaza Hillcrest 1,357,742 343,702 1,014,039 12/31/2020 T-12 1,257,473 394,949 862,524 12/31/2019 T-12 95.0%
27 Loan   1 Turner Hill Marketplace 1,158,388 270,269 888,119 12/31/2020 T-12 1,426,590 416,864 1,009,726 12/31/2019 T-12 95.0%
28 Loan 110 1 570 Nostrand Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.6%
29 Loan 111 1 Sunrise Promenade NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
30 Loan   1 Hampton Inn El Centro 3,189,138 1,767,059 1,422,079 12/31/2020 T-12 3,850,075 2,069,929 1,780,146 12/31/2019 T-12 80.0%
31 Loan 112 1 Emerald Building 1,216,130 263,709 952,421 12/31/2020 T-12 1,129,503 312,523 816,980 12/31/2019 T-12 95.0%
32 Loan   2 CityLine Storage Sense Portfolio 1,209,327 513,970 695,357 12/31/2020 T-12 1,184,547 486,603 697,944 12/31/2019 T-12 86.6%
32.001 Property   1 Storage Sense - Metuchen 643,321 274,669 368,652 12/31/2020 T-12 612,006 251,995 360,011 12/31/2019 T-12 86.9%
32.002 Property   1 Storage Sense - Memphis - Madison 566,006 239,302 326,704 12/31/2020 T-12 572,541 234,608 337,933 12/31/2019 T-12 86.3%
33 Loan 113, 114 2 Grove & Menahan NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.5%
33.001 Property   1 375 Grove NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.5%
33.002 Property   1 322 Menahan NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.5%
34 Loan 115, 116 1 207 East 15th Street 1,291,996 609,391 682,605 12/31/2020 T-12 1,455,504 598,467 857,036 12/31/2019 T-12 98.0%
35 Loan 117 1 Balboa Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
36 Loan 118 1 901 Fair Oaks NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
37 Loan 119, 120 1 Moreno Valley Storage NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
38 Loan   1 Cityline Dover Self Storage 672,619 249,877 422,742 12/31/2020 T-12 NAV NAV NAV NAV NAV 80.6%
39 Loan 121 1 2200 Fairwood 391,166 174,415 216,751 12/31/2020 T-12 251,943 203,230 48,713 12/31/2019 T-12 95.0%
40 Loan 122, 123 1 Hampton Inn Texarkana 1,551,884 1,165,024 386,860 12/31/2020 T-12 1,833,004 1,235,850 597,153 12/31/2019 T-12 75.0%
41 Loan 124 1 Signal Mountain Self Storage 429,314 225,517 203,797 12/31/2020 T-12 356,491 200,717 155,775 12/31/2019 T-12 76.8%
42 Loan 125, 126, 127 1 30 Main Street 719,610 256,628 462,982 12/31/2020 T-12 778,931 144,830 634,101 12/31/2019 T-12 93.6%
43 Loan   1 Rustic Hills MHC 656,276 342,133 314,143 12/31/2020 T-12 609,964 348,687 261,277 12/31/2019 T-12 95.0%
44 Loan   1 1060 Bedford Ave NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%

 

A-1-12 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
                      4 4      
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 54,609,882 17,099,493 37,510,389 119,080 471,918 36,919,391 3.42 3.37 9.6% 9.5% 913,000,000
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 159,706,334 64,433,228 95,273,106 418,915 2,743,708 92,110,483 4.65 4.50 13.2% 12.7% 1,700,000,000
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 97,560,449 39,136,450 58,423,999 660,862 3,353,632 54,409,505 3.55 3.30 13.6% 12.7% 724,300,000
3.001 Property   1 First National Building 24,218,140 8,751,047 15,467,092 160,024 1,030,745 14,276,324         162,000,000
3.002 Property   1 The Qube 15,190,314 5,694,242 9,496,072 104,540 698,379 8,693,152         103,000,000
3.003 Property   1 Chrysler House 11,740,667 5,139,250 6,601,417 68,698 389,974 6,142,746         83,000,000
3.004 Property   1 1001 Woodward 11,833,265 4,506,929 7,326,336 63,808 375,085 6,887,443         80,000,000
3.005 Property   1 One Woodward 10,421,702 4,768,719 5,652,984 74,051 482,862 5,096,070         58,000,000
3.006 Property   1 The Z Garage 4,333,672 2,201,877 2,131,796 38,209 14,705 2,078,882         53,000,000
3.007 Property   1 Two Detroit Garage 4,136,711 1,180,174 2,956,536 27,650 0 2,928,886         37,000,000
3.008 Property   1 1505 & 1515 Woodward 4,058,229 1,375,879 2,682,351 28,507 199,255 2,454,589         35,000,000
3.009 Property   1 1001 Brush Street 3,237,726 1,504,379 1,733,347 28,100 21,371 1,683,875         32,000,000
3.010 Property   1 The Assembly 2,741,081 1,292,767 1,448,315 23,082 90,307 1,334,926         23,100,000
3.011 Property   1 419 Fort Street Garage 2,451,762 850,847 1,600,915 15,925 0 1,584,990         21,000,000
3.012 Property   1 Vinton 1,278,493 886,306 392,187 6,104 8,260 377,823         17,500,000
3.013 Property   1 1401 First Street 1,131,300 613,395 517,905 15,825 0 502,080         13,500,000
3.014 Property   1 Lane Bryant Building 787,387 370,639 416,748 6,339 42,689 367,719         6,200,000
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 57,939,377 45,427,357 12,512,020 2,664,376 0 9,847,644 4.11 3.24 21.2% 16.7% 160,000,000
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 23,797,959 4,494,806 19,303,153 65,273 870,312 18,367,568 3.43 3.27 13.8% 13.1% 276,000,000
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 8,456,570 211,414 8,245,156 180,263 0 8,064,893 2.74 2.68 9.6% 9.4% 158,795,000
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 3,005,410 75,135 2,930,275 123,380 0 2,806,895         61,100,000
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 648,715 16,218 632,497 9,309 0 623,189         10,100,000
6.003 Property   1 Kroger- Clarkston, MI 446,211 11,155 435,056 8,609 0 426,447         9,025,000
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC 423,618 10,590 413,028 2,183 0 410,845         8,100,000
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX 379,695 9,492 370,203 5,543 0 364,659         6,950,000
6.006 Property 46 1 Walgreens - Greenville (North), SC 389,500 9,738 379,763 2,178 0 377,584         6,800,000
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL 370,500 9,263 361,238 2,223 0 359,015         6,800,000
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 364,399 9,110 355,289 1,984 0 353,305         7,310,000
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY 324,884 8,122 316,762 1,636 0 315,126         5,100,000
6.010 Property 48 1 Walgreens- Shawnee, KS 288,723 7,218 281,505 2,223 0 279,282         5,290,000
6.011 Property   1 Walgreens - Watervliet (2nd), NY 384,255 9,606 374,649 1,911 0 372,738         6,200,000
6.012 Property 49 1 Walgreens - El Dorado, AR 247,570 6,189 241,381 2,223 0 239,158         4,700,000
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA 106,575 2,664 103,911 1,596 0 102,315         2,040,000
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA 106,062 2,652 103,410 1,610 0 101,800         1,700,000
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH 104,500 2,613 101,888 1,500 0 100,388         1,800,000
6.016 Property   1 Sherwin Williams - Waunakee (County), WI 100,463 2,512 97,951 529 0 97,422         2,010,000
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN 100,040 2,501 97,539 1,248 0 96,291         2,000,000
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA 94,336 2,358 91,978 1,354 0 90,624         1,730,000
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 91,588 2,290 89,298 998 0 88,300         1,610,000
6.020 Property   1 Dollar General - Russellville (State 124), AR 87,139 2,178 84,960 1,365 0 83,595         1,500,000
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA 98,325 2,458 95,867 1,123 0 94,744         1,900,000
6.022 Property   1 Dollar General - Tulsa (41st), OK 80,356 2,009 78,347 1,354 0 76,993         1,380,000
6.023 Property   1 Dollar General - Cordova (Dexter), TN 72,732 1,818 70,914 1,395 0 69,518         1,300,000
6.024 Property   1 Dollar Tree - Apollo (North), PA 72,831 1,821 71,010 1,437 0 69,573         1,200,000
6.025 Property   1 Dollar General - Toledo (McCord), OH 68,144 1,704 66,440 1,352 0 65,088         1,150,000
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 15,533,384 3,582,225 11,951,159 218,002 338,061 11,395,097 2.34 2.23 8.7% 8.3% 224,250,000
7.001 Property   1 350 Anchor Mill Road 2,834,599 602,290 2,232,309 42,129 65,331 2,124,850         40,750,000
7.002 Property   1 301 Anchor Mill Road 2,103,763 506,670 1,597,093 33,505 51,956 1,511,632         32,950,000
7.003 Property 52 1 400 Ships Landing Way 1,824,640 382,728 1,441,912 23,500 36,442 1,381,970         23,550,000
7.004 Property   1 800 Ships Landing Way 1,634,997 393,303 1,241,694 22,620 35,077 1,183,996         23,000,000
7.005 Property   1 6 Dock View Drive 1,502,158 300,131 1,202,027 20,108 31,182 1,150,737         19,700,000
7.006 Property   1 501 Ships Landing Way 1,180,685 339,191 841,494 15,963 24,754 800,777         14,600,000
7.007 Property   1 250 Anchor Mill Road 903,310 195,204 708,106 10,680 16,562 680,864         12,550,000
7.008 Property   1 10 Dock View Drive 709,875 158,895 550,979 10,063 15,605 525,311         10,300,000
7.009 Property   1 7-23 Harbor View Drive 680,137 122,834 557,302 6,807 10,555 539,940         9,300,000
7.010 Property   1 200 Anchor Mill Road 651,534 170,813 480,721 10,118 15,691 454,912         10,200,000
7.011 Property 53 1 300 Anchor Mill Road 610,728 150,105 460,624 8,385 13,003 439,236         8,850,000
7.012 Property   1 27-55 Harbor View Drive 557,313 119,676 437,637 6,845 10,615 420,176         9,050,000
7.013 Property   1 100 Ships Landing Way 339,645 86,576 253,069 4,480 6,947 241,641         4,700,000
7.014 Property   1 600 Ships Landing Way 0 53,808 (53,808) 2,799 4,340 (60,947)         4,750,000
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 18,082,957 9,295,307 8,787,650 96,360 270,656 8,420,634 2.71 2.60 10.2% 9.8% 155,000,000
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 17,221,570 4,980,705 12,240,865 82,622 248,825 11,909,419 3.04 2.96 10.4% 10.2% 197,000,000
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 32,650,130 13,331,718 19,318,412 146,221 0 19,172,191 3.19 3.16 9.2% 9.1% 330,000,000
11 Loan 9, 67, 68 1 The Kirby Collection 20,864,412 9,383,412 11,481,000 98,463 365,197 11,017,340 4.03 3.86 12.0% 11.5% 199,000,000
12 Loan 69, 70 1 Citrus Tower 5,451,327 1,581,139 3,870,188 27,424 110,045 3,732,718 3.46 3.34 10.8% 10.4% 60,400,000
13 Loan 71, 72 1 The Monroe Center 4,808,224 1,243,159 3,565,065 62,292 215,770 3,287,003 1.86 1.71 10.5% 9.7% 61,300,000
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 126,226,398 100,165,283 26,061,115 5,680,188 0 20,380,927 4.02 3.14 20.4% 15.9% 306,000,000
15 Loan 75 1 200 Haven Avenue 3,178,086 1,215,385 1,962,701 23,750 0 1,938,951 1.78 1.76 7.1% 7.1% 41,500,000
16 Loan 76 1 Park Place Shopping Center 3,363,547 820,691 2,542,856 -26,982 153,454 2,416,384 3.04 2.89 10.9% 10.3% 36,000,000
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 57,071,586 15,970,440 41,101,145 181,461 688,764 40,230,920 4.20 4.11 12.6% 12.3% 895,500,000
18 Loan 83, 84 1 Exchange South 2,827,828 752,184 2,075,643 70,888 106,889 1,897,866 2.28 2.09 9.5% 8.7% 33,900,000
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 10,770,732 4,106,628 6,664,104 147,555 575,608 5,940,941 3.20 2.85 11.3% 10.1% 95,590,000
19.001 Property   1 Hillcrest 2,069,587 647,076 1,422,511 19,730 120,397 1,282,384         18,500,000
19.002 Property   1 Arrington 2,126,526 666,500 1,460,025 21,856 123,664 1,314,505         18,800,000
19.003 Property   1 Highland II 693,973 475,721 218,252 7,119 3,794 207,339         8,450,000
19.004 Property   1 Meridian 1,359,386 451,074 908,312 10,178 82,395 815,740         11,700,000
19.005 Property 87 1 Bayberry 993,146 360,967 632,180 18,740 60,793 552,646         8,600,000
19.006 Property   1 Highland I 982,108 370,321 611,788 14,666 56,998 540,124         7,990,000
19.007 Property   1 Capstone 789,376 317,789 471,588 18,473 41,776 411,338         6,940,000
19.008 Property   1 Forest Plaza I 631,654 271,030 360,624 10,283 34,310 316,031         5,300,000
19.009 Property   1 Forest Plaza II 687,967 274,201 413,767 5,140 44,512 364,115         5,200,000
19.010 Property   1 Utica 266,520 209,775 56,744 20,300 4,868 31,576         2,800,000
19.011 Property   1 Willard 170,488 62,175 108,313 1,071 2,100 105,142         1,310,000
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 3,413,827 1,458,772 1,955,056 16,553 88,282 1,850,221 1.64 1.55 10.0% 9.5% 31,700,000
21 Loan 95, 96 1 304 West 92nd Street 3,358,594 1,654,107 1,704,487 37,500 0 1,666,987 3.03 2.97 10.5% 10.3% 48,000,000
22 Loan 97 1 400 Industrial Parkway 1,508,479 0 1,508,479 32,970 0 1,475,509 1.66 1.62 9.4% 9.2% 25,400,000
23 Loan   4 East Village & Park Slope Portfolio 1,526,936 366,826 1,160,110 13,363 2,600 1,144,147 1.71 1.69 7.5% 7.4% 24,200,000
23.001 Property   1 419 16th Street 585,754 160,132 425,622 6,044 0 419,578         7,600,000

 

A-1-13 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
                      4 4      
23.002 Property 98 1 405 E 6th Street 341,280 40,490 300,790 1,891 1,900 296,999         6,600,000
23.003 Property 99, 100 1 197 E 7th Street 351,742 132,210 219,532 3,917 700 214,915         4,700,000
23.004 Property   1 764 Union Street 248,160 33,994 214,166 1,511 0 212,655         5,300,000
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio 1,236,718 78,032 1,158,687 8,820 0 1,149,867 2.03 2.02 8.6% 8.6% 24,360,000
24.001 Property   1 Walgreens 341,810 10,254 331,556 2,223 0 329,333         6,250,000
24.002 Property   1 O’Reilly 235,600 10,068 225,532 2,440 0 223,092         4,680,000
24.003 Property   1 Sherwin Williams - Austin 144,478 19,417 125,062 1,921 0 123,141         2,880,000
24.004 Property   1 Firestone 129,052 3,872 125,180 917 0 124,263         2,780,000
24.005 Property   1 7-Eleven 239,400 7,182 232,218 719 0 231,499         4,990,000
24.006 Property   1 Sherwin Williams - New Braunfels 146,378 27,239 119,140 600 0 118,540         2,780,000
25 Loan 106, 107 3 Rosewood National Storage 3 2,075,526 671,895 1,403,632 24,198 0 1,379,433 4.68 4.60 12.8% 12.5% 24,080,000
25.001 Property   1 Auburn (Dean) NAV NAV NAV NAV NAV NAV         12,380,000
25.002 Property   1 Biloxi NAV NAV NAV NAV NAV NAV         7,550,000
25.003 Property   1 Auburn (Opelika) NAV NAV NAV NAV NAV NAV         3,740,000
26 Loan 108, 109 1 Plaza Hillcrest 1,305,550 299,024 1,006,526 6,742 25,281 974,503 2.21 2.14 9.2% 8.9% 17,000,000
27 Loan   1 Turner Hill Marketplace 1,640,791 277,173 1,363,618 24,859 91,924 1,246,835 3.59 3.29 13.0% 11.9% 17,000,000
28 Loan 110 1 570 Nostrand Avenue 966,053 140,417 825,636 6,620 5,044 813,972 2.01 1.98 7.9% 7.8% 17,400,000
29 Loan 111 1 Sunrise Promenade 1,167,685 212,458 955,227 4,028 34,636 916,564 1.68 1.61 9.6% 9.2% 17,110,000
30 Loan   1 Hampton Inn El Centro 3,910,061 2,006,287 1,903,774 156,402 0 1,747,371 4.50 4.13 19.2% 17.7% 18,100,000
31 Loan 112 1 Emerald Building 1,351,577 329,171 1,022,406 35,588 29,662 957,156 2.69 2.52 10.6% 9.9% 15,700,000
32 Loan   2 CityLine Storage Sense Portfolio 1,296,194 486,482 809,712 7,482 0 802,230 2.29 2.27 8.6% 8.5% 16,350,000
32.001 Property   1 Storage Sense - Metuchen 669,363 246,930 422,433 4,019 0 418,414         9,380,000
32.002 Property   1 Storage Sense - Memphis - Madison 626,831 239,552 387,279 3,463 0 383,816         6,970,000
33 Loan 113, 114 2 Grove & Menahan 826,436 124,773 701,663 6,500 0 695,163 2.02 2.01 7.8% 7.8% 15,750,000
33.001 Property   1 375 Grove 414,577 62,060 352,517 3,250 0 349,267         7,950,000
33.002 Property   1 322 Menahan 411,859 62,713 349,146 3,250 0 345,896         7,800,000
34 Loan 115, 116 1 207 East 15th Street 1,407,382 666,351 741,031 14,861 0 726,170 2.26 2.21 8.5% 8.3% 16,500,000
35 Loan 117 1 Balboa Apartments 743,862 99,387 644,475 2,250 0 642,225 1.39 1.39 8.2% 8.1% 13,100,000
36 Loan 118 1 901 Fair Oaks 833,789 192,926 640,863 1,069 10,692 629,102 2.14 2.10 8.4% 8.3% 13,300,000
37 Loan 119, 120 1 Moreno Valley Storage 1,206,354 338,984 867,370 7,634 0 859,736 3.23 3.21 11.6% 11.5% 17,090,000
38 Loan   1 Cityline Dover Self Storage 925,573 332,736 592,837 9,524 0 583,314 2.37 2.33 8.6% 8.5% 14,400,000
39 Loan 121 1 2200 Fairwood 985,027 256,930 728,097 26,337 42,133 659,627 3.01 2.72 11.6% 10.5% 12,400,000
40 Loan 122, 123 1 Hampton Inn Texarkana 2,149,148 1,382,702 766,447 85,966 0 680,481 1.99 1.76 13.2% 11.8% 8,900,000
41 Loan 124 1 Signal Mountain Self Storage 690,276 232,387 457,889 6,196 0 451,693 1.54 1.52 9.2% 9.0% 8,270,000
42 Loan 125, 126, 127 1 30 Main Street 817,223 165,621 651,602 2,592 32,122 616,888 4.60 4.36 16.3% 15.4% 10,600,000
43 Loan   1 Rustic Hills MHC 671,589 340,651 330,938 7,400 0 323,538 3.30 3.22 13.2% 12.9% 5,550,000
44 Loan   1 1060 Bedford Ave 263,776 32,353 231,422 1,347 7,985 222,090 2.30 2.21 9.3% 8.9% 4,800,000

 

A-1-14 

 

 

