FWP 1 n2541-x2anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226943-10
     

 

     
  Benchmark 2021-B26  
 

 

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-226943) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., 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 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

This free writing prospectus does not contain all information that is required to be included in the prospectus.

 

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

 

This material is for your information, and none of Deutsche Bank Securities Inc., Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, Academy Securities, Inc., Mischler Financial Group, Inc. or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2021-B26 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2021-B26 (the "Offering Document").  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.  The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

 

This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

  

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) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

  
     
     

 

 

 

 

BMARK 2021-B26

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 City County State
                1            
1.00 Loan 2, 32, 33 1 Burlingame Point 9.8% 100.0% GSBI, DBRI, JPMCB GSMC, GACC, JPMCB NAP NAP 300, 307, 311, 322, 333 Airport Boulevard Burlingame San Mateo California
2.00 Loan 2, 32 33 Equus Industrial Portfolio 9.7%   GSBI, MSBNA, MSMCH GSMC NAP NAP Various Various Various Various
2.01 Property   1 375 Kenyon Road 0.8% 8.2%         375 Kenyon Road Suffolk Suffolk City Virginia
2.02 Property   1 1006 Centerpoint Drive 0.7% 7.2%         1006 Centerpoint Drive Suffolk Suffolk City Virginia
2.03 Property   1 1125 Vaughn Parkway 0.6% 5.8%         1125 Vaughn Parkway Portland Robertson Tennessee
2.04 Property   1 261 Development Drive 0.6% 5.8%         261 Development Drive Inwood Berkeley West Virginia
2.05 Property   1 Graystone - Snowden Bridge 0.6% 5.7%         341 Snowden Bridge Boulevard Stephenson Frederick Virginia
2.06 Property   1 1010 Centerpoint Drive 0.5% 5.7%         1010 Centerpoint Drive Suffolk Suffolk City Virginia
2.07 Property   1 Lot 11 0.5% 5.6%         1201 Enterprise Drive Suffolk Suffolk City Virginia
2.08 Property   1 40 Tyson Drive 0.5% 5.6%         40 Tyson Drive Winchester Frederick Virginia
2.09 Property   1 1020 Centerpoint Drive 0.5% 5.5%         1020 Centerpoint Drive Suffolk Suffolk City Virginia
2.10 Property   1 75 Tyson Drive 0.5% 4.8%         75 Tyson Drive Winchester Frederick Virginia
2.11 Property   1 1042 Fred White Boulevard 0.3% 3.6%         1042 Fred White Boulevard Portland Robertson Tennessee
2.12 Property   1 3516 South Military Highway 0.3% 3.6%         3516 South Military Highway Chesapeake Chesapeake City Virginia
2.13 Property   1 104 Challenger Drive 0.3% 3.2%         104 Challenger Drive Portland Sumner Tennessee
2.14 Property   1 1115 Vaughn Parkway 0.3% 3.1%         1115 Vaughn Parkway Portland Robertson Tennessee
2.15 Property   1 1335 Northmeadow Parkway 0.2% 2.3%         1335 Northmeadow Parkway Roswell Fulton Georgia
2.16 Property   1 250 Hembree Park Drive 0.2% 1.9%         250 Hembree Park Drive Roswell Fulton Georgia
2.17 Property   1 660 Hembree Parkway 0.2% 1.9%         660 Hembree Parkway Roswell Fulton Georgia
2.18 Property   1 11820 Wills Road 0.2% 1.8%         11820 Wills Road Alpharetta Fulton Georgia
2.19 Property   1 1325 Northmeadow Parkway 0.2% 1.8%         1325 Northmeadow Parkway Roswell Fulton Georgia
2.20 Property   1 11545 Wills Road 0.2% 1.7%         11545 Wills Road Alpharetta Fulton Georgia
2.21 Property   1 1350 Northmeadow Parkway 0.1% 1.6%         1350 Northmeadow Parkway Roswell Fulton Georgia
2.22 Property   1 1175 Northmeadow Parkway 0.1% 1.5%         1175 Northmeadow Parkway Roswell Fulton Georgia
2.23 Property   1 1125 Northmeadow Parkway 0.1% 1.4%         1125 Northmeadow Parkway Roswell Fulton Georgia
2.24 Property   1 1250 Northmeadow Parkway 0.1% 1.3%         1250 Northmeadow Parkway Roswell Fulton Georgia
2.25 Property   1 11390 Old Roswell Road 0.1% 1.2%         11390 Old Roswell Road Alpharetta Fulton Georgia
2.26 Property   1 1150 Northmeadow Parkway 0.1% 1.2%         1150 Northmeadow Parkway Roswell Fulton Georgia
2.27 Property   1 1200 Northmeadow Parkway 0.1% 1.1%         1200 Northmeadow Parkway Roswell Fulton Georgia
2.28 Property   1 1100 Northmeadow Parkway 0.1% 1.1%         1100 Northmeadow Parkway Roswell Fulton Georgia
2.29 Property   1 11810 Wills Road 0.1% 1.1%         11810 Wills Road Alpharetta Fulton Georgia
2.30 Property   1 1115 Northmeadow Parkway 0.1% 1.0%         1115 Northmeadow Parkway Roswell Fulton Georgia
2.31 Property   1 1225 Northmeadow Parkway 0.1% 1.0%         1225 Northmeadow Parkway Roswell Fulton Georgia
2.32 Property   1 1400 Hembree Road 0.1% 1.0%         1400 Hembree Road Roswell Fulton Georgia
2.33 Property   1 11800 Wills Road 0.1% 0.9%         11800 Wills Road Alpharetta Fulton Georgia
3.00 Loan 2, 32, 33 1 Amazon Seattle 9.5% 100.0% DBRI GACC NAP NAP 300 Pine Street Seattle King Washington
4.00 Loan 2, 31 1 iPark 84 Innovation Center 6.1% 100.0% CREFI CREFI NAP NAP 2070 Route 52, 700 South Drive and 755 East Drive Hopewell Junction Dutchess New York