Benchmark 2022-B33 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) Largest Tenant Largest Tenant SF
                  5        
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire As Is 11/5/2021 42.6% 42.6% 87.3% 11/1/2021 No CoreSite 176,685
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue As Is 10/1/2021 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio As Is Various 59.4% 59.4% 88.7%        
3.001 Property   1 First National Building As Is 8/30/2021     94.9% 11/10/2021 No Amrock, Inc 424,486
3.002 Property   1 The Qube As Is 8/30/2021     90.6% 11/10/2021 No Quicken Loans Inc. 407,050
3.003 Property   1 Chrysler House As Is 8/30/2021     79.9% 11/10/2021 No Quicken Loans Inc. 183,664
3.004 Property   1 1001 Woodward As Is 8/30/2021     88.9% 11/10/2021 No Quicken Loans Inc. 122,475
3.005 Property   1 One Woodward As Is 8/30/2021     92.9% 11/10/2021 No Quicken Loans Inc. 171,622
3.006 Property   1 The Z Garage As Is 9/10/2021     NAP NAP NAP NAP NAP
3.007 Property   1 Two Detroit Garage As Is 9/10/2021     NAP NAP NAP NAP NAP
3.008 Property   1 1505 & 1515 Woodward As Is 8/30/2021     100.0% 11/10/2021 No LinkedIn Corporation 74,497
3.009 Property   1 1001 Brush Street As Is 9/10/2021     NAP NAP NAP NAP NAP
3.010 Property   1 The Assembly As Is 8/30/2021     75.0% 9/3/2021 No Coyote Logistics 58,192
3.011 Property   1 419 Fort Street Garage As Is 9/10/2021     NAP NAP NAP NAP NAP
3.012 Property   1 Vinton As Is 8/30/2021     61.9% 9/3/2021 No Besa Partners LLC 5,693
3.013 Property   1 1401 First Street As Is 9/10/2021     NAP NAP NAP NAP NAP
3.014 Property   1 Lane Bryant Building As Is 8/30/2021     95.2% 11/10/2021 No Detroit Labs, LLC 17,284
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage As Is 12/17/2021 36.8% 36.8% 47.4% 12/31/2021 NAP NAP NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets As Is 12/21/2021 50.7% 50.7% 88.5% 1/26/2022 No Saks Fifth Avenue Off 5th 29,502
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 As Is Various 54.2% 54.2% 100.0%        
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL As Is 11/15/2021     100.0% 3/1/2022 Yes Sherwin Williams 1,233,800
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO As Is 11/30/2021     100.0% 3/1/2022 Yes Schnucks Markets 62,058
6.003 Property   1 Kroger- Clarkston, MI As Is 11/17/2021     100.0% 3/1/2022 Yes Kroger 57,392
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC As Is 11/15/2021     100.0% 3/1/2022 Yes Walgreens 14,550
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX As Is 11/15/2021     100.0% 3/1/2022 Yes WellMed 27,717
6.006 Property 46 1 Walgreens - Greenville (North), SC As Is 11/11/2021     100.0% 3/1/2022 Yes Walgreens 14,523
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL As Is 11/16/2021     100.0% 3/1/2022 Yes Walgreens 14,820
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK As Is 11/10/2021     100.0% 3/1/2022 Yes CVS Pharmacy 13,225
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY As Is 11/3/2021     100.0% 3/1/2022 Yes Walgreens 10,908
6.010 Property 48 1 Walgreens- Shawnee, KS As Is 10/5/2021     100.0% 3/1/2022 Yes Walgreens 14,820
6.011 Property   1 Walgreens - Watervliet (2nd), NY As Is 11/3/2021     100.0% 3/1/2022 Yes Walgreens 12,738
6.012 Property 49 1 Walgreens - El Dorado, AR As Is 10/12/2021     100.0% 3/1/2022 Yes Walgreens 14,820
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA As Is 11/27/2021     100.0% 3/1/2022 Yes Dollar General 10,640
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA As Is 11/15/2021     100.0% 3/1/2022 Yes Dollar Tree 10,735
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH As Is 11/18/2021     100.0% 3/1/2022 Yes Dollar Tree 10,000
6.016 Property   1 Sherwin Williams - Waunakee (County), WI As Is 11/18/2021     100.0% 3/1/2022 Yes Sherwin Williams 3,525
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN As Is 11/14/2021     100.0% 3/1/2022 Yes Family Dollar 8,320
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA As Is 11/15/2021     100.0% 3/1/2022 Yes Dollar General 9,026
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT As Is 11/9/2021     100.0% 3/1/2022 Yes Webster Bank 6,652
6.020 Property   1 Dollar General - Russellville (State 124), AR As Is 11/7/2021     100.0% 3/1/2022 Yes Dollar General 9,100
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA As Is 11/5/2021     100.0% 3/1/2022 Yes Dollar General 7,489
6.022 Property   1 Dollar General - Tulsa (41st), OK As Is 11/10/2021     100.0% 3/1/2022 Yes Dollar General 9,026
6.023 Property   1 Dollar General - Cordova (Dexter), TN As Is 11/5/2021     100.0% 3/1/2022 Yes Dollar General 9,303
6.024 Property   1 Dollar Tree - Apollo (North), PA As Is 11/9/2021     100.0% 3/1/2022 Yes Dollar Tree 9,583
6.025 Property   1 Dollar General - Toledo (McCord), OH As Is 11/6/2021     100.0% 3/1/2022 Yes Dollar General 9,014
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park As Is 1/5/2022 61.5% 61.5% 98.2%        
7.001 Property   1 350 Anchor Mill Road As Is 1/5/2022     99.8% 1/1/2022 No Best Warehousing & Transportation 216,664
7.002 Property   1 301 Anchor Mill Road As Is 1/5/2022     100.0% 3/6/2022 Yes Tire Rack, Inc 335,046
7.003 Property 52 1 400 Ships Landing Way As Is 1/5/2022     100.0% 3/6/2022 Yes Zenith Products Corp 235,000
7.004 Property   1 800 Ships Landing Way As Is 1/5/2022     100.0% 1/1/2022 No CEVA Logistics US Inc 125,000
7.005 Property   1 6 Dock View Drive As Is 1/5/2022     100.0% 1/1/2022 No Iron Mountain 134,240
7.006 Property   1 501 Ships Landing Way As Is 1/5/2022     100.0% 1/1/2022 No Choctaw-Kaul Distribution Co 104,268
7.007 Property   1 250 Anchor Mill Road As Is 1/5/2022     100.0% 1/1/2022 No Iron Mountain 63,600
7.008 Property   1 10 Dock View Drive As Is 1/5/2022     100.0% 1/1/2022 No Mayflower Laundry 34,000
7.009 Property   1 7-23 Harbor View Drive As Is 1/5/2022     100.0% 1/1/2022 No Southern Wine & Spirits of Delaware 33,800
7.010 Property   1 200 Anchor Mill Road As Is 1/5/2022     100.0% 1/1/2022 No Ferguson Enterprises, Inc 61,000
7.011 Property 53 1 300 Anchor Mill Road As Is 1/5/2022     100.0% 3/6/2022 Yes Speakman Co 83,850
7.012 Property   1 27-55 Harbor View Drive As Is 1/5/2022     86.0% 1/1/2022 No Nat’l Roll Kote 34,837
7.013 Property   1 100 Ships Landing Way As Is 1/5/2022     100.0% 3/6/2022 Yes Timken Co 44,800
7.014 Property   1 600 Ships Landing Way As Is 1/5/2022     0.0% 1/1/2022 No NAP NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson As Is 11/16/2021 55.5% 55.5% 88.7% 11/3/2021 No Nielsen Holdings 212,555
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre As Is (Extraordinary Assumption) 11/22/2021 59.5% 59.5% 96.7% 11/30/2021 No Costco 148,628
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ As Is 9/21/2021 63.8% 63.8% 77.0% 3/6/2022 Yes Novo Nordisk 563,289
11 Loan 9, 67, 68 1 The Kirby Collection As Is 11/24/2021 48.1% 48.1% 92.0% 10/26/2021 No PROS, Inc. 117,555
12 Loan 69, 70 1 Citrus Tower As Is 11/23/2021 59.6% 59.6% 86.7% 10/1/2021 No Hub International 24,890
13 Loan 71, 72 1 The Monroe Center As Is 11/9/2021 55.5% 50.2% 95.9% 1/1/2022 No Tessa 15,117
14 Loan 9, 73, 74 1 JW Marriott Desert Springs As Is 11/17/2021 41.8% 41.8% 36.8% 12/31/2021 NAP NAP NAP
15 Loan 75 1 200 Haven Avenue As Is 12/16/2021 66.3% 66.3% 97.9% 1/31/2022 NAP NAP NAP
16 Loan 76 1 Park Place Shopping Center As Is 12/6/2021 65.0% 65.0% 100.0% 1/31/2022 No Jo-Ann Fabrics 43,056
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit As Is 11/1/2021 36.5% 36.5% 98.2% 1/1/2022 No Amazon.com Services, Inc. 374,220
18 Loan 83, 84 1 Exchange South As Is 12/7/2021 64.3% 64.3% 87.5% 12/14/2021 No Lending Tree 31,452
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio As Is 11/4/2021 61.7% 61.7% 84.4%        
19.001 Property   1 Hillcrest As Is 11/4/2021     91.6% 10/31/2021 No The Brink’s Company 36,814
19.002 Property   1 Arrington As Is 11/4/2021     95.3% 10/31/2021 No Mitchell Wiggins & Co, LLP 15,611
19.003 Property   1 Highland II As Is 11/4/2021     40.7% 10/31/2021 No Freeman & Morgan Architects, P.C. 4,685
19.004 Property   1 Meridian As Is 11/4/2021     100.0% 10/31/2021 No The London Company 20,609
19.005 Property 87 1 Bayberry As Is 11/4/2021     95.9% 10/31/2021 No Virginia Estate & Trust Law 10,840
19.006 Property   1 Highland I As Is 11/4/2021     91.9% 10/31/2021 No Regions Bank 6,970
19.007 Property   1 Capstone As Is 11/4/2021     83.3% 10/31/2021 No CapTech Ventures, Inc. 21,358
19.008 Property   1 Forest Plaza I As Is 11/4/2021     80.5% 10/31/2021 No World Pediatric Project 5,680
19.009 Property   1 Forest Plaza II As Is 11/4/2021     100.0% 10/31/2021 No CCA Financial Services, LLC 8,952
19.010 Property   1 Utica As Is 11/4/2021     47.9% 10/31/2021 No Dynamic Brands, LLC 10,729
19.011 Property   1 Willard As Is 11/4/2021     100.0% 3/6/2022 Yes CPC DYS Holdings, Inc. 12,970
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) As Is 10/21/2021 61.4% 49.8% 93.0% 12/28/2021 No H&M 23,219
21 Loan 95, 96 1 304 West 92nd Street As Is 1/10/2022 33.9% 33.9% 100.0% 1/19/2022 NAP NAP NAP
22 Loan 97 1 400 Industrial Parkway As Is 10/4/2021 63.4% 57.4% 100.0% 3/6/2022 Yes Borgers Ohio 329,701
23 Loan   4 East Village & Park Slope Portfolio As Is Various 64.0% 64.0% 97.2%        
23.001 Property   1 419 16th Street As Is 11/10/2021     100.0% 12/22/2021 NAP NAP NAP

 

A-1-15 

 

 

Benchmark 2022-B33 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) Largest Tenant Largest Tenant SF
                  5        
23.002 Property 98 1 405 E 6th Street As Is 11/22/2021     100.0% 12/22/2021 No Caravan of Dreams 1,900
23.003 Property 99, 100 1 197 E 7th Street As Is 11/22/2021     100.0% 12/22/2021 No Urbain NYC 700
23.004 Property   1 764 Union Street As Is 11/10/2021     75.0% 12/22/2021 NAP NAP NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio As Is Various 55.0% 55.0% 100.0%        
24.001 Property   1 Walgreens As Is 7/11/2021     100.0% 3/6/2022 Yes Walgreens 14,820
24.002 Property   1 O’Reilly As Is 7/17/2021     100.0% 3/6/2022 Yes O’Reilly 16,265
24.003 Property   1 Sherwin Williams - Austin As Is 7/9/2021     100.0% 3/6/2022 Yes Sherwin Williams 12,805
24.004 Property   1 Firestone As Is 7/12/2021     100.0% 3/6/2022 Yes Firestone 6,116
24.005 Property   1 7-Eleven As Is 7/12/2021     100.0% 3/6/2022 Yes 7-Eleven 4,794
24.006 Property   1 Sherwin Williams - New Braunfels As Is 7/12/2021     100.0% 3/6/2022 Yes Sherwin Williams 4,000
25 Loan 106, 107 3 Rosewood National Storage 3 As Portfolio Various 45.7% 45.7% 94.1%        
25.001 Property   1 Auburn (Dean) As Is 10/26/2021     91.6% 9/30/2021 NAP NAP NAP
25.002 Property   1 Biloxi As Is 10/20/2021     99.5% 9/30/2021 NAP NAP NAP
25.003 Property   1 Auburn (Opelika) As Is 10/26/2021     87.9% 9/30/2021 NAP NAP NAP
26 Loan 108, 109 1 Plaza Hillcrest As Stabilized 8/1/2022 64.7% 64.7% 100.0% 1/30/2022 No Grocery Outlet 20,118
27 Loan   1 Turner Hill Marketplace As Is 11/22/2021 61.8% 61.8% 100.0% 1/1/2022 No American Signature Furniture 49,319
28 Loan 110 1 570 Nostrand Avenue As Is 11/10/2021 60.1% 60.1% 100.0% 10/22/2021 No Express Health Sterling 1,526
29 Loan 111 1 Sunrise Promenade Prospective Market Value Upon Completion & Stabilization 3/1/2022 58.4% 54.2% 100.0% 11/1/2021 No Every Kid’s Dentist & Orthodontics 2,800
30 Loan   1 Hampton Inn El Centro As Is 12/2/2021 54.7% 54.7% 86.5% 9/30/2021 NAP NAP NAP
31 Loan 112 1 Emerald Building As Is 11/15/2021 61.6% 61.6% 100.0% 1/13/2022 No Ramboll 110,600
32 Loan   2 CityLine Storage Sense Portfolio As Is Various 57.5% 57.5% 94.6%        
32.001 Property   1 Storage Sense - Metuchen As Is 11/3/2021     95.0% 11/3/2021 NAP NAP NAP
32.002 Property   1 Storage Sense - Memphis - Madison As Is 10/21/2021     94.1% 10/31/2021 NAP NAP NAP
33 Loan 113, 114 2 Grove & Menahan Prospective Market Value Upon Stabilization 7/1/2022 56.8% 56.8% 100.0%        
33.001 Property   1 375 Grove Prospective Market Value Upon Stabilization 7/1/2022     100.0% 1/24/2022 NAP NAP NAP
33.002 Property   1 322 Menahan Prospective Market Value Upon Stabilization 7/1/2022     100.0% 1/24/2022 NAP NAP NAP
34 Loan 115, 116 1 207 East 15th Street As Is 12/16/2021 53.0% 53.0% 100.0% 1/1/2022 NAP NAP NAP
35 Loan 117 1 Balboa Apartments As Is 12/7/2021 60.2% 48.2% 100.0% 11/29/2021 NAP NAP NAP
36 Loan 118 1 901 Fair Oaks As Is 8/30/2021 57.1% 57.1% 100.0% 10/14/2021 No The Habit Restaurants (Yum! Brands) 2,976
37 Loan 119, 120 1 Moreno Valley Storage As Is 12/2/2021 43.9% 43.9% 97.5% 12/10/2021 NAP NAP NAP
38 Loan   1 Cityline Dover Self Storage As Is 9/29/2021 47.9% 47.9% 96.6% 9/22/2021 NAP NAP NAP
39 Loan 121 1 2200 Fairwood As Is 1/20/2022 50.8% 50.8% 100.0% 10/1/2021 No The Expediting Co. 219,783
40 Loan 122, 123 1 Hampton Inn Texarkana Hypothetical Market Value As If PIP Funded 12/1/2021 65.0% 54.0% 78.4% 12/31/2021 NAP NAP NAP
41 Loan 124 1 Signal Mountain Self Storage As Is 12/8/2021 60.4% 48.6% 79.9% 12/31/2021 NAP NAP NAP
42 Loan 125, 126, 127 1 30 Main Street As Is 11/11/2021 37.7% 37.7% 91.7% 11/8/2021 No Sant Ambroeus 2,560
43 Loan   1 Rustic Hills MHC As Is 10/14/2021 45.0% 45.0% 94.9% 12/21/2021 NAP NAP NAP
44 Loan   1 1060 Bedford Ave As Is 11/12/2021 52.1% 52.1% 100.0% 11/1/2021 No Mr. Friendly Inc 3,200

 

A-1-16 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA
            6       6      
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 26.7% 7/31/2029 Musick Peeler 106,475 16.1% 10/31/2023 Verizon Global Networks 61,881 9.4%
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 36.8% 2/28/2039 Citibank 216,256 12.9% 4/30/2032 NYU 195,326 11.7%
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio                  
3.001 Property   1 First National Building 53.1% 1/31/2032 Honigman Miller Schwartz and Cohn LLP 150,786 18.8% 11/30/2025 Board of Trustees of Michigan State University 46,598 5.8%
3.002 Property   1 The Qube 77.9% 7/31/2028 JPMorgan Chase, National Association 32,126 6.1% 5/31/2027 Rock Security LLC 17,490 3.3%
3.003 Property   1 Chrysler House 53.5% 8/31/2023 Rocket Homes Real Estate LLC 29,897 8.7% 8/31/2023 RSM US LLP 11,894 3.5%
3.004 Property   1 1001 Woodward 38.4% 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork) 56,352 17.7% 10/31/2033 Southeast Michigan Council of Governments 30,240 9.5%
3.005 Property   1 One Woodward 46.4% 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. 56,265 15.2% 5/31/2028 Fifth Third Bank 31,204 8.4%
3.006 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.007 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.008 Property   1 1505 & 1515 Woodward 52.6% 7/31/2026 H & M Hennes & Mauritz L.P. 25,322 17.9% 1/31/2027 International Bancard Corporation 12,082 8.5%
3.009 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.010 Property   1 The Assembly 100.0% 10/31/2030 NAP NAP NAP NAP NAP NAP NAP
3.011 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.012 Property   1 Vinton 100.0% 1/31/2026 NAP NAP NAP NAP NAP NAP NAP
3.013 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.014 Property   1 Lane Bryant Building 54.5% 1/31/2026 Detroit Venture Partners 5,761 18.2% MTM Lisa Spindler Photography, Inc. 4,384 13.8%
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 6.8% 5/31/2024 Polo Ralph Lauren 15,621 3.6% 12/31/2027 Nike Factory Store 15,327 3.5%
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53                  
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 100.0% 5/31/2029 NAP NAP NAP NAP NAP NAP NAP
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 100.0% 2/15/2033 NAP NAP NAP NAP NAP NAP NAP
6.003 Property   1 Kroger- Clarkston, MI 100.0% 5/31/2031 NAP NAP NAP NAP NAP NAP NAP
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC 100.0% 1/31/2036 NAP NAP NAP NAP NAP NAP NAP
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX 100.0% 1/22/2030 NAP NAP NAP NAP NAP NAP NAP
6.006 Property 46 1 Walgreens - Greenville (North), SC 100.0% 12/31/2028 NAP NAP NAP NAP NAP NAP NAP
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL 100.0% 7/31/2034 NAP NAP NAP NAP NAP NAP NAP
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 100.0% 1/31/2036 NAP NAP NAP NAP NAP NAP NAP
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY 100.0% 4/27/2028 NAP NAP NAP NAP NAP NAP NAP
6.010 Property 48 1 Walgreens- Shawnee, KS 100.0% 12/31/2033 NAP NAP NAP NAP NAP NAP NAP
6.011 Property   1 Walgreens - Watervliet (2nd), NY 100.0% 8/31/2028 NAP NAP NAP NAP NAP NAP NAP
6.012 Property 49 1 Walgreens - El Dorado, AR 100.0% 6/30/2031 NAP NAP NAP NAP NAP NAP NAP
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA 100.0% 5/31/2032 NAP NAP NAP NAP NAP NAP NAP
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA 100.0% 3/31/2027 NAP NAP NAP NAP NAP NAP NAP
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH 100.0% 1/31/2031 NAP NAP NAP NAP NAP NAP NAP
6.016 Property   1 Sherwin Williams - Waunakee (County), WI 100.0% 12/31/2031 NAP NAP NAP NAP NAP NAP NAP
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN 100.0% 3/31/2033 NAP NAP NAP NAP NAP NAP NAP
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA 100.0% 4/30/2031 NAP NAP NAP NAP NAP NAP NAP
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 100.0% 9/30/2027 NAP NAP NAP NAP NAP NAP NAP
6.020 Property   1 Dollar General - Russellville (State 124), AR 100.0% 4/30/2028 NAP NAP NAP NAP NAP NAP NAP
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA 100.0% 11/30/2035 NAP NAP NAP NAP NAP NAP NAP
6.022 Property   1 Dollar General - Tulsa (41st), OK 100.0% 10/31/2027 NAP NAP NAP NAP NAP NAP NAP
6.023 Property   1 Dollar General - Cordova (Dexter), TN 100.0% 8/31/2031 NAP NAP NAP NAP NAP NAP NAP
6.024 Property   1 Dollar Tree - Apollo (North), PA 100.0% 2/29/2028 NAP NAP NAP NAP NAP NAP NAP
6.025 Property   1 Dollar General - Toledo (McCord), OH 100.0% 9/30/2030 NAP NAP NAP NAP NAP NAP NAP
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park                  
7.001 Property   1 350 Anchor Mill Road 51.4% 4/30/2025 Hermann Warehouse Corp. 203,892 48.4% 4/30/2024 NAP NAP NAP
7.002 Property   1 301 Anchor Mill Road 100.0% 6/30/2027 NAP NAP NAP NAP NAP NAP NAP
7.003 Property 52 1 400 Ships Landing Way 100.0% 3/31/2027 NAP NAP NAP NAP NAP NAP NAP
7.004 Property   1 800 Ships Landing Way 55.3% 6/30/2023 The Hibbert Company 101,200 44.7% 1/31/2028 NAP NAP NAP
7.005 Property   1 6 Dock View Drive 66.8% 2/28/2026 Zenith Products Corp 41,839 20.8% 7/31/2023 Staples 25,000 12.4%
7.006 Property   1 501 Ships Landing Way 65.3% 8/31/2027 NCC Vo-Tech School 34,823 21.8% 10/31/2026 Anchor Plastics 20,539 12.9%
7.007 Property   1 250 Anchor Mill Road 59.6% 3/31/2025 PODS of Philadelphia, LLC 43,200 40.4% 12/31/2022 NAP NAP NAP
7.008 Property   1 10 Dock View Drive 33.8% 10/31/2028 Trinity International Industries, LLC 33,457 33.2% 1/31/2025 Hibbert Group 33,173 33.0%
7.009 Property   1 7-23 Harbor View Drive 49.7% 9/30/2022 Carlyle Cocoa 19,467 28.6% 8/31/2024 Hatzel Buehler, Inc. 14,800 21.7%
7.010 Property   1 200 Anchor Mill Road 60.3% 6/30/2025 Art Guild, Inc. 40,182 39.7% 9/30/2024 NAP NAP NAP
7.011 Property 53 1 300 Anchor Mill Road 100.0% 5/31/2026 NAP NAP NAP NAP NAP NAP NAP
7.012 Property   1 27-55 Harbor View Drive 50.9% MTM Carlyle Cocoa 24,016 35.1% 8/31/2024 NAP NAP NAP
7.013 Property   1 100 Ships Landing Way 100.0% 11/30/2027 NAP NAP NAP NAP NAP NAP NAP
7.014 Property   1 600 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 44.1% 12/31/2034 Olam Americans, Inc. 27,584 5.7% 3/31/2032 Camelot Illinois LLC 21,227 4.4%
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 20.9% 10/24/2030 Wegmans 128,813 18.1% 10/31/2035 At Home Stores 96,446 13.5%
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 77.0% 4/30/2031 NAP NAP NAP NAP NAP NAP NAP
11 Loan 9, 67, 68 1 The Kirby Collection 22.0% 7/31/2033 Pinstripes Texas, Inc. 33,830 6.3% 10/31/2036 Hancock Whitney Bank 29,465 5.5%
12 Loan 69, 70 1 Citrus Tower 18.2% 9/30/2025 Best, Best & Krieger 23,458 17.1% 8/31/2029 UCR 11,477 8.4%
13 Loan 71, 72 1 The Monroe Center 9.2% 6/30/2027 Step by Step 9,989 6.1% 5/31/2024 Chabad 7,739 4.7%
14 Loan 9, 73, 74 1 JW Marriott Desert Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 75 1 200 Haven Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 76 1 Park Place Shopping Center 28.1% 3/31/2026 Ashley Home Stores 36,956 24.1% 4/30/2030 Petsmart 26,963 17.6%
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 41.2% 8/31/2036 Puget Sound Energy, Inc. 223,820 24.7% 10/31/2028 WeWork 133,059 14.7%
18 Loan 83, 84 1 Exchange South 16.4% 3/31/2024 Coram Healthcare Corp. 9,643 5.0% 3/31/2025 Lakeside Dental Surgery Center, LLC 8,267 4.3%
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio                  
19.001 Property   1 Hillcrest 37.9% 11/30/2026 SyCom Technologies, LLC 18,393 18.9% 7/31/2024 Blue Ridge Bank 18,032 18.6%
19.002 Property   1 Arrington 16.7% 10/6/2022 Lowe, Brockenbrough & Co. 13,213 14.1% 1/31/2024 Meadows Urquhart Acree & Cook 11,050 11.8%
19.003 Property   1 Highland II 6.9% 9/30/2026 Norman, Obeck & Foy Dentistry Partnership 3,780 5.6% 12/31/2023 Robert W. DeConti, M.D., Inc. 3,395 5.0%
19.004 Property   1 Meridian 35.5% 6/30/2032 Sedgwick Claims Management Service, Inc. 12,698 21.9% 6/30/2024 Wells Fargo Advisors, LLC 9,160 15.8%
19.005 Property 87 1 Bayberry 23.5% 4/30/2029 GrayCo, Inc. 9,672 21.0% 10/31/2026 Breeden Construction, LLC 8,032 17.4%
19.006 Property   1 Highland I 14.9% 9/30/2023 Ivy Ventures, LLC 5,310 11.4% 3/31/2023 Equitable Financial Life Insurance Company 5,150 11.0%
19.007 Property   1 Capstone 54.1% 6/30/2025 The Colony Group, LLC 5,077 12.9% 7/31/2026 1752 Financial, Inc./Chesapeake Group, LLC 2,843 7.2%
19.008 Property   1 Forest Plaza I 15.7% 12/31/2023 Kanawha Capital Management, LLC 4,989 13.7% 5/31/2027 Thomas Innes, Inc. T/A Re/Max Commonwealth 4,959 13.7%
19.009 Property   1 Forest Plaza II 27.9% 7/31/2025 Carrell Blanton Ferris & Associates, PLC 8,907 27.7% 4/30/2026 Nationwide Mutual Insurance Company 4,270 13.3%
19.010 Property   1 Utica 36.3% 5/31/2023 Braley & Thompson, Inc. 3,440 11.6% 11/30/2022 NAP NAP NAP
19.011 Property   1 Willard 100.0% 11/30/2025 NAP NAP NAP NAP NAP NAP NAP
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 21.0% 1/31/2029 World Market 18,270 16.6% 1/31/2037 Buy Buy Baby 14,400 13.0%
21 Loan 95, 96 1 304 West 92nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 97 1 400 Industrial Parkway 100.0% 9/30/2041 NAP NAP NAP NAP NAP NAP NAP
23 Loan   4 East Village & Park Slope Portfolio                  
23.001 Property   1 419 16th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-17 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA
            6       6      
23.002 Property 98 1 405 E 6th Street 100.0% 12/31/2030 NAP NAP NAP NAP NAP NAP NAP
23.003 Property 99, 100 1 197 E 7th Street 100.0% 9/30/2025 NAP NAP NAP NAP NAP NAP NAP
23.004 Property   1 764 Union Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio                  
24.001 Property   1 Walgreens 100.0% 8/31/2034 NAP NAP NAP NAP NAP NAP NAP
24.002 Property   1 O’Reilly 100.0% 1/31/2028 NAP NAP NAP NAP NAP NAP NAP
24.003 Property   1 Sherwin Williams - Austin 100.0% 9/1/2029 NAP NAP NAP NAP NAP NAP NAP
24.004 Property   1 Firestone 100.0% 3/1/2041 NAP NAP NAP NAP NAP NAP NAP
24.005 Property   1 7-Eleven 100.0% 9/1/2032 NAP NAP NAP NAP NAP NAP NAP
24.006 Property   1 Sherwin Williams - New Braunfels 100.0% 6/1/2030 NAP NAP NAP NAP NAP NAP NAP
25 Loan 106, 107 3 Rosewood National Storage 3                  
25.001 Property   1 Auburn (Dean) NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.002 Property   1 Biloxi NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.003 Property   1 Auburn (Opelika) NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 108, 109 1 Plaza Hillcrest 59.7% 1/14/2032 WESCOM Central Credit Union 3,838 11.4% 8/31/2024 Bank of the West 3,674 10.9%
27 Loan   1 Turner Hill Marketplace 39.7% 1/31/2031 Burlington Coat Factory 45,775 36.8% 2/28/2028 Chapel Beauty 25,000 20.1%
28 Loan 110 1 570 Nostrand Avenue 82.4% 12/31/2036 888 Rapid NYC 325 17.6% 1/31/2024 NAP NAP NAP
29 Loan 111 1 Sunrise Promenade 10.4% 7/5/2031 YogaSix 2,200 8.2% 12/22/2031 Pearle Vision 2,000 7.4%
30 Loan   1 Hampton Inn El Centro NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 112 1 Emerald Building 52.8% 10/31/2026 Emerald Equipment Systems 69,940 33.4% 12/31/2029 Sonepar 28,800 13.8%
32 Loan   2 CityLine Storage Sense Portfolio                  
32.001 Property   1 Storage Sense - Metuchen NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.002 Property   1 Storage Sense - Memphis - Madison NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 113, 114 2 Grove & Menahan                  
33.001 Property   1 375 Grove NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.002 Property   1 322 Menahan NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 115, 116 1 207 East 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 117 1 Balboa Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 118 1 901 Fair Oaks 27.8% 10/31/2030 Starbucks Corporation 2,237 20.9% 8/1/2030 Chipotle Mexican Grill, Inc. 2,200 20.6%
37 Loan 119, 120 1 Moreno Valley Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Cityline Dover Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 121 1 2200 Fairwood 83.4% 9/30/2027 Bins, LLC 43,591 16.6% 12/31/2024 NAP NAP NAP
40 Loan 122, 123 1 Hampton Inn Texarkana NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 124 1 Signal Mountain Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 125, 126, 127 1 30 Main Street 38.2% 4/20/2033 Michael Kors Stores LLC 1,434 21.4% 3/31/2025 Lear and Mahoney Landscaping 700 10.4%
43 Loan   1 Rustic Hills MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 1060 Bedford Ave 47.5% 4/30/2031 MI Casita Inc 2,635 39.1% 1/31/2029 Lash Addict 900 13.4%

 

A-1-18 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
          6       6       6
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 7/31/2029 CenturyLink Communications, LLC 56,251 8.5% 12/31/2025 Crowell, Weedon 43,301 6.5% 12/31/2024
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 10/31/2049 Citadel 144,193 8.6% 8/31/2022 Freshfields 139,243 8.3% 6/30/2026
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio                  
3.001 Property   1 First National Building 9/30/2031 Bedrock Management Services LLC 39,087 4.9% 1/31/2032 Mediabrands Worldwide, INC 23,132 2.9% 11/30/2024
3.002 Property   1 The Qube 6/30/2022 Compass Group USA, Inc. 9,930 1.9% 9/30/2023 JP Morgan Chase Bank NA 5,544 1.1% 12/31/2026
3.003 Property   1 Chrysler House 5/31/2023 Metro-West Appraisal Co., LLC 7,848 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit 7,591 2.2% 8/31/2024
3.004 Property   1 1001 Woodward 7/31/2025 GalaxE Solutions, Inc. 27,000 8.5% MTM CVS Pharmacy 9,814 3.1% 3/31/2026
3.005 Property   1 One Woodward 10/31/2025 Detroit Regional Chamber 27,218 7.4% 6/30/2023 RFS Business Funding LLC 15,602 4.2% 6/30/2022
3.006 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.007 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.008 Property   1 1505 & 1515 Woodward 2/28/2023 Mastronardi-USA Distribution Services, INC 6,052 4.3% 8/31/2025 Quikly, Inc. 6,035 4.3% MTM
3.009 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.010 Property   1 The Assembly NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.011 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.012 Property   1 Vinton NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.013 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.014 Property   1 Lane Bryant Building MTM Twitter, Inc. 2,734 8.6% 1/31/2024 NAP NAP NAP NAP
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 1/31/2029 Old Navy Outlet 12,934 3.0% 1/31/2029 Columbia Sportswear Com 12,014 2.8% 1/31/2023
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53                  
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.003 Property   1 Kroger- Clarkston, MI NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.006 Property 46 1 Walgreens - Greenville (North), SC NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.010 Property 48 1 Walgreens- Shawnee, KS NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.011 Property   1 Walgreens - Watervliet (2nd), NY NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.012 Property 49 1 Walgreens - El Dorado, AR NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.016 Property   1 Sherwin Williams - Waunakee (County), WI NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.020 Property   1 Dollar General - Russellville (State 124), AR NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.022 Property   1 Dollar General - Tulsa (41st), OK NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.023 Property   1 Dollar General - Cordova (Dexter), TN NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.024 Property   1 Dollar Tree - Apollo (North), PA NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.025 Property   1 Dollar General - Toledo (McCord), OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park                  
7.001 Property   1 350 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.002 Property   1 301 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.003 Property 52 1 400 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.004 Property   1 800 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.005 Property   1 6 Dock View Drive 2/28/2025 NAP NAP NAP NAP NAP NAP NAP NAP
7.006 Property   1 501 Ships Landing Way 7/31/2022 NAP NAP NAP NAP NAP NAP NAP NAP
7.007 Property   1 250 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.008 Property   1 10 Dock View Drive MTM NAP NAP NAP NAP NAP NAP NAP NAP
7.009 Property   1 7-23 Harbor View Drive 1/7/2027 NAP NAP NAP NAP NAP NAP NAP NAP
7.010 Property   1 200 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.011 Property 53 1 300 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.012 Property   1 27-55 Harbor View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.013 Property   1 100 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.014 Property   1 600 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 1/31/2028 Redstone Funding LLC 17,392 3.6% 3/31/2024 U.S. Legal Support, Inc 17,289 3.6% 10/31/2025
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 6/30/2031 Best Buy 45,000 6.3% 3/31/2024 LA Fitness 42,154 5.9% 11/30/2036
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 9, 67, 68 1 The Kirby Collection 8/31/2033 Novum Energy Trading, Inc. 8,959 1.7% 2/28/2025 TXAT LLC 8,627 1.6% 12/31/2029
12 Loan 69, 70 1 Citrus Tower 4/26/2027 Konica Minolta 9,558 7.0% 10/31/2029 JAMS, Inc. 9,356 6.8% 12/21/2030
13 Loan 71, 72 1 The Monroe Center 8/31/2026 Spine and Sports 6,450 3.9% 2/28/2026 Puppet Heap LLC 6,163 3.8% MTM
14 Loan 9, 73, 74 1 JW Marriott Desert Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 75 1 200 Haven Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 76 1 Park Place Shopping Center 1/31/2032 K&G 25,000 16.3% 1/31/2023 Home Goods 21,479 14.0% 3/31/2031
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 3/31/2032 First Republic Bank 73,910 8.1% 1/31/2032 Perkins Coie LLP 26,070 2.9% 12/31/2026
18 Loan 83, 84 1 Exchange South 6/30/2032 Schindler Elevator Corp. 7,915 4.1% 12/31/2022 Apria Healthcare, Inc. 7,896 4.1% 5/31/2022
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio                  
19.001 Property   1 Hillcrest 7/31/2022 Mason McDuffie Mortgage Corporation 3,339 3.4% 11/30/2022 Pruitt Associates, LLC 3,331 3.4% 10/31/2022
19.002 Property   1 Arrington 11/30/2027 Meyer Goergen P.C. 9,423 10.1% 1/31/2023 Bryan Brothers, Inc. 8,151 8.7% 1/31/2024
19.003 Property   1 Highland II 9/30/2027 Laboratory Corporation of America Holdings 2,847 4.2% 8/31/2026 Grace Hospital of Virginia, LLC 2,601 3.8% 6/30/2022
19.004 Property   1 Meridian MTM Old Republic National Insurance Company 6,353 10.9% 1/31/2025 Pfizer Inc. 3,451 5.9% 6/30/2025
19.005 Property 87 1 Bayberry 2/28/2025 Kane, Jeffries & Carollo 6,487 14.1% 8/31/2030 The Richmond Group USA, Inc. 6,341 13.8% MTM
19.006 Property   1 Highland I 7/31/2023 Herbert & Satterwhite, P.C. 4,637 9.9% 11/30/2026 Cordell LLC 4,236 9.1% 6/30/2023
19.007 Property   1 Capstone 7/31/2023 Kismet New Vision Holdings, LLC 2,700 6.8% 12/31/2026 Blanchard Group, LLC 911 2.3% 8/31/2024
19.008 Property   1 Forest Plaza I 5/31/2022 Burns & McDonnell Engineering 4,435 12.2% 9/30/2022 Baronian & Associates, P.C. 1,913 5.3% 6/30/2023
19.009 Property   1 Forest Plaza II 8/31/2024 Pineno Levin & Ford Asset Management 2,700 8.4% 6/30/2022 Richmond Hearing Doctors, PLLC 2,688 8.4% 11/30/2027
19.010 Property   1 Utica NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.011 Property   1 Willard NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 1/31/2037 Sur la Table 5,775 5.2% 1/31/2024 Orvis 4,500 4.1% 1/31/2026
21 Loan 95, 96 1 304 West 92nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 97 1 400 Industrial Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   4 East Village & Park Slope Portfolio                  
23.001 Property   1 419 16th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-19 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
          6       6       6
23.002 Property 98 1 405 E 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.003 Property 99, 100 1 197 E 7th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.004 Property   1 764 Union Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio                  
24.001 Property   1 Walgreens NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.002 Property   1 O’Reilly NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.003 Property   1 Sherwin Williams - Austin NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.004 Property   1 Firestone NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.005 Property   1 7-Eleven NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.006 Property   1 Sherwin Williams - New Braunfels NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 106, 107 3 Rosewood National Storage 3                  
25.001 Property   1 Auburn (Dean) NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.002 Property   1 Biloxi NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.003 Property   1 Auburn (Opelika) NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 108, 109 1 Plaza Hillcrest 3/31/2026 AT&T Mobility Corporation 3,526 10.5% 7/31/2026 The Habit Restaurant 1,321 3.9% 1/31/2025
27 Loan   1 Turner Hill Marketplace 10/31/2031 National Orthodontics 2,400 1.9% 6/30/2024 Majestic Nail Salon & Spa 1,800 1.4% 9/30/2024
28 Loan 110 1 570 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 111 1 Sunrise Promenade 3/17/2036 Dip Nails by Kim 2,000 7.4% 7/31/2030 Athletico 2,000 7.4% 12/7/2031
30 Loan   1 Hampton Inn El Centro NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 112 1 Emerald Building 9/30/2024 NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   2 CityLine Storage Sense Portfolio                  
32.001 Property   1 Storage Sense - Metuchen NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.002 Property   1 Storage Sense - Memphis - Madison NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 113, 114 2 Grove & Menahan                  
33.001 Property   1 375 Grove NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.002 Property   1 322 Menahan NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 115, 116 1 207 East 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 117 1 Balboa Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 118 1 901 Fair Oaks 11/13/2030 AT&T Authorized Retailer 1,862 17.4% 6/30/2026 Rice & Nori 1,417 13.3% 9/30/2031
37 Loan 119, 120 1 Moreno Valley Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Cityline Dover Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 121 1 2200 Fairwood NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 122, 123 1 Hampton Inn Texarkana NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 124 1 Signal Mountain Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 125, 126, 127 1 30 Main Street 9/30/2024 Ironwood Construction 665 9.9% 5/31/2023 Peter Millar LLC 500 7.5% 2/4/2024
43 Loan   1 Rustic Hills MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 1060 Bedford Ave 2/11/2031 NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-20 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date
                         
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 12/3/2021 NAP 12/3/2021 12/3/2021 18% Yes - AE Fee NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 11/12/2021 NAP 11/12/2021 NAP NAP No Fee / Leasehold 4/30/2036
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio                
3.001 Property   1 First National Building 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.002 Property   1 The Qube 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.003 Property   1 Chrysler House 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.004 Property   1 1001 Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.005 Property   1 One Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Leasehold 4/30/2040
3.006 Property   1 The Z Garage 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.007 Property   1 Two Detroit Garage 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.008 Property   1 1505 & 1515 Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.009 Property   1 1001 Brush Street 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.010 Property   1 The Assembly 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.011 Property   1 419 Fort Street Garage 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.012 Property   1 Vinton 10/4/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.013 Property   1 1401 First Street 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP
3.014 Property   1 Lane Bryant Building 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 1/7/2022 NAP 1/7/2022 1/7/2022 14% No Fee NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 12/20/2021 NAP 1/26/2022 NAP NAP No Fee NAP
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53                
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 10/27/2021 NAP 10/27/2021 NAP NAP No Fee NAP
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 11/3/2021 NAP 11/16/2021 NAP NAP No Fee NAP
6.003 Property   1 Kroger- Clarkston, MI 11/24/2021 NAP 11/30/2021 NAP NAP No Fee NAP
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC 11/15/2021 NAP 11/15/2021 NAP NAP No Fee NAP
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX 11/3/2021 NAP 11/3/2021 NAP NAP No Fee NAP
6.006 Property 46 1 Walgreens - Greenville (North), SC 10/21/2021 12/21/2021 10/21/2021 NAP NAP No Fee NAP
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL 11/16/2021 NAP 11/19/2021 NAP NAP No Fee NAP
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 12/8/2021 NAP 12/10/2021 NAP NAP No Fee NAP
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY 10/26/2021 12/20/2021 10/26/2021 NAP NAP No Fee NAP
6.010 Property 48 1 Walgreens- Shawnee, KS 11/22/2021 NAP 11/19/2021 NAP NAP No Fee NAP
6.011 Property   1 Walgreens - Watervliet (2nd), NY 9/28/2021 NAP 10/6/2021 NAP NAP No Fee NAP
6.012 Property 49 1 Walgreens - El Dorado, AR 11/17/2021 NAP 11/17/2021 NAP NAP No Fee NAP
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA 12/8/2021 NAP 12/8/2021 NAP NAP Yes - AE Fee NAP
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA 12/15/2021 NAP 12/16/2021 NAP NAP No Fee NAP
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH 10/29/2021 NAP 10/29/2021 NAP NAP No Fee NAP
6.016 Property   1 Sherwin Williams - Waunakee (County), WI 12/15/2021 NAP 12/15/2021 NAP NAP No Fee NAP
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN 10/28/2021 NAP 10/28/2021 NAP NAP No Fee NAP
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA 12/3/2021 NAP 12/9/2021 NAP NAP No Fee NAP
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP
6.020 Property   1 Dollar General - Russellville (State 124), AR 9/9/2021 NAP 9/9/2021 NAP NAP No Fee NAP
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA 12/1/2021 NAP 12/1/2021 NAP NAP No Fee NAP
6.022 Property   1 Dollar General - Tulsa (41st), OK 10/5/2021 NAP 10/5/2021 NAP NAP No Fee NAP
6.023 Property   1 Dollar General - Cordova (Dexter), TN 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
6.024 Property   1 Dollar Tree - Apollo (North), PA 10/28/2021 NAP 12/10/2021 NAP NAP No Fee NAP
6.025 Property   1 Dollar General - Toledo (McCord), OH 11/17/2021 NAP 11/17/2021 NAP NAP No Fee NAP
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park                
7.001 Property   1 350 Anchor Mill Road 1/27/2022 NAP 1/26/2022 NAP NAP Yes - AE Fee NAP
7.002 Property   1 301 Anchor Mill Road 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.003 Property 52 1 400 Ships Landing Way 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.004 Property   1 800 Ships Landing Way 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.005 Property   1 6 Dock View Drive 1/31/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.006 Property   1 501 Ships Landing Way 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.007 Property   1 250 Anchor Mill Road 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.008 Property   1 10 Dock View Drive 1/31/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.009 Property   1 7-23 Harbor View Drive 1/31/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.010 Property   1 200 Anchor Mill Road 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.011 Property 53 1 300 Anchor Mill Road 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.012 Property   1 27-55 Harbor View Drive 1/31/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.013 Property   1 100 Ships Landing Way 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
7.014 Property   1 600 Ships Landing Way 1/27/2022 NAP 1/26/2022 NAP NAP No Fee NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 11/24/2021 NAP 11/24/2021 NAP NAP No Fee NAP
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 11/18/2021 NAP 11/22/2021 NAP NAP No Fee NAP
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 9/20/2021 NAP 9/20/2021 NAP NAP No Fee NAP
11 Loan 9, 67, 68 1 The Kirby Collection 10/19/2021 NAP 10/19/2021 NAP NAP No Fee NAP
12 Loan 69, 70 1 Citrus Tower 12/3/2021 NAP 12/3/2021 12/3/2021 9% No Fee NAP
13 Loan 71, 72 1 The Monroe Center 12/1/2021 NAP 11/30/2021 NAP NAP Yes - AE Fee NAP
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 12/10/2021 NAP 12/6/2021 12/6/2021 16% No Fee / Leasehold 12/31/2031
15 Loan 75 1 200 Haven Avenue 1/10/2022 NAP 1/7/2022 NAP NAP No Fee NAP
16 Loan 76 1 Park Place Shopping Center 12/6/2021 NAP 1/28/2022 11/30/2021 9% No Fee NAP
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 11/15/2021 NAP 11/23/2021 12/7/2021 9% No Fee NAP
18 Loan 83, 84 1 Exchange South 12/22/2021 NAP 12/22/2021 NAP NAP Yes - A Fee NAP
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio                
19.001 Property   1 Hillcrest 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.002 Property   1 Arrington 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.003 Property   1 Highland II 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.004 Property   1 Meridian 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.005 Property 87 1 Bayberry 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.006 Property   1 Highland I 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.007 Property   1 Capstone 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.008 Property   1 Forest Plaza I 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.009 Property   1 Forest Plaza II 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.010 Property   1 Utica 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
19.011 Property   1 Willard 11/29/2021 NAP 11/29/2021 NAP NAP No Fee NAP
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 1/12/2022 NAP 1/12/2022 NAP NAP No Fee NAP
21 Loan 95, 96 1 304 West 92nd Street 12/17/2021 NAP 1/19/2022 NAP NAP No Fee NAP
22 Loan 97 1 400 Industrial Parkway 7/5/2021 NAP 10/14/2021 NAP NAP No Fee NAP
23 Loan   4 East Village & Park Slope Portfolio                
23.001 Property   1 419 16th Street 12/15/2021 NAP 12/16/2021 NAP NAP No Fee NAP