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 4.3%   CREFI CREFI NAP NAP Various Various Various Various
5.01 Property   1 Publix - Gulf Breeze 0.8% 18.3%         1430 Tiger Park Lane Gulf Breeze Santa Rosa Florida
5.02 Property   1 GIANT Food Store - Dickson City 0.7% 16.6%         1550 Main Street Dickson City Lackawanna Pennsylvania
5.03 Property   1 Fresenius Medical Care - Riverdale 0.4% 9.3%         181 Upper Riverdale Road Riverdale Clayton Georgia
5.04 Property   1 CVS Pharmacy - Corpus Christi 0.3% 7.7%         4166 South Staples Street Corpus Christi Nueces Texas
5.05 Property   1 Walgreens - Hometown 0.3% 7.6%         8701 South Cicero Avenue Hometown Cook Illinois
5.06 Property   1 Walgreens - Powder Springs 0.2% 5.7%         1070 Richard D Sailors Parkway Powder Springs Cobb Georgia
5.07 Property   1 Walgreens - Tulsa 0.2% 5.6%         7111 South Lewis Avenue Tulsa Tulsa Oklahoma
5.08 Property   1 CVS Pharmacy - Nashville 0.2% 5.4%         2500 Lebanon Pike Nashville Davidson Tennessee
5.09 Property   1 Fresenius Medical Care - Baton Rouge 0.2% 4.6%         1280 O’Neal Lane Baton Rouge East Baton Rouge Louisiana
5.10 Property   1 PNC Bank - Milford 0.2% 4.4%         1105 Ohio Highway 28 Milford Clermont Ohio
5.11 Property   1 Dollar Tree - Meraux 0.1% 2.8%         4132 East Judge Perez Drive Meraux Saint Bernard Louisiana
5.12 Property   1 Family Dollar - Lufkin 0.1% 2.7%         419 North Timberland Drive Lufkin Angelina Texas
5.13 Property   1 Dollar General - Converse 0.1% 2.5%         5822 Farm-to-Market Road 1516 North Converse Bexar Texas
5.14 Property   1 Dollar Tree - Fultondale 0.1% 2.5%         1205 Decatur Highway Fultondale Jefferson Alabama
5.15 Property   1 Dollar General - Anderson 0.1% 2.4%         3731 Highway 81 North Anderson Anderson South Carolina
5.16 Property   1 Dollar Tree - Martins Ferry 0.1% 2.0%         500 South Zane Highway Martins Ferry Belmont Ohio
6.00 Loan 31 6 OmniMax Industrial Portfolio I 4.3%   CREFI CREFI NAP NAP Various Various Various Various
6.01 Property   1 OmniMax - Lancaster 1.6% 36.2%         450 Richardson Drive Lancaster Lancaster Pennsylvania
6.02 Property   1 OmniMax - Feasterville 1.0% 23.6%         805 Pennsylvania Boulevard Feasterville-Trevose Bucks Pennsylvania
6.03 Property   1 OmniMax - Jacksonville 0.6% 13.7%         6940 Stuart Avenue Jacksonville Duval Florida
6.04 Property   1 OmniMax - Romoland 0.5% 12.7%         28921 CA-74 Romoland Riverside California
6.05 Property   1 OmniMax - Cleveland 0.3% 7.1%         799 Industrial Drive Southwest Cleveland Bradley Tennessee
6.06 Property   1 OmniMax - Waco 0.3% 6.7%         2525 Gholson Road Waco McLennan Texas
7.00 Loan   4 Amsdell FL & GA Portfolio 4.2%   CREFI CREFI NAP NAP Various Various Various Various
7.01 Property   1 Compass Self Storage - Conyers 1.3% 30.5%         1602 Lakefield Drive Southeast Conyers Rockdale Georgia
7.02 Property   1 Compass Self Storage - Fairburn 1.2% 28.3%         8335 Senoia Road Fairburn Fulton Georgia
7.03 Property   1 Compass Self Storage - Tampa 1.0% 24.6%         14529 Bruce B Downs Boulevard Tampa Hillsborough Florida
7.04 Property   1 Compass Self Storage - Whitsett 0.7% 16.6%         6605 Burlington Road Whitsett Guilford North Carolina
8.00 Loan   1 1625 & 1747 North Market 4.0% 100.0% CREFI CREFI NAP NAP 1625 & 1747 North Market Boulevard Sacramento Sacramento California
9.00 Loan 34 1 8111 Gatehouse Road 3.8% 100.0% DBRI GACC NAP NAP 8111 Gatehouse Road Falls Church Fairfax Virginia
10.00 Loan   3 Performance Food Group 3.2%   DBRI GACC Yes - Group 1 NAP Various Various Various Various
10.01 Property   1 920 Irwin Run Road 1.2% 35.9%         920 Irwin Run Road West Mifflin Allegheny Pennsylvania
10.02 Property   1 2085 East Michigan Avenue 1.1% 33.5%         2085 East Michigan Avenue Ypsilanti Washtenaw Michigan
10.03 Property   1 1982 Commerce Circle 1.0% 30.6%         1982 Commerce Circle Springfield Clark Ohio
11.00 Loan   24 InCommercial Net Lease Portfolio #3 3.1%   CREFI CREFI NAP NAP Various Various Various Various
11.01 Property   1 Kohl’s Nicholasville 0.6% 19.7%         150 Kohls Drive Nicholasville Jessamine Kentucky
11.02 Property   1 Fresenius - Medical Center 0.3% 10.0%         905 Medical Center Parkway Selma Dallas Alabama
11.03 Property   1 Walgreens - Greenville 0.3% 8.3%         1000 East Main Street Greenville Darke Ohio
11.04 Property   1 Fresenius - Park Place 0.2% 6.8%         200 South Park Place Selma Dallas Alabama
11.05 Property   1 Fresenius - Camden 0.2% 5.2%         229 Camden Bypass Camden Wilcox Alabama
11.06 Property   1 Dollar General - Middleton 0.1% 3.5%         704 South Main Street Middleton Hardeman Tennessee
11.07 Property   1 Dollar General - Walnut 0.1% 3.3%         221 Gary Boyd Pass Walnut Tippah Mississippi
11.08 Property   1 Dollar General - Corbin 0.1% 3.0%         2055 US Highway 26 Corbin Whitley Kentucky
11.09 Property   1 Dollar General - Memphis 0.1% 2.8%         4245 Raleigh-Millington Road Memphis Shelby Tennessee
11.10 Property   1 Dollar General - Hazard 0.1% 2.7%         31 Trus Joist Lane Hazard Perry Kentucky
11.11 Property   1 Dollar General - Moscow 0.1% 2.7%         15145 Tennessee Highway 57 Moscow Fayette Tennessee