 

A-1-21 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date
                         
23.002 Property 98 1 405 E 6th Street 12/15/2021 NAP 12/15/2021 NAP NAP No Fee NAP
23.003 Property 99, 100 1 197 E 7th Street 12/15/2021 NAP 12/15/2021 NAP NAP No Fee NAP
23.004 Property   1 764 Union Street 12/15/2021 NAP 12/15/2021 NAP NAP No Fee NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio                
24.001 Property   1 Walgreens 6/4/2021 NAP 6/4/2021 NAP NAP No Fee NAP
24.002 Property   1 O’Reilly 6/4/2021 NAP 6/4/2021 9/23/2021 11% No Fee NAP
24.003 Property   1 Sherwin Williams - Austin 6/4/2021 NAP 6/4/2021 NAP NAP No Fee NAP
24.004 Property   1 Firestone 6/4/2021 NAP 6/4/2021 NAP NAP No Fee NAP
24.005 Property   1 7-Eleven 6/4/2021 NAP 6/7/2021 NAP NAP No Fee NAP
24.006 Property   1 Sherwin Williams - New Braunfels 6/4/2021 NAP 6/4/2021 NAP NAP No Fee NAP
25 Loan 106, 107 3 Rosewood National Storage 3                
25.001 Property   1 Auburn (Dean) 9/14/2021 NAP 9/14/2021 NAP NAP No Fee NAP
25.002 Property   1 Biloxi 9/13/2021 NAP 9/14/2021 NAP NAP No Fee NAP
25.003 Property   1 Auburn (Opelika) 9/14/2021 NAP 9/14/2021 NAP NAP No Fee NAP
26 Loan 108, 109 1 Plaza Hillcrest 11/23/2021 NAP 11/23/2021 11/23/2021 12% Yes - Zone AE Fee NAP
27 Loan   1 Turner Hill Marketplace 12/28/2021 NAP 12/28/2021 NAP NAP No Fee NAP
28 Loan 110 1 570 Nostrand Avenue 11/17/2021 NAP 11/16/2021 NAP NAP No Fee NAP
29 Loan 111 1 Sunrise Promenade 11/5/2021 NAP 11/5/2021 NAP NAP No Fee NAP
30 Loan   1 Hampton Inn El Centro 12/17/2021 NAP 12/17/2021 12/16/2021 16% No Fee NAP
31 Loan 112 1 Emerald Building 10/8/2021 NAP 10/8/2021 NAP NAP No Fee NAP
32 Loan   2 CityLine Storage Sense Portfolio                
32.001 Property   1 Storage Sense - Metuchen 11/2/2021 NAP 11/2/2021 NAP NAP No Fee NAP
32.002 Property   1 Storage Sense - Memphis - Madison 11/2/2021 NAP 11/2/2021 11/3/2021 13% No Fee NAP
33 Loan 113, 114 2 Grove & Menahan                
33.001 Property   1 375 Grove 1/5/2022 NAP 1/3/2022 NAP NAP No Fee NAP
33.002 Property   1 322 Menahan 1/5/2022 NAP 1/3/2022 NAP NAP No Fee NAP
34 Loan 115, 116 1 207 East 15th Street 12/15/2021 NAP 12/15/2021 NAP NAP No Fee NAP
35 Loan 117 1 Balboa Apartments 12/8/2021 NAP 12/8/2021 12/8/2021 6% No Fee NAP
36 Loan 118 1 901 Fair Oaks 9/24/2021 NAP 9/24/2021 9/29/2021 15% No Fee NAP
37 Loan 119, 120 1 Moreno Valley Storage 12/22/2021 NAP 1/21/2022 12/28/2021 4% No Fee NAP
38 Loan   1 Cityline Dover Self Storage 2171 Palomino Road (10/25/2021); 1710 Virginia Avenue (10/25/2021); 4411 Fox Run Road (10/20/2021); 419 Pattison Street (10/27/2021) NAP 2171 Palomino Road (10/20/2021); 1710 Virginia Avenue (10/20/2021); 4411 Fox Run Road (10/20/2021); 419 Pattison Street (10/20/2021) NAP NAP No Fee NAP
39 Loan 121 1 2200 Fairwood 11/30/2021 NAP 11/30/2021 NAP NAP No Fee NAP
40 Loan 122, 123 1 Hampton Inn Texarkana 11/30/2021 NAP 11/30/2021 NAP NAP No Fee NAP
41 Loan 124 1 Signal Mountain Self Storage 12/17/2021 NAP 12/17/2021 NAP NAP No Fee NAP
42 Loan 125, 126, 127 1 30 Main Street 11/22/2021 NAP 11/22/2021 NAP NAP No Fee NAP
43 Loan   1 Rustic Hills MHC 11/10/2021 NAP 11/10/2021 NAP NAP No Fee NAP
44 Loan   1 1060 Bedford Ave 12/15/2021 NAP 12/24/2021 NAP NAP No Fee NAP

 

A-1-22 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                           
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire NAP NAP NAP 0 Springing 0 Springing 0 Springing
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue None 901,254 Yes 0 Springing 0 Springing 0 Springing
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio       1,696,002 424,000 0 Springing 62,336 62,336
3.001 Property   1 First National Building NAP NAP NAP            
3.002 Property   1 The Qube NAP NAP NAP            
3.003 Property   1 Chrysler House NAP NAP NAP            
3.004 Property   1 1001 Woodward NAP NAP NAP            
3.005 Property   1 One Woodward 5, 25-year extension options 43,775 No            
3.006 Property   1 The Z Garage NAP NAP NAP            
3.007 Property   1 Two Detroit Garage NAP NAP NAP            
3.008 Property   1 1505 & 1515 Woodward NAP NAP NAP            
3.009 Property   1 1001 Brush Street NAP NAP NAP            
3.010 Property   1 The Assembly NAP NAP NAP            
3.011 Property   1 419 Fort Street Garage NAP NAP NAP            
3.012 Property   1 Vinton NAP NAP NAP            
3.013 Property   1 1401 First Street NAP NAP NAP            
3.014 Property   1 Lane Bryant Building NAP NAP NAP            
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP NAP NAP 0 Springing 0 Springing 0 Springing
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP NAP NAP 0 Springing 0 Springing 0 Springing
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53       48,834 48,834 0 Springing 520,700 3,976
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP NAP NAP            
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP NAP NAP            
6.003 Property   1 Kroger- Clarkston, MI NAP NAP NAP            
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC NAP NAP NAP            
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP NAP NAP            
6.006 Property 46 1 Walgreens - Greenville (North), SC NAP NAP NAP            
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL NAP NAP NAP            
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP NAP NAP            
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY NAP NAP NAP            
6.010 Property 48 1 Walgreens- Shawnee, KS NAP NAP NAP            
6.011 Property   1 Walgreens - Watervliet (2nd), NY NAP NAP NAP            
6.012 Property 49 1 Walgreens - El Dorado, AR NAP NAP NAP            
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA NAP NAP NAP            
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP NAP NAP            
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH NAP NAP NAP            
6.016 Property   1 Sherwin Williams - Waunakee (County), WI NAP NAP NAP            
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN NAP NAP NAP            
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA NAP NAP NAP            
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP NAP NAP            
6.020 Property   1 Dollar General - Russellville (State 124), AR NAP NAP NAP            
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA NAP NAP NAP            
6.022 Property   1 Dollar General - Tulsa (41st), OK NAP NAP NAP            
6.023 Property   1 Dollar General - Cordova (Dexter), TN NAP NAP NAP            
6.024 Property   1 Dollar Tree - Apollo (North), PA NAP NAP NAP            
6.025 Property   1 Dollar General - Toledo (McCord), OH NAP NAP NAP            
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park       853,045 142,174 0 Springing 0 Springing
7.001 Property   1 350 Anchor Mill Road NAP NAP NAP            
7.002 Property   1 301 Anchor Mill Road NAP NAP NAP            
7.003 Property 52 1 400 Ships Landing Way NAP NAP NAP            
7.004 Property   1 800 Ships Landing Way NAP NAP NAP            
7.005 Property   1 6 Dock View Drive NAP NAP NAP            
7.006 Property   1 501 Ships Landing Way NAP NAP NAP            
7.007 Property   1 250 Anchor Mill Road NAP NAP NAP            
7.008 Property   1 10 Dock View Drive NAP NAP NAP            
7.009 Property   1 7-23 Harbor View Drive NAP NAP NAP            
7.010 Property   1 200 Anchor Mill Road NAP NAP NAP            
7.011 Property 53 1 300 Anchor Mill Road NAP NAP NAP            
7.012 Property   1 27-55 Harbor View Drive NAP NAP NAP            
7.013 Property   1 100 Ships Landing Way NAP NAP NAP            
7.014 Property   1 600 Ships Landing Way NAP NAP NAP            
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson NAP NAP NAP 392,648 392,648 0 Springing 3,100,000 Springing
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre NAP NAP NAP 189,670 189,670 0 Springing 0 6,885
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP NAP NAP 525,310 525,310 90,983 22,746 0 1,218
11 Loan 9, 67, 68 1 The Kirby Collection NAP NAP NAP 330,524 330,524 372,786 37,279 0 Springing
12 Loan 69, 70 1 Citrus Tower NAP NAP NAP 136,619 68,310 0 Springing 0 Springing
13 Loan 71, 72 1 The Monroe Center NAP NAP NAP 37,887 18,943 48,393 12,098 0 5,202
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 3, 10-year extension options 100,000 No 0 Springing 0 Springing 0 Springing
15 Loan 75 1 200 Haven Avenue NAP NAP NAP 52,277 52,277 0 Springing 114,000 1,979
16 Loan 76 1 Park Place Shopping Center NAP NAP NAP 174,371 34,874 3,416 1,708 0 1,918
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit NAP NAP NAP 0 Springing 0 Springing 0 Springing
18 Loan 83, 84 1 Exchange South NAP NAP NAP 79,984 26,661 0 Springing 0 3,198
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio       62,266 62,266 22,796 11,398 0 12,296
19.001 Property   1 Hillcrest NAP NAP NAP            
19.002 Property   1 Arrington NAP NAP NAP            
19.003 Property   1 Highland II NAP NAP NAP            
19.004 Property   1 Meridian NAP NAP NAP            
19.005 Property 87 1 Bayberry NAP NAP NAP            
19.006 Property   1 Highland I NAP NAP NAP            
19.007 Property   1 Capstone NAP NAP NAP            
19.008 Property   1 Forest Plaza I NAP NAP NAP            
19.009 Property   1 Forest Plaza II NAP NAP NAP            
19.010 Property   1 Utica NAP NAP NAP            
19.011 Property   1 Willard NAP NAP NAP            
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) NAP NAP NAP 45,951 45,951 0 Springing 1,379 1,379
21 Loan 95, 96 1 304 West 92nd Street NAP NAP NAP 204,548 68,183 10,550 Springing 51,849 Springing
22 Loan 97 1 400 Industrial Parkway NAP NAP NAP 0 Springing 0 Springing 0 Springing
23 Loan   4 East Village & Park Slope Portfolio       38,984 19,492 20,553 2,055 0 1,114
23.001 Property   1 419 16th Street NAP NAP NAP            

 

A-1-23 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                           
23.002 Property 98 1 405 E 6th Street NAP NAP NAP            
23.003 Property 99, 100 1 197 E 7th Street NAP NAP NAP            
23.004 Property   1 764 Union Street NAP NAP NAP            
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio       14,548 7,274 12,985 2,597 45,909 735
24.001 Property   1 Walgreens NAP NAP NAP            
24.002 Property   1 O’Reilly NAP NAP NAP            
24.003 Property   1 Sherwin Williams - Austin NAP NAP NAP            
24.004 Property   1 Firestone NAP NAP NAP            
24.005 Property   1 7-Eleven NAP NAP NAP            
24.006 Property   1 Sherwin Williams - New Braunfels NAP NAP NAP            
25 Loan 106, 107 3 Rosewood National Storage 3       4,719 4,719 0 Springing 0 0
25.001 Property   1 Auburn (Dean) NAP NAP NAP            
25.002 Property   1 Biloxi NAP NAP NAP            
25.003 Property   1 Auburn (Opelika) NAP NAP NAP            
26 Loan 108, 109 1 Plaza Hillcrest NAP NAP NAP 65,212 13,357 0 Springing 0 562
27 Loan   1 Turner Hill Marketplace NAP NAP NAP 39,217 9,804 6,096 3,048 0 0
28 Loan 110 1 570 Nostrand Avenue NAP NAP NAP 11,270 3,757 12,951 1,619 0 552
29 Loan 111 1 Sunrise Promenade NAP NAP NAP 5,600 5,600 15,148 3,030 0 0
30 Loan   1 Hampton Inn El Centro NAP NAP NAP 0 8,604 0 Springing 0 4% of Gross Revenue
31 Loan 112 1 Emerald Building NAP NAP NAP 33,171 16,586 0 Springing 0 2,966
32 Loan   2 CityLine Storage Sense Portfolio       29,376 9,792 0 Springing 0 624
32.001 Property   1 Storage Sense - Metuchen NAP NAP NAP            
32.002 Property   1 Storage Sense - Memphis - Madison NAP NAP NAP            
33 Loan 113, 114 2 Grove & Menahan       3,651 1,217 10,373 2,075 0 542
33.001 Property   1 375 Grove NAP NAP NAP            
33.002 Property   1 322 Menahan NAP NAP NAP            
34 Loan 115, 116 1 207 East 15th Street NAP NAP NAP 37,278 Springing 2,257 2,257 0 Springing
35 Loan 117 1 Balboa Apartments NAP NAP NAP 18,176 3,635 11,931 994 0 2,250
36 Loan 118 1 901 Fair Oaks NAP NAP NAP 34,770 8,692 0 Springing 0 89
37 Loan 119, 120 1 Moreno Valley Storage NAP NAP NAP 55,010 11,002 1,375 688 0 Springing
38 Loan   1 Cityline Dover Self Storage NAP NAP NAP 44,532 8,906 0 Springing 0 794
39 Loan 121 1 2200 Fairwood NAP NAP NAP 15,984 5,328 0 Springing 0 2,195
40 Loan 122, 123 1 Hampton Inn Texarkana NAP NAP NAP 42,440 5,305 0 Springing 0 4% of Gross Income
41 Loan 124 1 Signal Mountain Self Storage NAP NAP NAP 5,116 5,116 1,521 507 0 516
42 Loan 125, 126, 127 1 30 Main Street NAP NAP NAP 15,838 1,980 13,582 2,716 0 216
43 Loan   1 Rustic Hills MHC NAP NAP NAP 2,490 1,245 1,785 357 0 600
44 Loan   1 1060 Bedford Ave NAP NAP NAP 1,350 450 577 577 0 112

 

A-1-24 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                             
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 0 0 Springing 0 0 0 0 0 0 0
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 837,829 0 Springing 10,053,948 0 0 0 0 61,289,797 0
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 1,469,568 280,690 280,690 5,000,000 0 0 0 241,558 8,870,595 0
3.001 Property   1 First National Building                    
3.002 Property   1 The Qube                    
3.003 Property   1 Chrysler House                    
3.004 Property   1 1001 Woodward                    
3.005 Property   1 One Woodward                    
3.006 Property   1 The Z Garage                    
3.007 Property   1 Two Detroit Garage                    
3.008 Property   1 1505 & 1515 Woodward                    
3.009 Property   1 1001 Brush Street                    
3.010 Property   1 The Assembly                    
3.011 Property   1 419 Fort Street Garage                    
3.012 Property   1 Vinton                    
3.013 Property   1 1401 First Street                    
3.014 Property   1 Lane Bryant Building                    
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 0 0 0 0 3,042,635 0 0 0 0 0
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 0 0 Springing 0 0 0 0 0 0 0
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 0 500,000 Springing 0 0 0 0 91,595 0 0
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                    
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                    
6.003 Property   1 Kroger- Clarkston, MI                    
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC                    
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX                    
6.006 Property 46 1 Walgreens - Greenville (North), SC                    
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL                    
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                    
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY                    
6.010 Property 48 1 Walgreens- Shawnee, KS                    
6.011 Property   1 Walgreens - Watervliet (2nd), NY                    
6.012 Property 49 1 Walgreens - El Dorado, AR                    
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA                    
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA                    
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH                    
6.016 Property   1 Sherwin Williams - Waunakee (County), WI                    
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN                    
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA                    
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                    
6.020 Property   1 Dollar General - Russellville (State 124), AR                    
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA                    
6.022 Property   1 Dollar General - Tulsa (41st), OK                    
6.023 Property   1 Dollar General - Cordova (Dexter), TN                    
6.024 Property   1 Dollar Tree - Apollo (North), PA                    
6.025 Property   1 Dollar General - Toledo (McCord), OH                    
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 0 0 Springing 0 0 0 0 0 139,982 0
7.001 Property   1 350 Anchor Mill Road                    
7.002 Property   1 301 Anchor Mill Road                    
7.003 Property 52 1 400 Ships Landing Way                    
7.004 Property   1 800 Ships Landing Way                    
7.005 Property   1 6 Dock View Drive                    
7.006 Property   1 501 Ships Landing Way                    
7.007 Property   1 250 Anchor Mill Road                    
7.008 Property   1 10 Dock View Drive                    
7.009 Property   1 7-23 Harbor View Drive                    
7.010 Property   1 200 Anchor Mill Road                    
7.011 Property 53 1 300 Anchor Mill Road                    
7.012 Property   1 27-55 Harbor View Drive                    
7.013 Property   1 100 Ships Landing Way                    
7.014 Property   1 600 Ships Landing Way                    
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 0 6,900,000 Springing 4,000,000 0 0 0 50,000 2,664,107 0
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 247,865 0 29,672 1,068,179 0 0 0 0 4,194,252 0
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 0 0 0 0 0 0 0 0 27,146,846 0
11 Loan 9, 67, 68 1 The Kirby Collection 0 0 Springing 0 0 0 0 0 1,727,967 0
12 Loan 69, 70 1 Citrus Tower 82,273 600,000 Springing 411,366 0 0 0 0 783,786 0
13 Loan 71, 72 1 The Monroe Center 0 0 20,536 1,232,140 0 0 0 0 0 0
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 0 0 0 0 6,482,400 0 0 0 0 Springing
15 Loan 75 1 200 Haven Avenue 0 0 0 0 0 0 0 329,625 21,610 0
16 Loan 76 1 Park Place Shopping Center 100,000 500,000 12,788 800,000 0 0 0 22,800 337,043 0
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 0 0 0 0 0 0 0 0 9,900,543 Springing
18 Loan 83, 84 1 Exchange South 0 500,000 15,988 1,000,000 0 0 0 81,416 288,291 0
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 0 2,500,000 Springing 2,500,000 0 0 0 128,054 2,047,481 0
19.001 Property   1 Hillcrest                    
19.002 Property   1 Arrington                    
19.003 Property   1 Highland II                    
19.004 Property   1 Meridian                    
19.005 Property 87 1 Bayberry                    
19.006 Property   1 Highland I                    
19.007 Property   1 Capstone                    
19.008 Property   1 Forest Plaza I                    
19.009 Property   1 Forest Plaza II                    
19.010 Property   1 Utica                    
19.011 Property   1 Willard                    
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) 0 356,220 9,196 551,760 0 0 0 0 375,113 0
21 Loan 95, 96 1 304 West 92nd Street 0 0 0 0 0 0 0 8,750 98,151 0
22 Loan 97 1 400 Industrial Parkway 197,821 0 0 0 0 0 0 0 0 0
23 Loan   4 East Village & Park Slope Portfolio 0 0 217 0 0 0 0 14,950 0 0
23.001 Property   1 419 16th Street                    

 

A-1-25 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                             
23.002 Property 98 1 405 E 6th Street                    
23.003 Property 99, 100 1 197 E 7th Street                    
23.004 Property   1 764 Union Street                    
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio 0 450,000 0 0 0 0 0 44,206 0 0
24.001 Property   1 Walgreens                    
24.002 Property   1 O’Reilly                    
24.003 Property   1 Sherwin Williams - Austin                    
24.004 Property   1 Firestone                    
24.005 Property   1 7-Eleven                    
24.006 Property   1 Sherwin Williams - New Braunfels                    
25 Loan 106, 107 3 Rosewood National Storage 3 0 0 0 0 0 0 0 8,625 0 Springing
25.001 Property   1 Auburn (Dean)                    
25.002 Property   1 Biloxi                    
25.003 Property   1 Auburn (Opelika)                    
26 Loan 108, 109 1 Plaza Hillcrest 13,479 0 2,106 50,546 0 0 0 83,600 880,215 0
27 Loan   1 Turner Hill Marketplace 0 0 6,250 750,000 0 0 0 0 0 0
28 Loan 110 1 570 Nostrand Avenue 0 0 182 0 0 0 0 0 158,750 0
29 Loan 111 1 Sunrise Promenade 0 32,200 Springing 0 0 0 0 0 29,250 0
30 Loan   1 Hampton Inn El Centro 0 0 0 0 0 0 0 0 130,777 Springing
31 Loan 112 1 Emerald Building 0 300,000 Springing 300,000 0 0 0 439,599 0 0
32 Loan   2 CityLine Storage Sense Portfolio 0 0 0 0 0 0 0 15,438 0 0
32.001 Property   1 Storage Sense - Metuchen                    
32.002 Property   1 Storage Sense - Memphis - Madison                    
33 Loan 113, 114 2 Grove & Menahan 0 0 0 0 0 0 0 15,625 77,906 0
33.001 Property   1 375 Grove                    
33.002 Property   1 322 Menahan                    
34 Loan 115, 116 1 207 East 15th Street 0 0 0 0 0 0 0 0 0 0
35 Loan 117 1 Balboa Apartments 0 0 0 0 0 0 0 0 0 0
36 Loan 118 1 901 Fair Oaks 0 136,020 Springing 75,000 0 0 0 0 0 0
37 Loan 119, 120 1 Moreno Valley Storage 15,268 0 0 0 0 0 0 0 0 0
38 Loan   1 Cityline Dover Self Storage 0 0 0 0 0 0 0 37,445 0 0
39 Loan 121 1 2200 Fairwood 0 0 2,195 0 0 0 0 460,495 28,750 0
40 Loan 122, 123 1 Hampton Inn Texarkana 0 0 0 0 96,459 0 0 0 950,000 0
41 Loan 124 1 Signal Mountain Self Storage 0 0 0 0 0 0 0 7,500 0 0
42 Loan 125, 126, 127 1 30 Main Street 0 0 0 0 0 0 0 0 0 0
43 Loan   1 Rustic Hills MHC 0 0 0 0 0 0 0 0 0 0
44 Loan   1 1060 Bedford Ave 0 0 561 34,000 0 0 0 4,000 639 0

 

A-1-26 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management
                     
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire NAP 0 0 NAP Hard Springing
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) 0 0 NAP Hard Springing
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) 0 0 NAP Springing (Residential); Hard (Commercial) Springing
3.001 Property   1 First National Building            
3.002 Property   1 The Qube            
3.003 Property   1 Chrysler House            
3.004 Property   1 1001 Woodward            
3.005 Property   1 One Woodward            
3.006 Property   1 The Z Garage            
3.007 Property   1 Two Detroit Garage            
3.008 Property   1 1505 & 1515 Woodward            
3.009 Property   1 1001 Brush Street            
3.010 Property   1 The Assembly            
3.011 Property   1 419 Fort Street Garage            
3.012 Property   1 Vinton            
3.013 Property   1 1401 First Street            
3.014 Property   1 Lane Bryant Building            
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP 0 0 NAP Soft Springing
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP 0 0 NAP Hard Springing
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 NAP 0 0 NAP Hard Springing
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL            
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO            
6.003 Property   1 Kroger- Clarkston, MI            
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC            
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX            
6.006 Property 46 1 Walgreens - Greenville (North), SC            
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL            
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK            
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY            
6.010 Property 48 1 Walgreens- Shawnee, KS            
6.011 Property   1 Walgreens - Watervliet (2nd), NY            
6.012 Property 49 1 Walgreens - El Dorado, AR            
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA            
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA            
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH            
6.016 Property   1 Sherwin Williams - Waunakee (County), WI            
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN            
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA            
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT            
6.020 Property   1 Dollar General - Russellville (State 124), AR            
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA            
6.022 Property   1 Dollar General - Tulsa (41st), OK            
6.023 Property   1 Dollar General - Cordova (Dexter), TN            
6.024 Property   1 Dollar Tree - Apollo (North), PA            
6.025 Property   1 Dollar General - Toledo (McCord), OH            
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park Outstanding TI Reserve 0 0 NAP Springing Springing
7.001 Property   1 350 Anchor Mill Road            
7.002 Property   1 301 Anchor Mill Road            
7.003 Property 52 1 400 Ships Landing Way            
7.004 Property   1 800 Ships Landing Way            
7.005 Property   1 6 Dock View Drive            
7.006 Property   1 501 Ships Landing Way            
7.007 Property   1 250 Anchor Mill Road            
7.008 Property   1 10 Dock View Drive            
7.009 Property   1 7-23 Harbor View Drive            
7.010 Property   1 200 Anchor Mill Road            
7.011 Property 53 1 300 Anchor Mill Road            
7.012 Property   1 27-55 Harbor View Drive            
7.013 Property   1 100 Ships Landing Way            
7.014 Property   1 600 Ships Landing Way            
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson Unfunded Free Rent Reserve (Upfront: $1,550,078.41), Unfunded TI/LC Reserve (Upfront: $1,114,028.41) 0 0 NAP Hard Springing
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre Unfunded Obligations Reserve 0 0 NAP Hard Springing
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) 0 0 NAP Hard Springing
11 Loan 9, 67, 68 1 The Kirby Collection Unfunded Obligations Reserve 0 0 NAP Springing Springing
12 Loan 69, 70 1 Citrus Tower Unfunded Obligations Reserve 0 0 NAP Hard Springing
13 Loan 71, 72 1 The Monroe Center NAP 0 0 NAP Soft Springing
14 Loan 9, 73, 74 1 JW Marriott Desert Springs Ground Rent Reserve 0 0 NAP Soft Springing
15 Loan 75 1 200 Haven Avenue Housing, Preservation, and Development Repairs Reserve (Upfront: $18,250), Gap Rent Reserve (Upfront: $3,360) 0 0 NAP Springing Springing
16 Loan 76 1 Park Place Shopping Center Outstanding TI/LC Reserve 0 0 NAP Hard Springing
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit Outstanding TI/LC Reserve (Upfront: $6,942,143; Monthly: Springing), Free Rent Reserve (Upfront: $2,958,400) 0 0 NAP Hard Springing
18 Loan 83, 84 1 Exchange South Unfunded Obligations Reserve (Upfront: $248,010), Free Rent Reserve (Upfront: $40,281.11) 0 0 NAP Hard Springing
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio Unfunded Obligations Reserve 0 0 NAP Hard Springing
19.001 Property   1 Hillcrest            
19.002 Property   1 Arrington            
19.003 Property   1 Highland II            
19.004 Property   1 Meridian            
19.005 Property 87 1 Bayberry            
19.006 Property   1 Highland I            
19.007 Property   1 Capstone            
19.008 Property   1 Forest Plaza I            
19.009 Property   1 Forest Plaza II            
19.010 Property   1 Utica            
19.011 Property   1 Willard            
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) Free Rent Reserve 0 0 NAP Hard Springing
21 Loan 95, 96 1 304 West 92nd Street Free Rent Reserve 0 0 NAP Springing Springing
22 Loan 97 1 400 Industrial Parkway NAP 0 0 NAP Hard Springing
23 Loan   4 East Village & Park Slope Portfolio NAP 0 0 NAP Springing Springing
23.001 Property   1 419 16th Street            

 

A-1-27 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management
                     
23.002 Property 98 1 405 E 6th Street            
23.003 Property 99, 100 1 197 E 7th Street            
23.004 Property   1 764 Union Street            
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAP 0 0 NAP Hard In-Place
24.001 Property   1 Walgreens            
24.002 Property   1 O’Reilly            
24.003 Property   1 Sherwin Williams - Austin            
24.004 Property   1 Firestone            
24.005 Property   1 7-Eleven            
24.006 Property   1 Sherwin Williams - New Braunfels            
25 Loan 106, 107 3 Rosewood National Storage 3 Expansion Reserve 0 0 NAP Springing Springing
25.001 Property   1 Auburn (Dean)            
25.002 Property   1 Biloxi            
25.003 Property   1 Auburn (Opelika)            
26 Loan 108, 109 1 Plaza Hillcrest Grocery Outlet’s Tenant Improvement Reserve (Upfront: $625,000), Free Rent Reserve (Upfront: $255,214.92) 0 0 NAP Hard Springing
27 Loan   1 Turner Hill Marketplace NAP 0 0 NAP Springing Springing
28 Loan 110 1 570 Nostrand Avenue Unfunded Obligations Reserve (Upfront: $125,000), Free Rent Reserve (Upfront: $33,750) 0 0 NAP Hard Springing
29 Loan 111 1 Sunrise Promenade Free Rent Reserve 0 0 NAP Hard Springing
30 Loan   1 Hampton Inn El Centro Soft Goods Reserve (Upfront: $130,777), PIP Reserve (Monthly: Springing) 0 0 NAP Springing Springing
31 Loan 112 1 Emerald Building NAP 0 0 NAP Springing Springing
32 Loan   2 CityLine Storage Sense Portfolio NAP 0 0 NAP Springing Springing
32.001 Property   1 Storage Sense - Metuchen            
32.002 Property   1 Storage Sense - Memphis - Madison            
33 Loan 113, 114 2 Grove & Menahan Section 421-a Reserve 0 0 NAP Springing Springing
33.001 Property   1 375 Grove            
33.002 Property   1 322 Menahan            
34 Loan 115, 116 1 207 East 15th Street NAP 0 0 NAP Springing Springing
35 Loan 117 1 Balboa Apartments NAP 0 0 NAP Springing Springing
36 Loan 118 1 901 Fair Oaks NAP 0 0 NAP Hard Springing
37 Loan 119, 120 1 Moreno Valley Storage NAP 0 0 NAP Springing Springing
38 Loan   1 Cityline Dover Self Storage NAP 0 0 NAP Springing Springing
39 Loan 121 1 2200 Fairwood Unfunded Obligations Reserve 0 0 NAP Hard Springing
40 Loan 122, 123 1 Hampton Inn Texarkana PIP Reserve (Upfront: $800,000), EIDL Reserve (Upfront: $150,000) 0 0 NAP Hard Springing
41 Loan 124 1 Signal Mountain Self Storage NAP 0 0 NAP Springing Springing
42 Loan 125, 126, 127 1 30 Main Street NAP 0 0 NAP Springing Springing
43 Loan   1 Rustic Hills MHC NAP 0 0 NAP Springing Springing
44 Loan   1 1060 Bedford Ave Condo Assessment Reserve 0 0 NAP Hard Springing

 

A-1-28 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($)
                                 
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire Yes No Yes No 80,000,000 309,250,000 725,334.42 912,971.46 NAP NAP 389,250,000 912,971.46
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue Yes No Yes No 80,000,000 643,300,000 1,517,511.05 1,706,226.86 276,700,000 2.79196% 1,000,000,000 2,358,947.68
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio Yes No Yes No 80,000,000 350,000,000 1,117,221.07 1,372,585.88 NAP NAP 430,000,000 1,372,585.88
3.001 Property   1 First National Building                        
3.002 Property   1 The Qube                        
3.003 Property   1 Chrysler House                        
3.004 Property   1 1001 Woodward                        
3.005 Property   1 One Woodward                        
3.006 Property   1 The Z Garage                        
3.007 Property   1 Two Detroit Garage                        
3.008 Property   1 1505 & 1515 Woodward                        
3.009 Property   1 1001 Brush Street                        
3.010 Property   1 The Assembly                        
3.011 Property   1 419 Fort Street Garage                        
3.012 Property   1 Vinton                        
3.013 Property   1 1401 First Street                        
3.014 Property   1 Lane Bryant Building                        
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets Yes No Yes No 56,000,000 84,000,000 280,979.03 468,298.38 NAP NAP 140,000,000 468,298.38
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 Yes No Yes Yes 56,000,000 30,000,000 87,523.95 250,902.01 NAP NAP 86,000,000 250,902.01
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                        
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                        
6.003 Property   1 Kroger- Clarkston, MI                        
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC                        
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX                        
6.006 Property 46 1 Walgreens - Greenville (North), SC                        
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL                        
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                        
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY                        
6.010 Property 48 1 Walgreens- Shawnee, KS                        
6.011 Property   1 Walgreens - Watervliet (2nd), NY                        
6.012 Property 49 1 Walgreens - El Dorado, AR                        
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA                        
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA                        
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH                        
6.016 Property   1 Sherwin Williams - Waunakee (County), WI                        
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN                        
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA                        
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                        
6.020 Property   1 Dollar General - Russellville (State 124), AR                        
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA                        
6.022 Property   1 Dollar General - Tulsa (41st), OK                        
6.023 Property   1 Dollar General - Cordova (Dexter), TN                        
6.024 Property   1 Dollar Tree - Apollo (North), PA                        
6.025 Property   1 Dollar General - Toledo (McCord), OH                        
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park No No Yes No 50,000,000 88,000,000 271,347.08 425,521.56 NAP NAP 138,000,000 425,521.56
7.001 Property   1 350 Anchor Mill Road                        
7.002 Property   1 301 Anchor Mill Road                        
7.003 Property 52 1 400 Ships Landing Way                        
7.004 Property   1 800 Ships Landing Way                        
7.005 Property   1 6 Dock View Drive                        
7.006 Property   1 501 Ships Landing Way                        
7.007 Property   1 250 Anchor Mill Road                        
7.008 Property   1 10 Dock View Drive                        
7.009 Property   1 7-23 Harbor View Drive                        
7.010 Property   1 200 Anchor Mill Road                        
7.011 Property 53 1 300 Anchor Mill Road                        
7.012 Property   1 27-55 Harbor View Drive                        
7.013 Property   1 100 Ships Landing Way                        
7.014 Property   1 600 Ships Landing Way                        
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson Yes Yes Yes Yes 46,000,000 40,000,000 125,722.22 270,302.78 NAP NAP 86,000,000 270,302.78
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre Yes Yes Yes No 42,200,000 75,000,000 214,817.71 335,688.47 NAP NAP 117,200,000 335,688.47
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ Yes Yes Yes No 41,000,000 169,667,000 406,835.54 505,147.28 NAP NAP 210,667,000 505,147.28
11 Loan 9, 67, 68 1 The Kirby Collection Yes No Yes No 40,661,369 55,000,000 136,621.53 237,625.50 NAP NAP 95,661,369 237,625.50
12 Loan 69, 70 1 Citrus Tower Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 71, 72 1 The Monroe Center Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 9, 73, 74 1 JW Marriott Desert Springs Yes No Yes No 33,000,000 95,000,000 400,929.69 540,200.00 NAP NAP 128,000,000 540,200.00
15 Loan 75 1 200 Haven Avenue Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 76 1 Park Place Shopping Center Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit Yes Yes Yes No 23,000,000 304,000,000 758,226.67 815,592.50 198,000,000 2.95200% 525,000,000 1,309,437.50
18 Loan 83, 84 1 Exchange South Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio Yes No Yes No 20,000,000 39,000,000 114,670.83 173,476.39 NAP NAP 59,000,000 173,476.39
19.001 Property   1 Hillcrest                        
19.002 Property   1 Arrington                        
19.003 Property   1 Highland II                        
19.004 Property   1 Meridian                        
19.005 Property 87 1 Bayberry                        
19.006 Property   1 Highland I                        
19.007 Property   1 Capstone                        
19.008 Property   1 Forest Plaza I                        
19.009 Property   1 Forest Plaza II                        
19.010 Property   1 Utica                        
19.011 Property   1 Willard                        
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 95, 96 1 304 West 92nd Street Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 97 1 400 Industrial Parkway Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   4 East Village & Park Slope Portfolio Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.001 Property   1 419 16th Street                        

 

A-1-29 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($)
                                 
23.002 Property 98 1 405 E 6th Street                        
23.003 Property 99, 100 1 197 E 7th Street                        
23.004 Property   1 764 Union Street                        
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.001 Property   1 Walgreens                        
24.002 Property   1 O’Reilly                        
24.003 Property   1 Sherwin Williams - Austin                        
24.004 Property   1 Firestone                        
24.005 Property   1 7-Eleven                        
24.006 Property   1 Sherwin Williams - New Braunfels                        
25 Loan 106, 107 3 Rosewood National Storage 3 Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.001 Property   1 Auburn (Dean)                        
25.002 Property   1 Biloxi                        
25.003 Property   1 Auburn (Opelika)                        
26 Loan 108, 109 1 Plaza Hillcrest Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Turner Hill Marketplace Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 110 1 570 Nostrand Avenue Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 111 1 Sunrise Promenade Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Hampton Inn El Centro Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 112 1 Emerald Building Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   2 CityLine Storage Sense Portfolio Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.001 Property   1 Storage Sense - Metuchen                        
32.002 Property   1 Storage Sense - Memphis - Madison                        
33 Loan 113, 114 2 Grove & Menahan Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.001 Property   1 375 Grove                        
33.002 Property   1 322 Menahan                        
34 Loan 115, 116 1 207 East 15th Street Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 117 1 Balboa Apartments Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 118 1 901 Fair Oaks Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 119, 120 1 Moreno Valley Storage Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Cityline Dover Self Storage Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 121 1 2200 Fairwood Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 122, 123 1 Hampton Inn Texarkana Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 124 1 Signal Mountain Self Storage Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 125, 126, 127 1 30 Main Street Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Rustic Hills MHC Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 1060 Bedford Ave Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-30 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
            4             4    
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 42.6% 3.37 9.6% NAP NAP NAP NAP NAP NAP NAP No
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 58.8% 3.25 9.5% NAP NAP NAP NAP NAP NAP NAP No
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 59.4% 3.30 13.6% NAP NAP NAP NAP NAP NAP NAP Yes
3.001 Property   1 First National Building                      
3.002 Property   1 The Qube                      
3.003 Property   1 Chrysler House                      
3.004 Property   1 1001 Woodward                      
3.005 Property   1 One Woodward                      
3.006 Property   1 The Z Garage                      
3.007 Property   1 Two Detroit Garage                      
3.008 Property   1 1505 & 1515 Woodward                      
3.009 Property   1 1001 Brush Street                      
3.010 Property   1 The Assembly                      
3.011 Property   1 419 Fort Street Garage                      
3.012 Property   1 Vinton                      
3.013 Property   1 1401 First Street                      
3.014 Property   1 Lane Bryant Building                      
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 50.7% 3.27 13.8% NAP NAP NAP NAP NAP NAP NAP No
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 54.2% 2.68 9.6% NAP NAP NAP NAP NAP NAP NAP No
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                      
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                      
6.003 Property   1 Kroger- Clarkston, MI                      
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC                      
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX                      
6.006 Property 46 1 Walgreens - Greenville (North), SC                      
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL                      
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                      
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY                      
6.010 Property 48 1 Walgreens- Shawnee, KS                      
6.011 Property   1 Walgreens - Watervliet (2nd), NY                      
6.012 Property 49 1 Walgreens - El Dorado, AR                      
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA                      
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA                      
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH                      
6.016 Property   1 Sherwin Williams - Waunakee (County), WI                      
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN                      
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA                      
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                      
6.020 Property   1 Dollar General - Russellville (State 124), AR                      
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA                      
6.022 Property   1 Dollar General - Tulsa (41st), OK                      
6.023 Property   1 Dollar General - Cordova (Dexter), TN                      
6.024 Property   1 Dollar Tree - Apollo (North), PA                      
6.025 Property   1 Dollar General - Toledo (McCord), OH                      
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 61.5% 2.23 8.7% NAP NAP NAP NAP NAP NAP NAP No
7.001 Property   1 350 Anchor Mill Road                      
7.002 Property   1 301 Anchor Mill Road                      
7.003 Property 52 1 400 Ships Landing Way                      
7.004 Property   1 800 Ships Landing Way                      
7.005 Property   1 6 Dock View Drive                      
7.006 Property   1 501 Ships Landing Way                      
7.007 Property   1 250 Anchor Mill Road                      
7.008 Property   1 10 Dock View Drive                      
7.009 Property   1 7-23 Harbor View Drive                      
7.010 Property   1 200 Anchor Mill Road                      
7.011 Property 53 1 300 Anchor Mill Road                      
7.012 Property   1 27-55 Harbor View Drive                      
7.013 Property   1 100 Ships Landing Way                      
7.014 Property   1 600 Ships Landing Way                      
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 55.5% 2.60 10.2% 17,000,000 10.25000% 103,000,000 417,527.90 66.5% 1.68 8.5% Yes
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 59.5% 2.96 10.4% NAP NAP NAP NAP NAP NAP NAP No
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 63.8% 3.16 9.2% NAP NAP NAP NAP NAP NAP NAP No
11 Loan 9, 67, 68 1 The Kirby Collection 48.1% 3.86 12.0% NAP NAP NAP NAP NAP NAP NAP No
12 Loan 69, 70 1 Citrus Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
13 Loan 71, 72 1 The Monroe Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 41.8% 3.14 20.4% NAP NAP NAP NAP NAP NAP NAP No
15 Loan 75 1 200 Haven Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
16 Loan 76 1 Park Place Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit 58.6% 2.56 7.8% NAP NAP NAP NAP NAP NAP NAP No
18 Loan 83, 84 1 Exchange South NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio 61.7% 2.85 11.3% NAP NAP NAP NAP NAP NAP NAP Yes
19.001 Property   1 Hillcrest                      
19.002 Property   1 Arrington                      
19.003 Property   1 Highland II                      
19.004 Property   1 Meridian                      
19.005 Property 87 1 Bayberry                      
19.006 Property   1 Highland I                      
19.007 Property   1 Capstone                      
19.008 Property   1 Forest Plaza I                      
19.009 Property   1 Forest Plaza II                      
19.010 Property   1 Utica                      
19.011 Property   1 Willard                      
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
21 Loan 95, 96 1 304 West 92nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
22 Loan 97 1 400 Industrial Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
23 Loan   4 East Village & Park Slope Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
23.001 Property   1 419 16th Street                      

 

A-1-31 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
            4             4    
23.002 Property 98 1 405 E 6th Street                      
23.003 Property 99, 100 1 197 E 7th Street                      
23.004 Property   1 764 Union Street                      
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
24.001 Property   1 Walgreens                      
24.002 Property   1 O’Reilly                      
24.003 Property   1 Sherwin Williams - Austin                      
24.004 Property   1 Firestone                      
24.005 Property   1 7-Eleven                      
24.006 Property   1 Sherwin Williams - New Braunfels                      
25 Loan 106, 107 3 Rosewood National Storage 3 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25.001 Property   1 Auburn (Dean)                      
25.002 Property   1 Biloxi                      
25.003 Property   1 Auburn (Opelika)                      
26 Loan 108, 109 1 Plaza Hillcrest NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
27 Loan   1 Turner Hill Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
28 Loan 110 1 570 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
29 Loan 111 1 Sunrise Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30 Loan   1 Hampton Inn El Centro NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
31 Loan 112 1 Emerald Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32 Loan   2 CityLine Storage Sense Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32.001 Property   1 Storage Sense - Metuchen                      
32.002 Property   1 Storage Sense - Memphis - Madison                      
33 Loan 113, 114 2 Grove & Menahan NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
33.001 Property   1 375 Grove                      
33.002 Property   1 322 Menahan                      
34 Loan 115, 116 1 207 East 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
35 Loan 117 1 Balboa Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
36 Loan 118 1 901 Fair Oaks NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
37 Loan 119, 120 1 Moreno Valley Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
38 Loan   1 Cityline Dover Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
39 Loan 121 1 2200 Fairwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
40 Loan 122, 123 1 Hampton Inn Texarkana NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
41 Loan 124 1 Signal Mountain Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
42 Loan 125, 126, 127 1 30 Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
43 Loan   1 Rustic Hills MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
44 Loan   1 1060 Bedford Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No