 

A-1-1 

 

 

BMARK 2021-B26

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 City County State
                1            
11.12 Property   1 Dollar General - Pineville 0.1% 2.7%         3616 US Highway 119 Pineville Bell Kentucky
11.13 Property   1 Dollar General - Jeffersonville 0.1% 2.5%         8220 Main Street Jeffersonville Montgomery Kentucky
11.14 Property   1 Dollar General - Irvine 0.1% 2.5%         286 Spout Springs Road Irvine Estill Kentucky
11.15 Property   1 Dollar General - Judsonia 0.1% 2.5%         551 Arkansas Highway 385 Judsonia White Arkansas
11.16 Property   1 Dollar General - Mooreville 0.1% 2.5%         3590 Mississippi Highway 178 Mooreville Lee Mississippi
11.17 Property   1 Dollar General - Williamsburg 0.1% 2.5%         30 Highway 904 East Williamsburg Whitley Kentucky
11.18 Property   1 Dollar General - Yosemite 0.1% 2.5%         7103 East Kentucky 70 Middleburg Casey Kentucky
11.19 Property   1 Dollar General - Evening Shade 0.1% 2.4%         2115 Evening Shade Drive Evening Shade Sharp Arkansas
11.20 Property   1 Dollar General - Forrest City 0.1% 2.4%         5140 North Washington Street Forrest City Saint Francis Arkansas
11.21 Property   1 Dollar General - Hazel Green 0.1% 2.4%         1393 Kentucky Highway 205 North Hazel Green Wolfe Kentucky
11.22 Property   1 Dollar General - Morehead 0.1% 2.4%         6420 Christy Creek Road Morehead Rowan Kentucky
11.23 Property   1 Dollar General - Pontotoc 0.1% 2.4%         302 East Oxford Street Pontotoc Pontotoc Mississippi
11.24 Property   1 Dollar General - North Middleton 0.1% 2.3%         250 Mount Sterling Road North Middletown Bourbon Kentucky
12.00 Loan   1 Rockland Center 2.7% 100.0% JPMCB JPMCB NAP NAP 43 East Route 59 Nanuet Rockland New York
13.00 Loan 36 1 195 Church 2.5% 100.0% JPMCB JPMCB NAP NAP 195 Church Street New Haven New Haven Connecticut
14.00 Loan   2 Montefiore Medical Center 2.4%   CREFI CREFI NAP NAP Various Yonkers Westchester New York
14.01 Property   1 3 Odell Plaza 1.4% 59.0%         3 Odell Plaza Yonkers Westchester New York
14.02 Property   1 3 Executive Boulevard 1.0% 41.0%         3 Executive Boulevard Yonkers Westchester New York
15.00 Loan   1 154 Scott Avenue 2.2% 100.0% CREFI CREFI NAP NAP 154 Scott Avenue Brooklyn Kings New York
16.00 Loan 36 1 152 2nd Avenue 2.2% 100.0% JPMCB JPMCB NAP NAP 152 Second Avenue New York New York New York
17.00 Loan 2, 30 1 JW Marriott Nashville 2.0% 100.0% GSBI GSMC NAP NAP 201 8th Avenue South Nashville Davidson Tennessee
18.00 Loan   1 Gardens Plaza 1.8% 100.0% JPMCB JPMCB NAP NAP 3250-3300 PGA Boulevard Palm Beach Gardens Palm Beach Florida
19.00 Loan   1 Carlsbad Commerce Center 1.6% 100.0% JPMCB JPMCB NAP NAP 2185-2237 Faraday Avenue Carlsbad San Diego California
20.00 Loan 34 1 Mission Courtyard 1.6% 100.0% JPMCB JPMCB NAP NAP 5030 Camino De La Siesta San Diego San Diego California
21.00 Loan 22 2 Techmer PM Portfolio 1.6%   DBRI GACC Yes - Group 1 NAP Various Various Various Various
21.01 Property   1 18420 South Laurel Park Road 0.9% 55.3%         18420 South Laurel Park Road Compton Los Angeles California