 

A-1-32 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
             
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire NAP TechCore, LLC
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue NAP BP/CG Center MM LLC
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio Unsecured Bedrock Detroit
3.001 Property   1 First National Building    
3.002 Property   1 The Qube    
3.003 Property   1 Chrysler House    
3.004 Property   1 1001 Woodward    
3.005 Property   1 One Woodward    
3.006 Property   1 The Z Garage    
3.007 Property   1 Two Detroit Garage    
3.008 Property   1 1505 & 1515 Woodward    
3.009 Property   1 1001 Brush Street    
3.010 Property   1 The Assembly    
3.011 Property   1 419 Fort Street Garage    
3.012 Property   1 Vinton    
3.013 Property   1 1401 First Street    
3.014 Property   1 Lane Bryant Building    
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage NAP Tiffany Lam
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP Simon Property Group, L.P. and The Howard Group
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 NAP ExchangeRight Real Estate, LLC
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL    
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO    
6.003 Property   1 Kroger- Clarkston, MI    
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC    
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX    
6.006 Property 46 1 Walgreens - Greenville (North), SC    
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL    
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK    
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY    
6.010 Property 48 1 Walgreens- Shawnee, KS    
6.011 Property   1 Walgreens - Watervliet (2nd), NY    
6.012 Property 49 1 Walgreens - El Dorado, AR    
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA    
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA    
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH    
6.016 Property   1 Sherwin Williams - Waunakee (County), WI    
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN    
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA    
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT    
6.020 Property   1 Dollar General - Russellville (State 124), AR    
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA    
6.022 Property   1 Dollar General - Tulsa (41st), OK    
6.023 Property   1 Dollar General - Cordova (Dexter), TN    
6.024 Property   1 Dollar Tree - Apollo (North), PA    
6.025 Property   1 Dollar General - Toledo (McCord), OH    
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park NAP E. Thomas Harvey, III, E. Thomas Harvey III Revocable Trust U/A/D April 19, 1990, As Amended, JWH 2017 Delaware Trust, JVWH 2017 Delaware Trust, ETH 2017 Delaware Trust and TJH 2017 Delaware Trust
7.001 Property   1 350 Anchor Mill Road    
7.002 Property   1 301 Anchor Mill Road    
7.003 Property 52 1 400 Ships Landing Way    
7.004 Property   1 800 Ships Landing Way    
7.005 Property   1 6 Dock View Drive    
7.006 Property   1 501 Ships Landing Way    
7.007 Property   1 250 Anchor Mill Road    
7.008 Property   1 10 Dock View Drive    
7.009 Property   1 7-23 Harbor View Drive    
7.010 Property   1 200 Anchor Mill Road    
7.011 Property 53 1 300 Anchor Mill Road    
7.012 Property   1 27-55 Harbor View Drive    
7.013 Property   1 100 Ships Landing Way    
7.014 Property   1 600 Ships Landing Way    
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson Mezzanine (Min Combined DY of 8.0%; Intercreditor Agreement is required) Elchonon Schwartz
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre NAP Urban Edge Properties LP
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP Hana Alternative Asset Management Co., Ltd.
11 Loan 9, 67, 68 1 The Kirby Collection NAP FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC
12 Loan 69, 70 1 Citrus Tower NAP Pamela E. Rubin, as Trustee of The Mark and Pamela Rubin Family Trust dated June 17, 1997, as Amended and Complete Restatement Dated July 15, 2020
13 Loan 71, 72 1 The Monroe Center NAP Mayer Weiss
14 Loan 9, 73, 74 1 JW Marriott Desert Springs NAP Tiffany Lam
15 Loan 75 1 200 Haven Avenue NAP Sugar Hill Capital Partners, LLC
16 Loan 76 1 Park Place Shopping Center NAP Douglas Lo
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit NAP KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P.
18 Loan 83, 84 1 Exchange South NAP Zusia Tenenbaum
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio Mezzanine (Max Combined LTV of 75.0%; Min Combined DSCR of 2.00x; Min Combined DY of 10.0%; Intercreditor Agreement is required) Glen Forest Venture LLC
19.001 Property   1 Hillcrest    
19.002 Property   1 Arrington    
19.003 Property   1 Highland II    
19.004 Property   1 Meridian    
19.005 Property 87 1 Bayberry    
19.006 Property   1 Highland I    
19.007 Property   1 Capstone    
19.008 Property   1 Forest Plaza I    
19.009 Property   1 Forest Plaza II    
19.010 Property   1 Utica    
19.011 Property   1 Willard    
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) NAP Stark Enterprises
21 Loan 95, 96 1 304 West 92nd Street NAP Jay Wartski
22 Loan 97 1 400 Industrial Parkway Mezzanine (Max Combined LTV of 63.4%; Min Combined DSCR of 1.62x; Intercreditor Agreement is required) Angelo Gordon’s Net Lease Realty Fund IV, L.P.
23 Loan   4 East Village & Park Slope Portfolio NAP Abe Cohen
23.001 Property   1 419 16th Street    

 

A-1-33 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
             
23.002 Property 98 1 405 E 6th Street    
23.003 Property 99, 100 1 197 E 7th Street    
23.004 Property   1 764 Union Street    
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAP Mike Pacman, Pacman Family Holdings, LLC, and Keystone National Properties, LLC
24.001 Property   1 Walgreens    
24.002 Property   1 O’Reilly    
24.003 Property   1 Sherwin Williams - Austin    
24.004 Property   1 Firestone    
24.005 Property   1 7-Eleven    
24.006 Property   1 Sherwin Williams - New Braunfels    
25 Loan 106, 107 3 Rosewood National Storage 3 NAP RPC Reliance, LLC
25.001 Property   1 Auburn (Dean)    
25.002 Property   1 Biloxi    
25.003 Property   1 Auburn (Opelika)    
26 Loan 108, 109 1 Plaza Hillcrest NAP Cary Lefton
27 Loan   1 Turner Hill Marketplace NAP Highline Real Estate Capital
28 Loan 110 1 570 Nostrand Avenue NAP Joel Wertzberger and Allan Lebovits
29 Loan 111 1 Sunrise Promenade NAP Howard John Simon
30 Loan   1 Hampton Inn El Centro NAP Mitesh Kalthia
31 Loan 112 1 Emerald Building NAP Steven Peykar and Alex Peykar
32 Loan   2 CityLine Storage Sense Portfolio NAP Lawrence Charles Kaplan
32.001 Property   1 Storage Sense - Metuchen    
32.002 Property   1 Storage Sense - Memphis - Madison    
33 Loan 113, 114 2 Grove & Menahan NAP Nadav Hamo, Wu Chen, Guanhang M Liu, Chaingkai Chen, Eitan Peretz, Robert Michaeli and Eran Arkin
33.001 Property   1 375 Grove    
33.002 Property   1 322 Menahan    
34 Loan 115, 116 1 207 East 15th Street NAP Stuyvesant Gardens, LLC
35 Loan 117 1 Balboa Apartments NAP Tolga Horoz
36 Loan 118 1 901 Fair Oaks NAP John S. Kutzer
37 Loan 119, 120 1 Moreno Valley Storage NAP John Gossett, Jeff Gossett and Garrett Gossett
38 Loan   1 Cityline Dover Self Storage NAP George Thacker, Lawrence Charles Kaplan and Richard Schontz
39 Loan 121 1 2200 Fairwood NAP Olymbec USA LLC
40 Loan 122, 123 1 Hampton Inn Texarkana Mezzanine (Max Combined LTV of 65.0%; Min Combined DSCR of 1.77x; Intercreditor Agreement is required) Deepen Patel, Shitlesh Patel and Manish Patel
41 Loan 124 1 Signal Mountain Self Storage NAP Andrew S. Mattox
42 Loan 125, 126, 127 1 30 Main Street NAP Heather Borstein
43 Loan   1 Rustic Hills MHC NAP Ronald K. Weiss
44 Loan   1 1060 Bedford Ave NAP Allan Lebovits

 

A-1-34 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
                  7  
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire TechCore, LLC No No Refinance No 389,250,000
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue NAP No No Refinance No 723,300,000
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio Rock Backer LLC No No Refinance   430,000,000
3.001 Property   1 First National Building         Yes  
3.002 Property   1 The Qube         Yes  
3.003 Property   1 Chrysler House         Yes  
3.004 Property   1 1001 Woodward         Yes  
3.005 Property   1 One Woodward         Yes  
3.006 Property   1 The Z Garage         Yes  
3.007 Property   1 Two Detroit Garage         Yes  
3.008 Property   1 1505 & 1515 Woodward         Yes  
3.009 Property   1 1001 Brush Street         Yes  
3.010 Property   1 The Assembly         Yes  
3.011 Property   1 419 Fort Street Garage         Yes  
3.012 Property   1 Vinton         Yes  
3.013 Property   1 1401 First Street         Yes  
3.014 Property   1 Lane Bryant Building         Yes  
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage Tiffany Lam No No Refinance No 58,900,000
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP No No Refinance No 140,000,000
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes No Recapitalization   86,000,000
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL         Yes  
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO         No  
6.003 Property   1 Kroger- Clarkston, MI         No  
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC         No  
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX         No  
6.006 Property 46 1 Walgreens - Greenville (North), SC         No  
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL         No  
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK         No  
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY         No  
6.010 Property 48 1 Walgreens- Shawnee, KS         No  
6.011 Property   1 Walgreens - Watervliet (2nd), NY         No  
6.012 Property 49 1 Walgreens - El Dorado, AR         No  
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA         No  
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA         No  
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH         No  
6.016 Property   1 Sherwin Williams - Waunakee (County), WI         No  
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN         No  
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA         No  
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT         No  
6.020 Property   1 Dollar General - Russellville (State 124), AR         Yes  
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA         No  
6.022 Property   1 Dollar General - Tulsa (41st), OK         Yes  
6.023 Property   1 Dollar General - Cordova (Dexter), TN         No  
6.024 Property   1 Dollar Tree - Apollo (North), PA         No  
6.025 Property   1 Dollar General - Toledo (McCord), OH         No  
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park E. Thomas Harvey, III, E. Thomas Harvey III Revocable Trust U/A/D April 19, 1990, As Amended, JWH 2017 Delaware Trust, JVWH 2017 Delaware Trust, ETH 2017 Delaware Trust and TJH 2017 Delaware Trust No No Refinance   138,000,000
7.001 Property   1 350 Anchor Mill Road         No  
7.002 Property   1 301 Anchor Mill Road         No  
7.003 Property 52 1 400 Ships Landing Way         No  
7.004 Property   1 800 Ships Landing Way         No  
7.005 Property   1 6 Dock View Drive         No  
7.006 Property   1 501 Ships Landing Way         No  
7.007 Property   1 250 Anchor Mill Road         No  
7.008 Property   1 10 Dock View Drive         Yes  
7.009 Property   1 7-23 Harbor View Drive         No  
7.010 Property   1 200 Anchor Mill Road         No  
7.011 Property 53 1 300 Anchor Mill Road         No  
7.012 Property   1 27-55 Harbor View Drive         No  
7.013 Property   1 100 Ships Landing Way         Yes  
7.014 Property   1 600 Ships Landing Way         No  
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson Elchonon Schwartz No Yes Acquisition No 86,000,000
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre Urban Edge Properties LP No No Acquisition No 117,200,000
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP No No Refinance No 210,667,000
11 Loan 9, 67, 68 1 The Kirby Collection FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC No No Recapitalization No 95,661,369
12 Loan 69, 70 1 Citrus Tower Pamela E. Rubin, as Trustee of The Mark and Pamela Rubin Family Trust dated June 17, 1997, as Amended and Complete Restatement Dated July 15, 2020 No No Refinance Yes 36,000,000
13 Loan 71, 72 1 The Monroe Center Mayer Weiss No No Refinance No 34,000,000
14 Loan 9, 73, 74 1 JW Marriott Desert Springs Tiffany Lam No No Refinance No 128,000,000
15 Loan 75 1 200 Haven Avenue Sugar Hill Property Fund V, LP No No Refinance No 27,500,000
16 Loan 76 1 Park Place Shopping Center Douglas Lo No No Acquisition No  
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P. No No Refinance No  
18 Loan 83, 84 1 Exchange South Zusia Tenenbaum No No Refinance No  
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio Jack Sitt No No Acquisition    
19.001 Property   1 Hillcrest         Yes  
19.002 Property   1 Arrington         Yes  
19.003 Property   1 Highland II         Yes  
19.004 Property   1 Meridian         Yes  
19.005 Property 87 1 Bayberry         Yes  
19.006 Property   1 Highland I         Yes  
19.007 Property   1 Capstone         Yes  
19.008 Property   1 Forest Plaza I         Yes  
19.009 Property   1 Forest Plaza II         Yes  
19.010 Property   1 Utica         No  
19.011 Property   1 Willard         No  
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) Robert L. Stark No No Refinance No  
21 Loan 95, 96 1 304 West 92nd Street Jay Wartski No No Refinance No  
22 Loan 97 1 400 Industrial Parkway AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. No No Acquisition No  
23 Loan   4 East Village & Park Slope Portfolio Abe Cohen No No Refinance    
23.001 Property   1 419 16th Street         No  

 

A-1-35 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
                  7  
23.002 Property 98 1 405 E 6th Street         No  
23.003 Property 99, 100 1 197 E 7th Street         No  
23.004 Property   1 764 Union Street         No  
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio Mike Pacman, Pacman Family Holdings, LLC, and Keystone National Properties, LLC Yes No Acquisition    
24.001 Property   1 Walgreens         No  
24.002 Property   1 O’Reilly         No  
24.003 Property   1 Sherwin Williams - Austin         No  
24.004 Property   1 Firestone         No  
24.005 Property   1 7-Eleven         No  
24.006 Property   1 Sherwin Williams - New Braunfels         No  
25 Loan 106, 107 3 Rosewood National Storage 3 RPC Reliance, LLC No No Acquisition    
25.001 Property   1 Auburn (Dean)         No  
25.002 Property   1 Biloxi         No  
25.003 Property   1 Auburn (Opelika)         No  
26 Loan 108, 109 1 Plaza Hillcrest Cary Lefton No No Refinance No  
27 Loan   1 Turner Hill Marketplace David Moret, David Milgram, and Matt Papunen No No Acquisition No  
28 Loan 110 1 570 Nostrand Avenue Joel Wertzberger and Allan Lebovits No No Refinance No  
29 Loan 111 1 Sunrise Promenade Howard John Simon No No Recapitalization No  
30 Loan   1 Hampton Inn El Centro Mitesh Kalthia No No Refinance No  
31 Loan 112 1 Emerald Building Steven Peykar and Alex Peykar No No Acquisition No  
32 Loan   2 CityLine Storage Sense Portfolio Lawrence Charles Kaplan No No Recapitalization    
32.001 Property   1 Storage Sense - Metuchen         No  
32.002 Property   1 Storage Sense - Memphis - Madison         No  
33 Loan 113, 114 2 Grove & Menahan Nadav Hamo, Wu Chen, Guanhang M Liu, Chaingkai Chen, Eitan Peretz, Robert Michaeli and Eran Arkin No No Refinance    
33.001 Property   1 375 Grove         No  
33.002 Property   1 322 Menahan         No  
34 Loan 115, 116 1 207 East 15th Street Barjo Gardens, Inc. No No Refinance No  
35 Loan 117 1 Balboa Apartments Tolga Horoz No No Refinance No  
36 Loan 118 1 901 Fair Oaks John S. Kutzer No No Refinance No  
37 Loan 119, 120 1 Moreno Valley Storage John Gossett, Jeff Gossett and Garrett Gossett No No Refinance No  
38 Loan   1 Cityline Dover Self Storage George Thacker, Lawrence Charles Kaplan and Richard Schontz No No Acquisition No  
39 Loan 121 1 2200 Fairwood Olymbec USA LLC No No Recapitalization No  
40 Loan 122, 123 1 Hampton Inn Texarkana Deepen Patel, Shitlesh Patel and Manish Patel No No Refinance No  
41 Loan 124 1 Signal Mountain Self Storage Andrew S. Mattox No No Refinance No  
42 Loan 125, 126, 127 1 30 Main Street Heather Borstein No No Refinance No  
43 Loan   1 Rustic Hills MHC Ronald K. Weiss No No Refinance No  
44 Loan   1 1060 Bedford Ave Allan Lebovits No No Recapitalization No  

 

A-1-36 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration
          8                      
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire 0 0 0 389,250,000 190,909,806 0 781,598 0 197,558,597 0 389,250,000 NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue 0 276,700,000 0 1,000,000,000 618,492,902 0 13,156,127 0 368,350,972 0 1,000,000,000 NAP
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio 0 0 0 430,000,000 331,057,990 0 4,355,049 11,401,181 83,185,780 0 430,000,000 NAP
3.001 Property   1 First National Building                       NAP
3.002 Property   1 The Qube                       NAP
3.003 Property   1 Chrysler House                       NAP
3.004 Property   1 1001 Woodward                       NAP
3.005 Property   1 One Woodward                       NAP
3.006 Property   1 The Z Garage                       NAP
3.007 Property   1 Two Detroit Garage                       NAP
3.008 Property   1 1505 & 1515 Woodward                       NAP
3.009 Property   1 1001 Brush Street                       NAP
3.010 Property   1 The Assembly                       NAP
3.011 Property   1 419 Fort Street Garage                       NAP
3.012 Property   1 Vinton                       NAP
3.013 Property   1 1401 First Street                       NAP
3.014 Property   1 Lane Bryant Building                       NAP
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 0 0 0 58,900,000 54,263,590 0 336,173 3,042,635 1,257,602 0 58,900,000 NAP
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets 0 0 0 140,000,000 100,317,667 0 1,131,358 0 38,550,976 0 140,000,000 NAP
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 73,049,288 0 0 159,049,288 0 155,003,040 2,861,119 1,185,129 0 0 159,049,288 NAP
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                       NAP
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                       NAP
6.003 Property   1 Kroger- Clarkston, MI                       NAP
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC                       NAP
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX                       NAP
6.006 Property 46 1 Walgreens - Greenville (North), SC                       NAP
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL                       NAP
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                       NAP
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY                       NAP
6.010 Property 48 1 Walgreens- Shawnee, KS                       NAP
6.011 Property   1 Walgreens - Watervliet (2nd), NY                       NAP
6.012 Property 49 1 Walgreens - El Dorado, AR                       NAP
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA                       NAP
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA                       NAP
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH                       NAP
6.016 Property   1 Sherwin Williams - Waunakee (County), WI                       NAP
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN                       NAP
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA                       NAP
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                       NAP
6.020 Property   1 Dollar General - Russellville (State 124), AR                       NAP
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA                       NAP
6.022 Property   1 Dollar General - Tulsa (41st), OK                       NAP
6.023 Property   1 Dollar General - Cordova (Dexter), TN                       NAP
6.024 Property   1 Dollar Tree - Apollo (North), PA                       NAP
6.025 Property   1 Dollar General - Toledo (McCord), OH                       NAP
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park 0 0 0 138,000,000 89,548,238 0 1,832,245 993,028 45,626,489 0 138,000,000 NAP
7.001 Property   1 350 Anchor Mill Road                       NAP
7.002 Property   1 301 Anchor Mill Road                       NAP
7.003 Property 52 1 400 Ships Landing Way                       NAP
7.004 Property   1 800 Ships Landing Way                       NAP
7.005 Property   1 6 Dock View Drive                       NAP
7.006 Property   1 501 Ships Landing Way                       NAP
7.007 Property   1 250 Anchor Mill Road                       NAP
7.008 Property   1 10 Dock View Drive                       NAP
7.009 Property   1 7-23 Harbor View Drive                       NAP
7.010 Property   1 200 Anchor Mill Road                       NAP
7.011 Property 53 1 300 Anchor Mill Road                       NAP
7.012 Property   1 27-55 Harbor View Drive                       NAP
7.013 Property   1 100 Ships Landing Way                       NAP
7.014 Property   1 600 Ships Landing Way                       NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson 36,423,629 17,000,000 7,288,338 146,711,967 0 130,000,000 3,605,212 13,106,755 0 0 146,711,967 NAP
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre 79,793,357 0 0 196,993,357 0 191,930,000 679,435 4,383,922 0 0 196,993,357 NAP
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ 0 0 0 210,667,000 169,240,404 0 1,860,338 27,763,140 11,803,118 0 210,667,000 NAP
11 Loan 9, 67, 68 1 The Kirby Collection 88,184,651 0 6,128,851 189,974,872 0 182,500,000 1,266,178 2,431,278 0 3,777,417 189,974,872 NAP
12 Loan 69, 70 1 Citrus Tower 2,852,747 0 0 38,852,747 37,202,028 0 130,314 1,520,405 0 0 38,852,747 NAP
13 Loan 71, 72 1 The Monroe Center 0 0 0 34,000,000 27,567,740 0 700,805 86,280 5,645,174 0 34,000,000 NAP
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 2,366,918 0 0 130,366,918 123,214,718 0 669,800 6,482,400 0 0 130,366,918 NAP
15 Loan 75 1 200 Haven Avenue 0 0 0 27,500,000 24,931,076 0 504,247 517,512 1,547,165 0 27,500,000 NAP
16 Loan 76 1 Park Place Shopping Center                       NAP
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit                       NAP
18 Loan 83, 84 1 Exchange South                       NAP
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio                       NAP
19.001 Property   1 Hillcrest                       NAP
19.002 Property   1 Arrington                       NAP
19.003 Property   1 Highland II                       NAP
19.004 Property   1 Meridian                       NAP
19.005 Property 87 1 Bayberry                       NAP
19.006 Property   1 Highland I                       NAP
19.007 Property   1 Capstone                       NAP
19.008 Property   1 Forest Plaza I                       NAP
19.009 Property   1 Forest Plaza II                       NAP
19.010 Property   1 Utica                       NAP
19.011 Property   1 Willard                       NAP
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3)                       NAP
21 Loan 95, 96 1 304 West 92nd Street                       NAP
22 Loan 97 1 400 Industrial Parkway                       NAP
23 Loan   4 East Village & Park Slope Portfolio                       NAP
23.001 Property   1 419 16th Street                       NAP

 

A-1-37 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration
          8                      
23.002 Property 98 1 405 E 6th Street                       NAP
23.003 Property 99, 100 1 197 E 7th Street                       NAP
23.004 Property   1 764 Union Street                       NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio                       NAP
24.001 Property   1 Walgreens                       NAP
24.002 Property   1 O’Reilly                       NAP
24.003 Property   1 Sherwin Williams - Austin                       NAP
24.004 Property   1 Firestone                       NAP
24.005 Property   1 7-Eleven                       NAP
24.006 Property   1 Sherwin Williams - New Braunfels                       NAP
25 Loan 106, 107 3 Rosewood National Storage 3                       NAP
25.001 Property   1 Auburn (Dean)                       NAP
25.002 Property   1 Biloxi                       NAP
25.003 Property   1 Auburn (Opelika)                       NAP
26 Loan 108, 109 1 Plaza Hillcrest                       NAP
27 Loan   1 Turner Hill Marketplace                       NAP
28 Loan 110 1 570 Nostrand Avenue                       NAP
29 Loan 111 1 Sunrise Promenade                       NAP
30 Loan   1 Hampton Inn El Centro                       8/31/2035
31 Loan 112 1 Emerald Building                       NAP
32 Loan   2 CityLine Storage Sense Portfolio                       NAP
32.001 Property   1 Storage Sense - Metuchen                       NAP
32.002 Property   1 Storage Sense - Memphis - Madison                       NAP
33 Loan 113, 114 2 Grove & Menahan                       NAP
33.001 Property   1 375 Grove                       NAP
33.002 Property   1 322 Menahan                       NAP
34 Loan 115, 116 1 207 East 15th Street                       NAP
35 Loan 117 1 Balboa Apartments                       NAP
36 Loan 118 1 901 Fair Oaks                       NAP
37 Loan 119, 120 1 Moreno Valley Storage                       NAP
38 Loan   1 Cityline Dover Self Storage                       NAP
39 Loan 121 1 2200 Fairwood                       NAP
40 Loan 122, 123 1 Hampton Inn Texarkana                       8/31/2031
41 Loan 124 1 Signal Mountain Self Storage                       NAP
42 Loan 125, 126, 127 1 30 Main Street                       NAP
43 Loan   1 Rustic Hills MHC                       NAP
44 Loan   1 1060 Bedford Ave                       NAP

 

A-1-38 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                                 
1 Loan 9, 10, 11, 12 13, 14 1 One Wilshire NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26 1 601 Lexington Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 9, 27, 28, 29, 30, 31, 32, 33, 34 14 Bedrock Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.001 Property   1 First National Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.002 Property   1 The Qube NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.003 Property   1 Chrysler House NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.004 Property   1 1001 Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.005 Property   1 One Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.006 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.007 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.008 Property   1 1505 & 1515 Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.009 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.010 Property   1 The Assembly NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.011 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.012 Property   1 Vinton NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.013 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.014 Property   1 Lane Bryant Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 35, 36 1 Ritz-Carlton Rancho Mirage 507.40 366.71 72.3% 533.05 252.78 47.4% 460.21 121.24 26.3% 395.04 285.51 72.3%
5 Loan 9, 23, 37, 38, 39, 40, 41, 42, 43, 44 1 Silver Sands Premium Outlets NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 9 25 ExchangeRight Net Leased Portfolio #53 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.001 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.002 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.003 Property   1 Kroger- Clarkston, MI NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.004 Property 45 1 Walgreens - Lincolnton (Main), NC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.005 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.006 Property 46 1 Walgreens - Greenville (North), SC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.007 Property 47 1 Walgreens - Orland Park (143rd), IL NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.008 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.009 Property   1 Walgreens - Mattydale (Brewerton), NY NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.010 Property 48 1 Walgreens- Shawnee, KS NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.011 Property   1 Walgreens - Watervliet (2nd), NY NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.012 Property 49 1 Walgreens - El Dorado, AR NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.013 Property   1 Dollar General - St. Amant (Highway 22), LA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.014 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.015 Property   1 Dollar Tree- Batavia (Bauer), OH NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.016 Property   1 Sherwin Williams - Waunakee (County), WI NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.017 Property   1 Family Dollar - South Bend (Lincoln), IN NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.018 Property   1 Dollar General - Zachary (Hwy 964), LA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.019 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.020 Property   1 Dollar General - Russellville (State 124), AR NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.021 Property   1 Dollar General - Uniontown (Connellsville), PA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.022 Property   1 Dollar General - Tulsa (41st), OK NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.023 Property   1 Dollar General - Cordova (Dexter), TN NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.024 Property   1 Dollar Tree - Apollo (North), PA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.025 Property   1 Dollar General - Toledo (McCord), OH NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 9, 50, 51 14 Twin Spans Business Park and Delaware River Industrial Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.001 Property   1 350 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.002 Property   1 301 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.003 Property 52 1 400 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.004 Property   1 800 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.005 Property   1 6 Dock View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.006 Property   1 501 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.007 Property   1 250 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.008 Property   1 10 Dock View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.009 Property   1 7-23 Harbor View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.010 Property   1 200 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.011 Property 53 1 300 Anchor Mill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.012 Property   1 27-55 Harbor View Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.013 Property   1 100 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.014 Property   1 600 Ships Landing Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 9, 54, 55, 56, 57 1 200 West Jackson NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 9, 58, 59, 60, 61, 62, 63 1 Woodmore Towne Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 9, 23, 64, 65, 66 1 Novo Nordisk HQ NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 9, 67, 68 1 The Kirby Collection NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 69, 70 1 Citrus Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 71, 72 1 The Monroe Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 9, 73, 74 1 JW Marriott Desert Springs 267.71 170.00 63.5% 273.74 100.71 36.8% 250.16 48.91 19.6% 225.66 132.61 58.8%
15 Loan 75 1 200 Haven Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 76 1 Park Place Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 9, 77, 78, 79, 80, 81, 82 1 The Summit NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 83, 84 1 Exchange South NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 9, 85, 86 11 Glen Forest Office Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.001 Property   1 Hillcrest NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.002 Property   1 Arrington NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.003 Property   1 Highland II NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.004 Property   1 Meridian NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.005 Property 87 1 Bayberry NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.006 Property   1 Highland I NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.007 Property   1 Capstone NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.008 Property   1 Forest Plaza I NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.009 Property   1 Forest Plaza II NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.010 Property   1 Utica NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.011 Property   1 Willard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 88, 89, 90, 91, 92, 93, 94 1 Crocker Park (Phase 3) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 95, 96 1 304 West 92nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 97 1 400 Industrial Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   4 East Village & Park Slope Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.001 Property   1 419 16th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-39 

 

 

Benchmark 2022-B33 Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                                 
23.002 Property 98 1 405 E 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.003 Property 99, 100 1 197 E 7th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.004 Property   1 764 Union Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 101, 102, 103, 104, 105 6 Keystone Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.001 Property   1 Walgreens NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.002 Property   1 O’Reilly NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.003 Property   1 Sherwin Williams - Austin NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.004 Property   1 Firestone NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.005 Property   1 7-Eleven NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.006 Property   1 Sherwin Williams - New Braunfels NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 106, 107 3 Rosewood National Storage 3 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.001 Property   1 Auburn (Dean) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.002 Property   1 Biloxi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.003 Property   1 Auburn (Opelika) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 108, 109 1 Plaza Hillcrest NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Turner Hill Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 110 1 570 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 111 1 Sunrise Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Hampton Inn El Centro 122.62 98.09 80.0% 122.62 106.06 86.5% 110.41 79.72 72.2% 121.69 96.38 79.2%
31 Loan 112 1 Emerald Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   2 CityLine Storage Sense Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.001 Property   1 Storage Sense - Metuchen NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.002 Property   1 Storage Sense - Memphis - Madison NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 113, 114 2 Grove & Menahan NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.001 Property   1 375 Grove NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.002 Property   1 322 Menahan NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 115, 116 1 207 East 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 117 1 Balboa Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 118 1 901 Fair Oaks NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 119, 120 1 Moreno Valley Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Cityline Dover Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 121 1 2200 Fairwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 122, 123 1 Hampton Inn Texarkana 87.31 65.48 75.0% 84.71 66.38 78.4% 73.88 47.11 63.8% 77.39 56.43 72.9%
41 Loan 124 1 Signal Mountain Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 125, 126, 127 1 30 Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Rustic Hills MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 1060 Bedford Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-40 

 

 

 

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) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Leased Occupancy (%) reflects 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.
   
(7) 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 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.
   
(8) 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.
   
(9) The Mortgage Loan is part of a whole loan structure. 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 are based on the Mortgage Loan and any related Pari Passu Companion Loans, if applicable, but exclude any related Subordinate Companion Loans.
   
(10) The Mortgage Loan is structured with an anticipated repayment date (“ARD”) of January 6, 2032 and a final maturity date of January 6, 2035. After the ARD, the interest rate will increase by 3.0% over the greater of (x) 2.77600% and (y) the term SOFR rate in effect on the ARD, pursuant to the One Wilshire Whole Loan documents.
   
(11) The lockout period will be at least 26 payment dates beginning with and including the first payment date in February 2022. Defeasance of the One Wilshire Whole Loan in full is permitted at any time after the earlier to occur of (i) December 22, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payments is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(12) The Largest Tenant, CoreSite, subleases 10,848 SF expiring on July 31, 2029 ($105.88 PSF) from GI TC One Wilshire Services, a borrower sponsor affiliate, which brings its total footprint at the Mortgaged Property to 187,533 SF.
   

 

A-1-41 

 

 

(13) The Third Largest Tenant, Verizon Global Networks (inclusive of affiliated tenant leases), leases (i) 24,283 SF expiring July 31, 2029, (ii) 18,835 SF expiring December 14, 2026, (iii) 7,905 SF expiring December 14, 2023, (iv) 4,698 SF expiring August 21, 2030, (v) 3,907 SF expiring July 15, 2025, (vi) 2,253 SF expiring April 30, 2025 and (vii) antenna space expiring July 31, 2022. The Fourth Largest Tenant, CenturyLink Communications, LLC (inclusive of affiliated tenant leases), leases (i) 35,925 SF expiring December 31, 2025, (ii) 10,318 SF expiring April 30, 2023 and (iii) 10,008 SF expiring November 30, 2026.
   
(14) The Fourth Largest Tenant, CenturyLink Communications, LLC, has the one-time right to reduce its space by 7,445 SF on June 30, 2023 with nine months’ notice and payment of a reduction fee.
   
(15) The mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, Morgan Stanley Bank, National Association, Wells Fargo Bank, National Association and Citi Real Estate Funding Inc. CREFI is contributing note A-4-C3, with a principal balance of $50,153,070, and GACC is contributing notes A-2-C1, A-2-C3-2 and A-2-C4, with an aggregate principal balance of $29,846,930.
   
(16) Monthly debt service payments are due on the 9th of each month, with both a late charge grace period and monetary default grace period of 2 business days, each of which grace period extensions are exercisable only once in any twelve-month period.
   
(17) The lockout period will be at least 26 payment dates beginning with and including the first payment date in February 2022. Defeasance of the 601 Lexington Avenue Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 26 payments is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(18) The Largest Tenant, Kirkland & Ellis (“K&E”) (36.8% of NRA), has $4,062,504 of outstanding free rent. Boston Properties Limited Partnership, a Delaware limited partnership (“BPLP”), an affiliate of the borrower sponsor, provided a payment guaranty for the outstanding free rent at origination. The Third Largest Tenant, NYU (11.7% of NRA), has not yet taken occupancy of its full space, which is expected in April or May of 2022. In addition, Citadel, the Fourth Largest Tenant (8.6% of NRA), has provided notice it intends to vacate its space at its lease expiration in August 2022.
   
(19) The Second Largest Tenant, Citibank, is currently subleasing suites 1900 and 2100 totaling 59,978 square feet (3.6% of NRA). The Fifth Largest Tenant, Freshfields, is currently subleasing suite 5510 totaling 15,932 square feet (1.0% of NRA). As of the origination date, Freshfields was also publicly marketing the remainder of its leased space for sublet.
   
(20) The Second Largest Tenant, Citibank, has leases that expire as follows (i) floors 18 and 20 (59,978 square feet) expire in December 2022, (ii) floors 19 and 21 (59,978 square feet) expire in August 2023, (iii) floor 23 (29,989 square feet) expires in April 2027 and (iv) floors 24 and 25 (59,978 square feet) expire in April 2032.
   
(21) The Largest Tenant, Kirkland & Ellis has a June 30, 2027 termination option on the 32nd floor with notice by March 31, 2026 and the payment of unamortized leasing costs. Additionally, as of February 28, 2034, K&E can terminate either its highest or lowest odd number floor other than the 51st floor (one floor only).
   
(22) The Mortgaged Property is subject to a condominium regime known as the 601 Lexington Avenue condominium. The condominium is comprised of four units. The borrowers own three of the four units in fee simple (which include 94.4% of the common elements) and a leasehold interest in a portion of the fourth unit, known as the “Church Unit.” The units owned by the borrowers include 94.4% of the common elements, which entitles them to 94 of the 100 votes in the condominium regime (together with the right to appoint 6 of 7 board members).
   
(23) There is no separate carveout guarantor or environmental indemnitor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the related Mortgage Loan documents.
   
(24) At origination, BPLP provided a guaranty in lieu of (i) depositing $52,315,328 into a reserve for approved leasing expenses outstanding at the time of origination and (ii) depositing $8,974,469 into a reserve for outstanding free and gap rent for six tenants. The aggregate amount guaranteed under any BPLP guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.
   

 

A-1-42 

 

 

(25) The borrowers are permitted to provide a guaranty from BPLP, an affiliate of the borrowers, in lieu of all reserves, subject to certain conditions, including BPLP maintaining a senior unsecured credit rating of at least “BBB” by S&P and “Baa3” by Moody’s. The aggregate amount guaranteed under any BPLP Guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.
   
(26) If the current balance of the TI/LC reserve less the outstanding TI/LC reserve and free rent reserve is equal to or greater than the TI/LC Cap ($), then no monthly deposit into the TI/LC reserve is required pursuant to the loan documents.
   
(27) The Mortgage Loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association and Starwood Mortgage Capital LLC.
   
(28) The portfolio is comprised of five Parking Garage properties (5,036 stalls) and two Mixed Use properties (53 units).
   
(29) There are 7,258 parking stalls and 53 multifamily units not presented in the Number of Units.
   
(30) The Assembly and Vinton properties are comprised of 22,955 square feet and 5,693 square feet of retail space, respectively.
   
(31) The parking utilization for all Parking Garage properties has averaged over 100% since the first quarter of 2019. This data is not reflected in the tape.
   
(32) The Largest Tenant, Quicken Loans Inc., leases 407,050 square feet of space that expire on July 31, 2028, 183,664 square feet of space that expire on August 31, 2023, 156,020 square feet of space that expire on March 31, 2032, 122,475 square feet of space that expire on April 30, 2024 and 21,124 square feet of space that expire on January 7, 2030 and 15,602 square feet of space that expire on October 31, 2025.
   
(33) The Fifth Largest Tenant, Coyote Logistics, has a one-time right to terminate its lease, effective as of the last day of the 70th full calendar month of its lease term, with at least nine months’ prior written notice and the payment of a termination fee in an amount equal to the sum of (i) the then unamortized brokerage commissions, tenant improvement allowance, the abatement of base rental and attorneys’ fees incurred by landlord in negotiating the lease, amortized on a straight-line basis over the initial term of the lease with interest on the unamortized balance at a rate of 6% per annum, plus (ii) an amount equal to three full calendar months’ rent at the then existing rates.
   
(34) Three individual properties, identified as The Qube, Chrysler House, and 1001 Woodward, are subject to master leases that were originally entered into for the purpose of securing historic tax credit investors. None of the historic tax credit investors remain in the ownership of the master tenants, which are now wholly owned indirectly by Detroit Real Estate Holdings Company I LLC, which directly owns each of the borrowers. Each master tenant is required to comply with single purpose entity covenants in the Bedrock Portfolio Whole Loan documents, including having independent directors. Each master tenant granted the lender a Mortgage and an Assignment of Leases and Rents on its individual property. See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases” for additional information.
   
(35) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting to pre-COVID-19 pandemic 2019 occupancy at the ADR observed between June 2021 and December 2021. The Mortgaged Property’s 2021 performance reflects recovery from the COVID-19 pandemic as stay-at-home orders were lifted and travel began to rebound. We cannot assure you that the Ritz-Carlton Rancho Mirage Mortgaged Property will revert to pre-COVID-19 performance.
   
(36) The Mortgaged Property is operated by The Ritz-Carlton Hotel Company, L.L.C. under a hotel management agreement that expires December 31, 2039 and may be automatically renewed for four successive 10-year periods.
   
(37) The Mortgage Loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association and Bank of America, N.A.
   
(38) The lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2022. Defeasance of the Silver Sands Premium Outlets Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) September 1, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   

 

A-1-43 

 

 

(39)  The related borrower is permitted under the Mortgage Loan documents to make transfers of immaterial or non-income producing portions of the Mortgaged Property any federal, state or local government or any political subdivision thereof in connection with takings or condemnations of any portion of the Property (including, without limitation, portions of the Property’s “ring road”) for dedication or public use, upon satisfaction of certain conditions set forth in the Mortgage Loan documents.
   
(40) The Mortgage Loan is secured by a leasehold interest whereby the fee owner is a borrower-related entity and has pledged the fee interest as security for the Mortgage Loan.
   
(41) The Largest Tenant, Saks Fifth Avenue Off 5th, is required, in lieu of the contractual minimum base rent, to pay 6% of the gross sales as rent until the gross sales for the then current lease year have reached $8,000,000 and, thereafter for the remainder of such lease year, pay 5% of all gross sales exceeding $8,000,000.
   
(42) The Fifth Largest Tenant, Columbia Sportswear Com, is benefitting from a monthly rent discount of $3,106 through April 2022 related to the COVID-19 pandemic.
   
(43) The springing Monthly Replacement / FF&E Reserve ($) requirement is subject to a springing Replacement Reserve Cap ($) of approximately $174,062.
   
(44) The springing Monthly TI/LC Reserve ($) requirement is subject to a springing TI/LC Cap ($) of $1,740,624.
   
(45) The Largest Tenant at the ExchangeRight Net Leased Portfolio #53 – Walgreens - Lincolnton (Main), NC Mortgaged Property, Walgreens, has the right to terminate its lease upon 12 months’ notice effective January 2036.
   
(46) The Largest Tenant at the ExchangeRight Net Leased Portfolio #53 – Walgreens - Greenville (North), SC Mortgaged property, Walgreens, has the right to terminate its lease upon six months’ notice effective December 2028.
   
(47) The Largest Tenant at the ExchangeRight Net Leased Portfolio #53 – Walgreens - Orland Park (143rd), IL Mortgaged Property, Walgreens, has the right to terminate its lease upon 12 months’ notice effective July 2034.
   
(48) The Largest Tenant at the ExchangeRight Net Leased Portfolio #53 – Walgreens - Shawnee, KS Mortgaged Property, Walgreens, has the right to terminate its lease upon 12 months’ notice effective December 2033.
   
(49) The Largest Tenant at the ExchangeRight Net Leased Portfolio #53 – Walgreens - El Dorado, AR Mortgaged Property, Walgreens, has the right to terminate its lease upon 12 months’ notice effective June 2031.
   
(50) With respect to the Twin Spans Business Park and Delaware River Industrial Park Whole Loan, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2022. Defeasance of the Twin Spans Business Park and Delaware River Industrial Park Whole Loan is permitted at any time after the earlier to occur of (i) three years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 6, 2024. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(51) The Twin Spans Business Park and Delaware River Industrial Park Whole Loan was co-originated by Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc.
   
(52) The Largest Tenant at the Twin Spans Business Park and Delaware River Industrial Park – 400 Ships Landing Way Mortgaged Property, Zenith Products Corp, has one time termination option on March 31, 2025 upon the delivery of 180 days’ notice and payment of a termination fee equal to 12 month of its rental payments.
   
(53) The Largest Tenant at the Twin Spans Business Park and Delaware River Industrial Park – 300 Anchor Mill Road Mortgaged Property, Speakman Co, has subleased 83,850 square feet to Hermann Warehouse. The sublease expires on May 31, 2026 with a rent of $5.48 per square feet and a rent step in June 2023 to $5.59 per square feet.
   
(54) The 200 West Jackson Mortgage Loan has a mezzanine loan of $17,000,000 with the interest rate of 10.25000%.
   
(55) With respect to the 200 West Jackson Whole Loan, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2022. Defeasance of the Twin Spans Business Park and Delaware River Industrial Park Whole Loan is permitted at any time after the earlier to occur of (i) three years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 6, 2024. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.

 

A-1-44 

 

 

(56) The Second Largest Tenant at the 200 West Jackson Mortgaged Property, Olam Americans, Inc., has the right to terminate its lease on August 31, 2026 or March 31, 2028 with 12 months’ notice and the payment of a termination fee.
   
(57) The Third Largest Tenant at the 200 West Jackson Mortgaged Property, Camelot Illinois LLC, has the right to terminate its lease on August 31, 2025 with 9 months’ notice and the payment of a termination fee.
   
(58) The Largest Tenant, Costco, and the Second Largest Tenant, Wegmans, each ground leases its respective parcel at the Mortgaged Property.
   
(59) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to new leasing activity such as At Home Stores, LA Fitness, NIKE Retail Services, Inc., Club Pilates, Nothing Bundt Cakes, and Ledo Pizza, and the inclusion in underwritten gross revenue of annual income from the payout of a $17 million tax increment fund promissory note.
   
(60) The Mortgaged Property benefits from a tax increment fund note made by Prince George’s County in 2012 to the developer of the Mortgaged Property (which promissory note was assigned to the borrowers) to incentivize the developer to further build infrastructure and improve the community where the Mortgaged Property is located, which was established by the county in 2009. The promissory note has an interest rate of 7% and is funded by the incremental taxes paid on all tax parcels on the real property in the district. The county’s obligation will continue until the earlier of the maximum total payout of $27.5 million or January 1, 2037, at which point any outstanding balances will not be repaid. As long as the county taxes continue to be paid on the Mortgaged Property, the maximum payout is expected to be reachable by 2029.
   