21.02 Property 31 1 1 Quality Circle 0.7% 44.7%         1 Quality Circle Clinton Anderson Tennessee
22.00 Loan   1 Florida International Plaza 1.5% 100.0% DBRI GACC NAP NAP 10520 Southwest 8th Street Miami Miami-Dade Florida
23.00 Loan   1 991 Willoughby Avenue 1.4% 100.0% CREFI CREFI NAP NAP 991 Willoughby Avenue Brooklyn Kings New York
24.00 Loan   1 42-09 47th Avenue 1.4% 100.0% CREFI CREFI Yes - Group 2 NAP 42-09 47th Avenue Sunnyside Queens New York
25.00 Loan   4 B&B Multifamily Portfolio 1.3%   GSBI GSMC NAP NAP Various Various Various New York
25.01 Property   1 4415 3rd Avenue 0.5% 39.2%         4415 3rd Avenue Bronx Bronx New York
25.02 Property   1 104 Linden Boulevard 0.4% 29.5%         104 Linden Boulevard Brooklyn Kings New York
25.03 Property   1 1416 Saint Marks Avenue 0.3% 21.6%         1416 Saint Marks Avenue Brooklyn Kings New York
25.04 Property   1 4417 3rd Avenue 0.1% 9.7%         4417 3rd Avenue Bronx Bronx New York
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 1.3% 100.0% JPMCB JPMCB NAP NAP 3011 Maingate Lane Kissimmee Osceola Florida
27.00 Loan 2 1 141 Livingston 1.3% 100.0% CREFI CREFI NAP NAP 141 Livingston Street Brooklyn Kings New York
28.00 Loan   1 33 West 17th Street 1.2% 100.0% CREFI CREFI NAP NAP 33 West 17th Street New York New York New York
29.00 Loan   1 BJ’s Philadelphia 1.2% 100.0% DBRI GACC NAP NAP 2044 Red Lion Road Philadelphia Philadelphia Pennsylvania
30.00 Loan   1 43-09 40th Street 1.1% 100.0% CREFI CREFI Yes - Group 2 NAP 43-09 40th Street Sunnyside Queens New York
31.00 Loan   1 East Empire Business Park 1.0% 100.0% CREFI CREFI NAP NAP 63065-63085 Northeast 18th Street Bend Deschutes Oregon
32.00 Loan   3 Burroughs Portfolio 0.7%   DBRI GACC NAP NAP Various Amherst Erie New York
32.01 Property   1 Burroughs Commons 0.3% 37.7%         491 Burroughs Drive Amherst Erie New York
32.02 Property   1 Creekside Apartments 0.2% 33.8%         97 Creekside Drive Amherst Erie New York
32.03 Property   1 Hedstrom Manor Estates 0.2% 28.5%         46 Getzville Road Amherst Erie New York
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 0.7%   CREFI CREFI NAP NAP Various Various Sandoval New Mexico
33.01 Property   1 528 Armor Storage 0.4% 60.8%         1340 Calle De Las Lomas Bernalillo Sandoval New Mexico
33.02 Property   1 Northern Boulevard Storage 0.3% 39.2%         3301 Northern Boulevard Northeast Rio Rancho Sandoval New Mexico
34.00 Loan   1 CityLine Havasu Storage 0.7% 100.0% CREFI CREFI Yes - Group 3 NAP 850 London Bridge Road Lake Havasu City Mohave Arizona
35.00 Loan   1 90 Manhattan Avenue 0.6% 100.0% CREFI CREFI NAP NAP 90 Manhattan Avenue Brooklyn Kings New York
36.00 Loan   1 Egrets Landing 0.6% 100.0% GSBI GSMC NAP NAP 16554 Creek Bend Drive Sugar Land Fort Bend Texas
37.00 Loan 31 1 Perma-Pipe 0.6% 100.0% CREFI CREFI NAP NAP 1310 Quarles Drive Lebanon Wilson Tennessee
38.00 Loan   1 Freedom Self Storage 0.5% 100.0% CREFI CREFI Yes - Group 3 NAP 10151 Colerain Road Saint Marys Camden Georgia
39.00 Loan   1 Dreamers Self Storage 0.2% 100.0% CREFI CREFI Yes - Group 3 NAP 1022 Hellertown Road and 815 Traveler Avenue Bethlehem Northampton Pennsylvania

 

A-1-2 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
            5       4   4 3 3
1.00 Loan 2, 32, 33 1 Burlingame Point 94010 Office Suburban 2021 NAP 805,118 SF 471.98 96,000,000 96,000,000
2.00 Loan 2, 32 33 Equus Industrial Portfolio Various Industrial Various Various Various 5,959,157 SF 39.10 95,000,000 95,000,000
2.01 Property   1 375 Kenyon Road 23434 Industrial Warehouse/Distribution 2008 NAP 385,320 SF   7,770,349 7,770,349
2.02 Property   1 1006 Centerpoint Drive 23434 Industrial Warehouse/Distribution 2011 2017 475,020 SF   6,824,667 6,824,667
2.03 Property   1 1125 Vaughn Parkway 37148 Industrial Warehouse/Distribution 2004 NAP 504,000 SF   5,516,475 5,516,475
2.04 Property   1 261 Development Drive 25428 Industrial Warehouse/Distribution 2019 NAP 356,700 SF   5,469,191 5,469,191
2.05 Property   1 Graystone - Snowden Bridge 22656 Industrial Warehouse/Distribution 2020 NAP 348,500 SF   5,421,907 5,421,907
2.06 Property   1 1010 Centerpoint Drive 23434 Industrial Warehouse/Distribution 2015 NAP 357,000 SF   5,406,145 5,406,145
2.07 Property   1 Lot 11 23434 Industrial Warehouse/Distribution 2021 NAP 350,000 SF   5,358,861 5,358,861
2.08 Property   1 40 Tyson Drive 22603 Industrial Warehouse/Distribution 2016 NAP 330,497 SF   5,327,338 5,327,338
2.09 Property   1 1020 Centerpoint Drive 23434 Industrial Warehouse/Distribution 2017 NAP 401,221 SF   5,248,532 5,248,532
2.10 Property   1 75 Tyson Drive 22603 Industrial Warehouse/Distribution 2018 NAP 287,000 SF   4,531,390 4,531,390
2.11 Property   1 1042 Fred White Boulevard 37148 Industrial Warehouse/Distribution 2003 NAP 312,000 SF   3,388,692 3,388,692
2.12 Property   1 3516 South Military Highway 23323 Industrial Warehouse/Distribution 2007 NAP 130,860 SF   3,380,811 3,380,811
2.13 Property   1 104 Challenger Drive 37148 Industrial Warehouse/Distribution 1996 NAP 300,000 SF   3,010,419 3,010,419
2.14 Property   1 1115 Vaughn Parkway 37148 Industrial Warehouse/Distribution 2007 NAP 216,420 SF   2,915,851 2,915,851
2.15 Property   1 1335 Northmeadow Parkway 30076 Industrial Flex 1996 NAP 88,784 SF   2,225,504 2,225,504
2.16 Property   1 250 Hembree Park Drive 30076 Industrial Flex 1996 NAP 94,500 SF   1,814,132 1,814,132
2.17 Property   1 660 Hembree Parkway 30076 Industrial Flex 1998 NAP 94,500 SF   1,795,218 1,795,218
2.18 Property   1 11820 Wills Road 30009 Industrial Flex 1987 NAP 103,892 SF   1,706,955 1,706,955
2.19 Property   1 1325 Northmeadow Parkway 30076 Industrial Flex 1990 NAP 70,050 SF   1,680,161 1,680,161
2.20 Property   1 11545 Wills Road 30009 Industrial Flex 1998 NAP 71,140 SF   1,595,049 1,595,049
2.21 Property   1 1350 Northmeadow Parkway 30076 Industrial Flex 1994 NAP 64,500 SF   1,473,687 1,473,687
2.22 Property   1 1175 Northmeadow Parkway 30076 Industrial Flex 1987 NAP 71,264 SF   1,405,913 1,405,913
2.23 Property   1 1125 Northmeadow Parkway 30076 Industrial Flex 1987 NAP 67,104 SF   1,333,411 1,333,411
2.24 Property   1 1250 Northmeadow Parkway 30076 Industrial Flex 1989 NAP 52,224 SF   1,234,114 1,234,114
2.25 Property   1 11390 Old Roswell Road 30009 Industrial Flex 1997 NAP 47,628 SF   1,169,493 1,169,493
2.26 Property   1 1150 Northmeadow Parkway 30076 Industrial Flex 1988 NAP 52,050 SF   1,139,546 1,139,546
2.27 Property   1 1200 Northmeadow Parkway 30076 Industrial Flex 2000 NAP 63,112 SF   1,085,957 1,085,957
2.28 Property   1 1100 Northmeadow Parkway 30076 Industrial Flex 1989 NAP 50,896 SF   1,074,925 1,074,925
2.29 Property   1 11810 Wills Road 30009 Industrial Flex 1987 NAP 59,334 SF   1,008,727 1,008,727
2.30 Property   1 1115 Northmeadow Parkway 30076 Industrial Flex 1999 NAP 38,845 SF   981,932 981,932
2.31 Property   1 1225 Northmeadow Parkway 30076 Industrial Flex 1989 NAP 37,490 SF   940,953 940,953
2.32 Property   1 1400 Hembree Road 30076 Industrial Flex 1998 NAP 34,615 SF   912,583 912,583
2.33 Property   1 11800 Wills Road 30009 Industrial Flex 1987 NAP 42,691 SF   851,113 851,113
3.00 Loan 2, 32, 33 1 Amazon Seattle 98101 Office CBD 1929 2017-2021 774,412 SF 303.33 93,000,000 93,000,000
4.00 Loan 2, 31 1 iPark 84 Innovation Center 12533 Industrial Warehouse/R&D 1966, 1971, 1976, 1985 1985, 1987, 1992, 2012, 2014, 2020 938,339 SF 93.78 60,000,000 60,000,000
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 Various Various Various Various Various 246,987 SF 171.89 42,455,041 42,455,041
5.01 Property   1 Publix - Gulf Breeze 32563 Retail Single Tenant 2017-2018 NAP 47,000 SF   7,782,947 7,782,947
5.02 Property   1 GIANT Food Store - Dickson City 18519 Retail Single Tenant 2001 NAP 54,332 SF   7,062,877 7,062,877
5.03 Property   1 Fresenius Medical Care - Riverdale 30274 Office Medical 2017 NAP 12,620 SF   3,953,620 3,953,620
5.04 Property   1 CVS Pharmacy - Corpus Christi 78411 Retail Single Tenant 2001 NAP 12,738 SF   3,249,427 3,249,427