(61) The Appraised Value ($) represents the “Value Subject To Extraordinary Assumption” value of $197,000,000 as of November 22, 2021, which includes an extraordinary assumption assuming the total lease expense costs are assumed to be credited to the potential buyer of the Woodmore Towne Centre Mortgaged Property. The “as-is” value is $192,000,000 as of November 22, 2021, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 61.0%.
   
(62) There is a lease between the borrowers associated with a reverse 1031 exchange. The lease covers all of the Mortgaged Property and the rent is equivalent to the amount equal to interest and other amounts payable to the lender under the Mortgage Loan documents. Subject to the terms of the Mortgage Loan documents, the landlord agrees to pay the tenant any amounts the landlord receives as payment of rent from space tenants that are in excess of the rent that is payable by tenant to landlord. Under the Mortgage Loan documents, “Operating Income” does not include any rent or other amounts payable under the lease.
   
(63) One of the borrowers, UE Woodmore TC LLC, is the debtor to a $78,000,000 reverse 1031 exchange note, in which Urban Edge Properties LP, the borrower sponsor and guarantor, is the creditor. Urban Edge Properties LP entered into subordination and standstill terms with the lender applicable to this note. The reverse 1031 exchange is required to be completed within 180 days of December 23, 2021 (i.e., June 21, 2022).
   
(64) The whole loan is structured with an ARD of November 6, 2026 and a final maturity date of April 6, 2031. The initial interest rate for the Novo Nordisk HQ Whole Loan is 2.83800% per annum. From and after the ARD, the per annum interest rate will be equal to the greater of (i) the initial interest rate plus 2.5000% and (ii) the swap rate in effect on the ARD plus 4.19000%.
   
(65) In connection with the sale of the property to the related borrower, such borrower’s sole member (the “Novo Sole Member”) entered into an earnout agreement (the “Novo Earnout Agreement”) with the prior owner of the property (the “Novo Seller”) whereby the Novo Sole Member agreed to make a payment to the Novo Seller if the tenant at the property ever exercised its third expansion option under its lease (the “Novo Earnout Obligation”). The Novo Earnout Obligation is secured by a pledge of the Novo Sole Member’s 100% ownership interest in the borrower pursuant to a pledge agreement (the “Novo Earnout Pledge Agreement”). At origination, (i) the related lender funded a reserve equal to the Novo Earnout Obligation, which amount is required to be released to the Novo Seller, provided no event of default is continuing under the loan documents, as and when such amounts are due and payable under the Novo Earnout Agreement and (ii) the lender entered into a recognition agreement with the Novo Seller pursuant to which the lender agreed, among other things, (w) to send all notices under the loan documents to the Novo Seller, (x) to allow the Novo Seller to foreclose on the pledge and take over the borrower so long as a preapproved control party will own/control such borrower after foreclosure and so long as the permitted transfer provisions of the loan agreement and recognition agreement are satisfied, (y) to allow the Novo Seller to purchase the senior loan upon notice to the Novo Seller that an event of default under the loan is continuing (for payment of

 

A-1-45 

 

 

  the full outstanding amount of the debt, including all default interest, fees and expenses) and (z) to accept payment of the monthly interest payment or any other payment obligation by the Novo Seller (as and when such payment is due and payable by the borrower) but no more than two times during the term of the Mortgage Loan.
   
(66) The lockout period will be at least 28 payment dates beginning with and including the first payment date in December 2021. Defeasance of the Novo Nordisk HQ Whole Loan in full is permitted at any time after the earlier to occur of (i) November 5, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 28 payments is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(67) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at The Kirby Collection Mortgaged Property is primarily driven by potential income from vacant space and recent leasing activity.
   
(68) The Largest Tenant at The Kirby Collection Mortgaged Property, PROS, Inc., has the option to terminate its lease with respect to up to 20% of the net rentable area of its leased premises effective as of January 31, 2028 upon 9 months’ notice and payment of a termination fee. The Third Largest Tenant, Hancock Whitney Bank, has the option to terminate its lease on August 31, 2028 upon 12 months’ notice. The Fifth Largest Tenant, TXAT LLC, has the option to terminate its lease on December 31, 2025 upon 12 months’ notice.
   
(69) The Second Largest Tenant, Best, Best & Krieger, has the right to terminate its lease effective on May 1, 2027 with at least 12 months’ prior written notice. The Fourth Largest Tenant, Konica Minolta, has the right to terminate its lease effective on August 31, 2026 with nine months’ prior written notice. The Fifth Largest Tenant, JAMS, Inc., has the right to terminate its lease effective on November 30, 2027 with nine months’ prior written notice.
   
(70) On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than the TI/LC Cap ($), the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $11,427. The TI/LC Cap ($) is equal to (i) if the DSCR is equal to or greater than 1.50x as of the beginning of any fiscal quarter, $411,366 (excluding lease termination payments) or (ii) if the DSCR is less than 1.50x as of the beginning of any fiscal quarter, $600,000 (excluding lease termination payments).
   
(71) The Fourth Largest Tenant at The Monroe Center Mortgaged Property, Spine and Sports, leases 2,501 SF expiring on February 28, 2022 and 3,949 SF expiring on February 28, 2026.
   
(72) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at The Monroe Center Mortgaged Property is primarily driven by potential income from vacant space and recent leasing activity.
   
(73) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting to average occupancy levels prior to the 2019 renovation and COVID-19 pandemic at the post-renovation ADR observed between June 2021 and November 2021. The Mortgaged Property’s 2021 performance reflects recovery from the COVID-19 pandemic as stay-at-home orders were lifted and travel began to rebound. We cannot assure you that the JW Marriott Desert Springs Mortgaged Property will revert to pre-COVID-19 performance.
   
(74) The Mortgaged Property is operated by Marriott Hotel Services, Inc. under a hotel management agreement that expires December 31, 2032 and may be automatically renewed for four successive 10-year periods.
   
(75) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at the 200 Haven Avenue Mortgaged Property is primarily driven by potential income from vacant space and increased commercial income.
   
(76) The Second Largest Tenant, Ashley Home Stores, has a co-tenancy tied to occupancy of 60% of leasable area. If co-tenancy requirements are not met for 180 days, the tenant has the right to pay 6% of gross receipts in lieu of base rent. If the co-tenancy breach continues for 12 months, Ashley Home Stores must elect, within 30 days after the end of the 12-month period, either to terminate its lease or resume payment of full base rent.
   
(77) The Mortgage Loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Barclays Capital Real Estate Inc.
   
(78) The defeasance lockout period will be at least 27 payment dates beginning with and including the first payment date in January 2022. Defeasance of The Summit Whole Loan is permitted at any time after the date that is the earlier of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. In addition, The Summit Whole Loan may be voluntarily prepaid in whole (but not in part, except to the extent permitted to cure certain trigger events described in The Summit

 

A-1-46 

 

 

  Whole Loan documents) on the payment date in January 2024, and at any time thereafter, subject to payment of a prepayment fee equal to the greater of (a) the yield maintenance amount and (b) 1% of the principal balance that is being prepaid as of the prepayment date if such prepayment occurs prior to the payment date in August 2028. The assumed defeasance lockout period of 27 payments is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(79) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the inclusion of the Amazon.com Services, Inc. (“Amazon”) lease ($13,232,419 underwritten base rent; September 2021 lease commencement date), as well as an increase in parking garage income per the borrower sponsor’s budget ($2,979,702) and the straight-line rent for investment grade tenants ($1,614,740).
   
(80) The Fourth Largest Tenant, First Republic Bank, currently occupies 20,680 SF of space in Summit 2, one of the buildings within the three-building office campus, and has exercised several rights of first offer which will bring its total footprint at The Summit Mortgaged Property to 73,910 SF with all leases expiring January 31, 2032. All free rent and gap rent has been reserved by the borrowers.
   
(81) The Third Largest Tenant, WeWork, subleases 100% of its space via an enterprise lease to Amazon, which brings its total footprint at the Mortgaged Property to 507,279 SF. Amazon has been the sole subtenant at the WeWork space and such space was built to Amazon’s specifications.
   
(82) The Largest Tenant, Amazon.com Services, Inc., has the right to terminate any portion of its lease after September 30, 2033 with 18 months’ notice and the payment of three-months’ rent and all unamortized tenant improvements and leasing commissions.
   
(83) With respect to the Exchange South Mortgage Loan, the borrower is required to deposit an amount equal to (i) $3,197.63 on the first monthly payment date and on each monthly date occurring thereafter up to and including the monthly payment date occurring on February 6, 2027 and (ii) thereafter $7,994.08, for the replacements.
   
(84) The Second Largest Tenant at the Exchange South Mortgaged Property, Coram Healthcare Corp., has the right to terminate its lease upon 6 months’ notice in February 2023.
   
(85) With respect to the Glen Forest Office Portfolio Whole Loan, the lockout period will be at least 27 payment dates beginning with and including the first payment date in January 2022. Defeasance of the Glen Forest Office Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) December 1, 2025. The assumed defeasance lockout period of 27 payment dates is based on the expected Benchmark 2022-B33 securitization closing date in March 2022. The actual lockout period may be longer.
   
(86) With respect to the Glen Forest Office Portfolio Whole Loan, the borrower has the right to borrow a mezzanine loan subordinate to the Glen Forest Office Portfolio Whole Loan, subject to credit and legal criteria specified in the Glen Forest Office Portfolio loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the origination of the mezzanine loan and calculated based on the outstanding principal balance of the Glen Forest Office Portfolio Whole Loan and the initial principal amount of the mezzanine loan) of 75.0%, (ii) a debt service coverage ratio at the origination of the mezzanine loan at least equal to 2.00x, in each case, inclusive of the additional mezzanine debt, (iii) the debt yield at the origination of the mezzanine loan is at least 10.0%; and (iv) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will be required in connection with the mezzanine loan.
   
(87) The Third Largest Tenant at the Glen Forest Office Portfolio - Bayberry Mortgaged Property, Breeden Construction, LLC, has the right to terminate its lease in February 2023 with 6 months’ notice. The Fourth Largest Tenant at the Capstone Mortgaged Property, Kismet New Vision Holdings, LLC, has the right to terminate its lease in December 2024 with 12 months’ notice. The Fifth Largest Tenant at the Forest Plaza II Mortgaged Property, Richmond Hearing Doctors, PLLC, has the right to terminate its lease in November 2024 with 9 months’ notice.
   
(88) The UW NOI is more than 10% higher than the Most Recent NOI because of the contractual rent steps.
   
(89) The Largest Tenant, H&M, pays monthly rent equal to 6.0% of the prior month’s sales in lieu of a base rent, provided such percentage rent will increase to 8.0% of the prior month’s sales if, among other conditions, the tenant reaches $5 million in gross sales in any 12-month period or the tenant exercises its first five-year renewal option in 2028.
   
(90) The Largest Tenant, H&M, (a) has the right to terminate its lease at any time within 180 days after December 31, 2022, by providing 90 days’ notice if the tenant’s gross sales for the period encompassing January 1, 2022 through

 

A-1-47 

 

 

  December 31, 2022, do not equal or exceed $3,500,000, and (b) is permitted to go dark, provided the tenant is open for 12 months following the lease commencement and pays an amount of rent set forth in the lease, and provided further that, if the tenant does not operate its business for six consecutive months or longer, the landlord has the right to terminate the lease and recapture the premises.
   
(91) The Second Largest Tenant, World Market, is permitted to go dark, provided the tenant is open for at least one day, and provided further that, if the tenant does not operate its business for 60 consecutive days or longer, the landlord has the right to terminate the lease and recapture the premises.
   
(92) The Third Largest Tenant, Buy Buy Baby, (a) has the right to terminate its lease upon not less than 60 days’ prior written notice (the “Termination Notice”) in the event gross sales for the ninth lease year, or 2029, do not exceed $3,800,000, provided that the tenant has continuously operated its business from the premises during the first nine lease years, and (b) is permitted to go dark, provided the tenant is open for at least one day, and provided further that, if the tenant does not operate its business for 60 consecutive days or longer, the landlord has the right to terminate the lease and recapture the premises.
   
(93) The Second Largest Tenant, World Market, is in a free rent period through July 2022. In connection with the foregoing, the borrower reserved $160,440 at loan origination.
   
(94) The Third Largest Tenant, Buy Buy Baby, is in a free rent period through July 2022. In connection with the foregoing, the borrower reserved $214,673 at loan origination.
   
(95) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at the 304 West 92nd Street Mortgaged Property is primarily driven by the declining tax expense.
   
(96) The related loan documents permit the sole member of the borrower to incur a loan from the US Small Business Association in the principal amount of $150,000, which such loan is secured, in part, by a UCC filing against the personal property of such sole member.
   
(97) The liability of each of the three Non-Recourse Carveout Guarantors is several but not joint and is limited to the amounts of each guarantor’s pro rata share of the aggregate liability of all guarantors under the related Mortgage Loan documents.
   
(98) The Number of Units for the East Village & Park Slope Portfolio - 405 E 6th Street Mortgaged Property reflects only the multifamily component of the Mortgaged Property. The 405 E 6th Street Mortgaged Property is mixed use with 4 multifamily units and 1,900 square feet of retail space.
   
(99) The Number of Units for the East Village & Park Slope Portfolio - 197 E 7th Street Mortgaged Property reflects only the multifamily component of the Mortgaged Property. The 197 E 7th Street Mortgaged Property is mixed use with 10 multifamily units and 700 square feet of office space.
   
(100) The Largest Tenant at the East Village & Park Slope Portfolio - 197 E 7th Street Mortgaged Property, Urbain NYC, has the right to terminate its lease upon 2 months’ notice with a termination fee equal to two months’ rent and the two-month security deposit.
   
(101) The Mortgage Loan was originated by Ladder Capital Finance LLC, an unaffiliated third party.
   
(102) The Keystone Portfolio Mortgage Loan is secured by Mortgaged Properties that were acquired by the borrower in June 2021. Accordingly, no historical financial information is available.
   
(103) Following the expiration of the lockout period, the borrower has the right to obtain the release of one or more of the individual Mortgaged Properties in connection with a sale to a bona fide third party purchaser, upon defeasance (or, following the related open prepayment date, upon prepayment) of an amount equal to the greater of (x) 120% of the allocated loan amount of the Mortgaged Property or Mortgaged Properties to be released and (y) the net sale proceeds of such Mortgaged Property or Mortgaged Properties, and satisfaction of the following conditions, among others, (i) following the release each of the borrower, the related master tenant and the related signatory trustee for the borrower continue to be in compliance with the special purpose entity covenants in the Mortgage Loan documents, (ii) after giving effect to the release, the debt service coverage ratio of the remaining Mortgaged Properties is not less than the greater of 1.95x and the debt service coverage ratio immediately prior to the release, (iii) after giving effect to the release, the loan-to-value ratio of the remaining Mortgaged Properties is not greater than the lesser of 55% and the loan-to-value ratio immediately prior to the release, and (iv) satisfaction of REMIC related requirements.

 

A-1-48 

 

 

(104) The related borrower is a Delaware statutory trust. Accordingly, the related borrower has master leased the property to a newly formed, single-purpose entity that is affiliated with the signatory trustee or manager for the related borrower. The master lease has been subordinated to the related Mortgage Loan documents.
   
(105) The lease for the sole tenant at the 7-Eleven Property allows the tenant not to perform any obligation so long as prevented by force majeure, which includes the COVID-19 pandemic or other pandemics or epidemics and various government actions related thereto, and the lease for the sole tenant at the Firestone Mortgaged Property allows the tenant an extension of time to perform its obligations for a reasonable period of time following a force majeure event, which includes newly enacted governmental restriction, regulation or control. Such provisions may allow the related tenant to cease or delay paying rent during the applicable force majeure event.
   
(106) The Appraised Value ($) of $24,080,000 represents the “As Portfolio” value, which attributes a premium of $410,000 to the aggregate value of the related Mortgaged Properties as a whole and assumes the Mortgaged Properties are sold together. Based on the sum of the individual appraised values of the Mortgaged Properties, the Appraised Value would be $23,670,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) of 46.5%.
   
(107) The borrower was not required to sign a deposit account control agreement at origination. Upon (a) the occurrence of an event of default under the loan documents, or (b) if the debt service coverage ratio falls below 1.15x as of the end of any calendar quarter (in either case, a “Lockbox Trigger Event”), the borrower is required to enter into a clearing account agreement with a financial institution reasonably acceptable to the lender and establish a clearing account to be maintained by the borrower at such financial institution. In addition, following a Lockbox Trigger Event, the borrower is required to cause (x) all gross revenues relating to leases (other than leases that demise space solely for self-storage purposes) to be deposited directly by the applicable tenant into the clearing account and (y) all other gross revenues to be deposited in the clearing account within one business day of receipt by the borrower or the manager. From and after such Lockbox Trigger Event, (i) during a trigger period under the loan documents, a deposit account controlled by the lender is required to be established and funds deposited into the clearing account are required to be swept on a daily basis into such deposit account and (ii) if a trigger period under the loan documents is not continuing, funds deposited into the clearing account will be swept by the clearing bank on a daily basis into the borrower’s operating account at the clearing bank.
   
(108) The Appraised Value ($) of $17,000,000 represents the “As Stabilized” value as of August 1, 2022, which assumes that the tenant Grocery Outlet’s free rent and reimbursements and tenant allowance have expired or have been paid. At origination, Grocery Outlet’s free rent and reimbursements and tenant allowance were reserved with the lender. The “as-is” value is $16,000,000 as of December 10, 2021, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) of 68.8%.
   
(109) The Largest Tenant, Grocery Outlet, representing approximately 59.7% of the net rentable area at the related Mortgaged Property had a lease commencement date of January 15, 2022, is not yet open for business, and is entitled to free rent and free reimbursements until July 14, 2022, which have been reserved with the lender. In addition, Grocery Outlet’s lease provides that if the tenant is unable to operate from its space as the result of a government mandated shutdown for more than 15 consecutive days (other than due to the tenant’s failure to comply with applicable law in connection with its operations from the leased space), its base rent will abate (and not accrue) by 50% commencing on the effective date of the shutdown and ending on the earlier of (a) the date the shutdown is lifted, or (b) 12 months after the effective date of the shutdown. If any such shutdown continues for 12 full calendar months, the tenant will be entitled to terminate its lease. The lease also allows delay of non-monetary obligations if due to COVID-19 or other pandemic.
   
(110) The Number of Units for the 570 Nostrand Avenue Mortgaged Property reflects only the multifamily component of the Mortgaged Property. The Mortgaged Property is mixed use with 25 multifamily units and 1,851 square feet of retail space.
   
(111) The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated using the “Prospective Market Value Upon Completion & Stabilization” as of March 1, 2022, which assumes that any tenant improvement would be complete and all tenants would be occupying and paying rent as of March 1, 2022. As of the loan origination date of January 28, 2022, the Mortgaged Property was fully occupied with all but three tenants paying rent, and the borrower reserved with the lender the full amount of free rent for two tenants scheduled to remain in free rent periods through May 2022 and one tenant scheduled to remain in a free rent period through April 2022. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $15,390,000, as of October 28, 2021, respectively, are 65.0% and 60.2%.

 

A-1-49 

 

 

(112) On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $300,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $8,723.
   
(113) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at the Grove & Menahan Mortgaged Property is primarily driven by the 13 newly constructed units at 322 Menahan Mortgaged Property and 13 newly constructed units at 375 Grove Mortgaged Property.
   
(114) The appraised value for each of the 375 Grove Mortgaged Property and 322 Menahan Mortgaged Property reflects the “Prospective Market Value Upon Stabilization”, which appraised value is inclusive of the estimated present value of a 35-year Affordable New York tax abatement from which the Mortgaged Property benefits. Based on the “as-is” appraised equal to $15,650,000, the Cut-off Date LTV and Maturity Date LTV are 57.2%.
   
(115) The Mortgaged Property has 28 rent-regulated units with respect to which future rent increases will be inhibited by the restrictions required by the New York City’s Rent Guidelines Board.
   
(116) The Mortgaged Property has one commercial unit occupied by a doctor’s office, comprising 442 square feet out of a total of 21,399 square feet and approximately $30,600 out of a total of approximately $1,407,382 of the underwritten effective gross income. The lease expires in March 2022, which is before the maturity date of the Mortgage Loan in February 2032.
   
(117) With respect to the Balboa Apartments Mortgaged Property, the most recent cash flow is based on the months of June 2021 to December 2021 annualized.
   
(118) The Mortgaged Property was acquired by the borrower in 2019 and fully leased in 2020 to 2021; accordingly operating history is not available.
   
(119) The Mortgaged Property was recently built and received its certificate of occupancy on January 26, 2021. Therefore, the related Mortgaged Property has limited prior operating history. The operating history shown is for the T3 as of December 31, 2021, annualized.
   
(120) Monthly replacement reserve payments of $636.17 will be due beginning on the monthly payment date in March 2025.
   
(121) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at the 2200 Fairwood Mortgaged Property is primarily driven by the current contractual rents from tenants occupying 100% of net rentable area per the October 2021 rent roll.
   
(122) The related borrower is subject to a COVID-19 Economic Injury Disaster Loan (“EIDL”) from the U.S. Small Business Administration in the amount of $150,000, secured by the borrower’s personal property. At origination, the borrower reserved funds equal to the full amount of the EIDL.
   
(123) The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated using the “Hypothetical Market Value As If PIP Funded” as of December 1, 2021, which assumes that a PIP reserve is funded in connection with the Mortgage Loan. At loan origination, the borrower reserved an upfront PIP of $800,000.
   
(124) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) at the Signal Mountain Self Storage Mortgaged Property is primarily driven by potential income from vacant space.
   
(125) The collateral includes multifamily, retail and office space. The largest retail tenant, Sant Ambroeus, also leases one of the multifamily units at the Mortgaged Property, and the rent for the multifamily unit is paid for from the rent for the restaurant lease.
   
(126) The Mortgaged Property consists of one building with five residential units (one of which is currently utilized as office space for the tenant Sant Ambroeus) in addition to retail and office units. There is 4,494 SF of retail space (43.5% of NRA, 74.9% of UW Base Rent), 2,215 SF of office space (21.4% of NRA, 12.4% of UW Base Rent), and five apartment units (including the unit utilized as office space for Sant Ambroeus) totaling 3,620 SF (35.0% of NRA, 12.7% of UW Base Rent).
   
(127) Tenant Sq. Ft. (%) of NRA is calculated based on retail and office premises only.

 

A-1-50