5.05 Property   1 Walgreens - Hometown 60456 Retail Single Tenant 2001 NAP 14,855 SF   3,214,011 3,214,011
5.06 Property   1 Walgreens - Powder Springs 30127 Retail Single Tenant 2000 NAP 15,093 SF   2,420,423 2,420,423
5.07 Property   1 Walgreens - Tulsa 74136 Retail Single Tenant 1996 NAP 13,905 SF   2,369,905 2,369,905
5.08 Property   1 CVS Pharmacy - Nashville 37214 Retail Single Tenant 2000 NAP 9,450 SF   2,309,907 2,309,907
5.09 Property   1 Fresenius Medical Care - Baton Rouge 70816 Office Medical 2017 NAP 7,728 SF   1,958,555 1,958,555
5.10 Property   1 PNC Bank - Milford 45150 Retail Single Tenant 2000 2019 2,990 SF   1,854,003 1,854,003
5.11 Property   1 Dollar Tree - Meraux 70075 Retail Single Tenant 1996 2021 9,170 SF   1,184,339 1,184,339
5.12 Property   1 Family Dollar - Lufkin 75901 Retail Single Tenant 2016 NAP 9,180 SF   1,129,007 1,129,007
5.13 Property   1 Dollar General - Converse 78109 Retail Single Tenant 2021 NAP 9,026 SF   1,054,045 1,054,045
5.14 Property   1 Dollar Tree - Fultondale 35068 Retail Single Tenant 2021 NAP 9,924 SF   1,051,758 1,051,758
5.15 Property   1 Dollar General - Anderson 29621 Retail Single Tenant 2016 NAP 9,026 SF   1,029,559 1,029,559
5.16 Property   1 Dollar Tree - Martins Ferry 43935 Retail Single Tenant 2020 NAP 9,950 SF   830,658 830,658
6.00 Loan 31 6 OmniMax Industrial Portfolio I Various Industrial Various Various Various 635,797 SF 66.60 42,346,743 42,346,743
6.01 Property   1 OmniMax - Lancaster 17603 Industrial Warehouse/Distribution 1979 1994 226,579 SF   15,327,962 15,327,962
6.02 Property   1 OmniMax - Feasterville 19053 Industrial Warehouse/Distribution 1965 1998 115,792 SF   10,002,145 10,002,145
6.03 Property   1 OmniMax - Jacksonville 32254 Industrial Manufacturing 1991 NAP 106,820 SF   5,780,460 5,780,460
6.04 Property   1 OmniMax - Romoland 92585 Industrial Manufacturing 1967 1988 60,113 SF   5,390,767 5,390,767
6.05 Property   1 OmniMax - Cleveland 37311 Industrial Manufacturing 1998 NAP 62,280 SF   3,020,128 3,020,128
6.06 Property   1 OmniMax - Waco 76704 Industrial Manufacturing 1983 NAP 64,213 SF   2,825,281 2,825,281
7.00 Loan   4 Amsdell FL & GA Portfolio Various Self Storage Self Storage Various Various 372,423 SF 110.09 41,000,000 41,000,000
7.01 Property   1 Compass Self Storage - Conyers 30013 Self Storage Self Storage 1996 2018 112,625 SF   12,500,000 12,500,000
7.02 Property   1 Compass Self Storage - Fairburn 30213 Self Storage Self Storage 2003 2020 111,413 SF   11,600,000 11,600,000
7.03 Property   1 Compass Self Storage - Tampa 33613 Self Storage Self Storage 1999 NAP 47,700 SF   10,100,000 10,100,000
7.04 Property   1 Compass Self Storage - Whitsett 27377 Self Storage Self Storage 2005 2017 100,685 SF   6,800,000 6,800,000
8.00 Loan   1 1625 & 1747 North Market 95834 Office Suburban 1991, 2010 2004 315,372 SF 123.98 39,100,000 39,100,000
9.00 Loan 34 1 8111 Gatehouse Road 22042 Office Suburban 1973 2004 275,745 SF 134.91 37,200,000 37,200,000
10.00 Loan   3 Performance Food Group Various Industrial Warehouse Various Various 611,667 SF 52.14 31,889,467 31,889,467
10.01 Property   1 920 Irwin Run Road 15122 Industrial Warehouse 1982-2011 NAP 161,162 SF   11,432,679 11,432,679
10.02 Property   1 2085 East Michigan Avenue 48198 Industrial Warehouse 1962 2008 250,000 SF   10,694,051 10,694,051
10.03 Property   1 1982 Commerce Circle 45504 Industrial Warehouse 1982 2009 200,505 SF   9,762,737 9,762,737
11.00 Loan   24 InCommercial Net Lease Portfolio #3 Various Various Various Various NAP 304,183 SF 98.62 30,000,000 30,000,000
11.01 Property   1 Kohl’s Nicholasville 40356 Retail Single Tenant 2002 NAP 86,982 SF   5,900,000 5,900,000
11.02 Property   1 Fresenius - Medical Center 36701 Office Medical 1998 NAP 11,305 SF   3,000,000 3,000,000
11.03 Property   1 Walgreens - Greenville 45331 Retail Single Tenant 2006 NAP 13,650 SF   2,475,000 2,475,000
11.04 Property   1 Fresenius - Park Place 36701 Office Medical 2003 NAP 8,983 SF   2,050,000 2,050,000
11.05 Property   1 Fresenius - Camden 36726 Office Medical 1998 NAP 6,503 SF   1,550,000 1,550,000
11.06 Property   1 Dollar General - Middleton 38052 Retail Single Tenant 2014 NAP 12,406 SF   1,050,000 1,050,000
11.07 Property   1 Dollar General - Walnut 38683 Retail Single Tenant 2014 NAP 10,542 SF   1,000,000 1,000,000
11.08 Property   1 Dollar General - Corbin 40701 Retail Single Tenant 2014 NAP 9,026 SF   900,000 900,000
11.09 Property   1 Dollar General - Memphis 38128 Retail Single Tenant 2014 NAP 9,100 SF   850,000 850,000
11.10 Property   1 Dollar General - Hazard 41727 Retail Single Tenant 2013 NAP 9,026 SF   800,000 800,000
11.11 Property   1 Dollar General - Moscow 38057 Retail Single Tenant 2014 NAP 9,026 SF   800,000 800,000

 

A-1-3 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
            5       4   4 3 3
11.12 Property   1 Dollar General - Pineville 40977 Retail Single Tenant 2014 NAP 9,100 SF   800,000 800,000
11.13 Property   1 Dollar General - Jeffersonville 40337 Retail Single Tenant 2016 NAP 9,026 SF   760,000 760,000
11.14 Property   1 Dollar General - Irvine 40336 Retail Single Tenant 2013 NAP 9,100 SF   750,000 750,000
11.15 Property   1 Dollar General - Judsonia 72081 Retail Single Tenant 2014 NAP 9,026 SF   750,000 750,000
11.16 Property   1 Dollar General - Mooreville 38857 Retail Single Tenant 2014 NAP 9,026 SF   750,000 750,000
11.17 Property   1 Dollar General - Williamsburg 40769 Retail Single Tenant 2017 NAP 9,026 SF   750,000 750,000
11.18 Property   1 Dollar General - Yosemite 42566 Retail Single Tenant 2014 NAP 9,026 SF   750,000 750,000
11.19 Property   1 Dollar General - Evening Shade 72532 Retail Single Tenant 2014 NAP 9,100 SF   725,000 725,000
11.20 Property   1 Dollar General - Forrest City 72335 Retail Single Tenant 2014 NAP 9,026 SF   725,000 725,000
11.21 Property   1 Dollar General - Hazel Green 41332 Retail Single Tenant 2016 NAP 9,026 SF   725,000 725,000
11.22 Property   1 Dollar General - Morehead 40351 Retail Single Tenant 2014 NAP 9,100 SF   725,000 725,000
11.23 Property   1 Dollar General - Pontotoc 38863 Retail Single Tenant 2014 NAP 9,026 SF   725,000 725,000
11.24 Property   1 Dollar General - North Middleton 40357 Retail Single Tenant 2015 NAP 9,026 SF   690,000 690,000
12.00 Loan   1 Rockland Center 10954 Retail Anchored 1962 1985 251,352 SF 107.42 27,000,000 27,000,000
13.00 Loan 36 1 195 Church 06510 Office CBD 1974 2018 241,889 SF 103.35 25,000,000 25,000,000
14.00 Loan   2 Montefiore Medical Center 10701 Office Suburban Various Various 130,607 SF 184.14 24,050,000 24,050,000
14.01 Property   1 3 Odell Plaza 10701 Office Suburban 1982 1990 71,065 SF   14,200,000 14,200,000
14.02 Property   1 3 Executive Boulevard 10701 Office Suburban 1990 NAP 59,542 SF   9,850,000 9,850,000
15.00 Loan   1 154 Scott Avenue 11237 Office CBD 1928 2021 111,475 SF 197.35 22,000,000 22,000,000
16.00 Loan 36 1 152 2nd Avenue 10003 Multifamily Mid Rise 1920 2017 25 Units 880,000.00 22,000,000 22,000,000
17.00 Loan 2, 30 1 JW Marriott Nashville 37203 Hospitality Full Service 2018 NAP 533 Rooms 347,091.93 20,000,000 20,000,000
18.00 Loan   1 Gardens Plaza 33410 Office CBD 1987 NAP 89,623 SF 200.84 18,000,000 18,000,000
19.00 Loan   1 Carlsbad Commerce Center 92008 Mixed Use Office/Industrial 1984-1986 2004 145,759 SF 109.77 16,000,000 16,000,000
20.00 Loan 34 1 Mission Courtyard 92108 Office Suburban 1982 2015-2018 86,579 SF 182.20 15,775,000 15,775,000
21.00 Loan 22 2 Techmer PM Portfolio Various Industrial Manufacturing Various Various 237,714 SF 64.89 15,424,520 15,424,520
21.01 Property   1 18420 South Laurel Park Road 90220 Industrial Manufacturing 1973 NAP 39,488 SF   8,534,511 8,534,511
21.02 Property 31 1 1 Quality Circle 37716 Industrial Manufacturing 1988 2011 198,226 SF   6,890,009 6,890,009
22.00 Loan   1 Florida International Plaza 33174 Retail Anchored 1979, 1987, 1988, 2005, 2006 NAP 71,796 SF 198.83 14,275,000 14,275,000
23.00 Loan   1 991 Willoughby Avenue 11221 Multifamily High Rise 2017 NAP 36 Units 391,666.67 14,100,000 14,100,000
24.00 Loan   1 42-09 47th Avenue 11104 Multifamily Mid Rise 1934 NAP 78 Units 173,076.92 13,500,000 13,500,000
25.00 Loan   4 B&B Multifamily Portfolio Various Multifamily Various Various Various 47 Units 280,851.06 13,200,000 13,200,000
25.01 Property   1 4415 3rd Avenue 10457 Multifamily Mid Rise 1967 2020 20 Units   5,172,519 5,172,519
25.02 Property   1 104 Linden Boulevard 11226 Multifamily Mid Rise 1900 2020 15 Units   3,896,183 3,896,183
25.03 Property   1 1416 Saint Marks Avenue 11233 Multifamily Mid Rise 1920 2020 8 Units   2,854,962 2,854,962
25.04 Property   1 4417 3rd Avenue 10457 Multifamily Mid Rise with Commercial 1931 NAP 4 Units   1,276,336 1,276,336
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 34747 Other Leased Fee NAP NAP 704,365 SF 18.74 13,200,000 13,200,000
27.00 Loan 2 1 141 Livingston 11201 Office CBD 1959 2015 213,745 SF 467.85 12,500,000 12,500,000
28.00 Loan   1 33 West 17th Street 10011 Office CBD 1907 2017 57,500 SF 208.70 12,000,000 12,000,000
29.00 Loan   1 BJ’s Philadelphia 19115 Retail Anchored 1986 2013 104,737 SF 110.56 11,580,000 11,580,000
30.00 Loan   1 43-09 40th Street 11104 Multifamily Mid Rise 1932 NAP 78 Units 134,615.38 10,500,000 10,500,000
31.00 Loan   1 East Empire Business Park 97701 Industrial Flex 2004 NAP 144,617 SF 69.15 10,000,000 10,000,000
32.00 Loan   3 Burroughs Portfolio Various Multifamily Garden Various Various 69 Units 104,347.83 7,200,000 7,200,000
32.01 Property   1 Burroughs Commons 14226 Multifamily Garden 2001 NAP 16 Units   2,711,111 2,711,111
32.02 Property   1 Creekside Apartments 14228 Multifamily Garden 1968-1973 2005-2006 34 Units   2,437,037 2,437,037
32.03 Property   1 Hedstrom Manor Estates 14226 Multifamily Garden 1903 2005 19 Units   2,051,852 2,051,852
33.00 Loan   2 Crescendo NM Self-Storage Portfolio Various Self Storage Self Storage Various Various 127,645 SF 54.84 7,000,000 7,000,000
33.01 Property   1 528 Armor Storage 87004 Self Storage Self Storage 2005 NAP 79,365 SF   4,259,291 4,259,291
33.02 Property   1 Northern Boulevard Storage 87124 Self Storage Self Storage 1997 2004 48,280 SF   2,740,709 2,740,709
34.00 Loan   1 CityLine Havasu Storage 86404 Self Storage Self Storage 1971 2020 133,213 SF 49.52 6,597,150 6,597,150
35.00 Loan   1 90 Manhattan Avenue 11206 Multifamily Mid Rise 1931 2020 10 Units 600,000.00 6,000,000 6,000,000
36.00 Loan   1 Egrets Landing 77478 Office Suburban 2019 NAP 20,681 SF 290.12 6,000,000 6,000,000
37.00 Loan 31 1 Perma-Pipe 37087 Industrial Manufacturing 1976 2015 138,478 SF 41.31 5,720,000 5,720,000
38.00 Loan   1 Freedom Self Storage 31558 Self Storage Self Storage 2006 NAP 57,150 SF 85.16 4,866,750 4,866,750
39.00 Loan   1 Dreamers Self Storage 18015 Self Storage Self Storage 1976 NAP 24,460 SF 75.41 1,844,500 1,844,500

 

A-1-4 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
            6 7   9 9 9 9      
1.00 Loan 2, 32, 33 1 Burlingame Point 96,000,000 3.01680% 0.01359% 3.00321% NAP 244,696.00 NAP 2,936,352.00 Interest Only - ARD Yes Actual/360
2.00 Loan 2, 32 33 Equus Industrial Portfolio 95,000,000 2.48380% 0.01234% 2.47146% NAP 199,365.20 NAP 2,392,382.40 Interest Only No Actual/360
2.01 Property   1 375 Kenyon Road 7,770,349                    
2.02 Property   1 1006 Centerpoint Drive 6,824,667                    
2.03 Property   1 1125 Vaughn Parkway 5,516,475                    
2.04 Property   1 261 Development Drive 5,469,191                    
2.05 Property   1 Graystone - Snowden Bridge 5,421,907                    
2.06 Property   1 1010 Centerpoint Drive 5,406,145                    
2.07 Property   1 Lot 11 5,358,861                    
2.08 Property   1 40 Tyson Drive 5,327,338                    
2.09 Property   1 1020 Centerpoint Drive 5,248,532                    
2.10 Property   1 75 Tyson Drive 4,531,390                    
2.11 Property   1 1042 Fred White Boulevard 3,388,692                    
2.12 Property   1 3516 South Military Highway 3,380,811                    
2.13 Property   1 104 Challenger Drive 3,010,419                    
2.14 Property   1 1115 Vaughn Parkway 2,915,851                    
2.15 Property   1 1335 Northmeadow Parkway 2,225,504                    
2.16 Property   1 250 Hembree Park Drive 1,814,132                    
2.17 Property   1 660 Hembree Parkway 1,795,218                    
2.18 Property   1 11820 Wills Road 1,706,955                    
2.19 Property   1 1325 Northmeadow Parkway 1,680,161                    
2.20 Property   1 11545 Wills Road 1,595,049                    
2.21 Property   1 1350 Northmeadow Parkway 1,473,687                    
2.22 Property   1 1175 Northmeadow Parkway 1,405,913                    
2.23 Property   1 1125 Northmeadow Parkway 1,333,411                    
2.24 Property   1 1250 Northmeadow Parkway 1,234,114                    
2.25 Property   1 11390 Old Roswell Road 1,169,493                    
2.26 Property   1 1150 Northmeadow Parkway 1,139,546                    
2.27 Property   1 1200 Northmeadow Parkway 1,085,957                    
2.28 Property   1 1100 Northmeadow Parkway 1,074,925                    
2.29 Property   1 11810 Wills Road 1,008,727                    
2.30 Property   1 1115 Northmeadow Parkway 981,932                    
2.31 Property   1 1225 Northmeadow Parkway 940,953                    
2.32 Property   1 1400 Hembree Road 912,583                    
2.33 Property   1 11800 Wills Road 851,113                    
3.00 Loan 2, 32, 33 1 Amazon Seattle 93,000,000 3.004833% 0.01234% 2.992493% NAP 236,108.93 NAP 2,833,307.16 Interest Only - ARD Yes Actual/360
4.00 Loan 2, 31 1 iPark 84 Innovation Center 60,000,000 3.80000% 0.03109% 3.76891% NAP 192,638.89 NAP 2,311,666.68 Interest Only No Actual/360
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 42,455,041 3.37500% 0.01234% 3.36266% NAP 121,063.20 NAP 1,452,758.40 Interest Only No Actual/360
5.01 Property   1 Publix - Gulf Breeze 7,782,947                    
5.02 Property   1 GIANT Food Store - Dickson City 7,062,877                    
5.03 Property   1 Fresenius Medical Care - Riverdale 3,953,620                    
5.04 Property   1 CVS Pharmacy - Corpus Christi 3,249,427                    
5.05 Property   1 Walgreens - Hometown 3,214,011                    
5.06 Property   1 Walgreens - Powder Springs 2,420,423                    
5.07 Property   1 Walgreens - Tulsa 2,369,905                    
5.08 Property   1 CVS Pharmacy - Nashville 2,309,907                    
5.09 Property   1 Fresenius Medical Care - Baton Rouge 1,958,555                    
5.10 Property   1 PNC Bank - Milford 1,854,003                    
5.11 Property   1 Dollar Tree - Meraux 1,184,339                    
5.12 Property   1 Family Dollar - Lufkin 1,129,007                    
5.13 Property   1 Dollar General - Converse 1,054,045                    
5.14 Property   1 Dollar Tree - Fultondale 1,051,758                    
5.15 Property   1 Dollar General - Anderson 1,029,559                    
5.16 Property   1 Dollar Tree - Martins Ferry 830,658                    
6.00 Loan 31 6 OmniMax Industrial Portfolio I 42,346,743 3.53000% 0.01234% 3.51766% NAP 126,300.14 NAP 1,515,601.68 Interest Only No Actual/360
6.01 Property   1 OmniMax - Lancaster 15,327,962                    
6.02 Property   1 OmniMax - Feasterville 10,002,145                    
6.03 Property   1 OmniMax - Jacksonville 5,780,460                    
6.04 Property   1 OmniMax - Romoland 5,390,767                    
6.05 Property   1 OmniMax - Cleveland 3,020,128                    
6.06 Property   1 OmniMax - Waco 2,825,281                    
7.00 Loan   4 Amsdell FL & GA Portfolio 41,000,000 3.66000% 0.04109% 3.61891% NAP 126,786.81 NAP 1,521,441.72 Interest Only No Actual/360
7.01 Property   1 Compass Self Storage - Conyers 12,500,000                    
7.02 Property   1 Compass Self Storage - Fairburn 11,600,000                    
7.03 Property   1 Compass Self Storage - Tampa 10,100,000                    
7.04 Property   1 Compass Self Storage - Whitsett 6,800,000                    
8.00 Loan   1 1625 & 1747 North Market 34,539,603 3.82000% 0.02234% 3.79766% 182,634.77 126,197.06 2,191,617.24 1,514,364.72 Interest Only, Amortizing Balloon No Actual/360
9.00 Loan 34 1 8111 Gatehouse Road 37,200,000 3.62300% 0.01234% 3.61066% NAP 113,872.90 NAP 1,366,474.80 Interest Only No Actual/360
10.00 Loan   3 Performance Food Group 31,889,467 3.77200% 0.01234% 3.75966% NAP 101,631.44 NAP 1,219,577.28 Interest Only No Actual/360
10.01 Property   1 920 Irwin Run Road 11,432,679                    
10.02 Property   1 2085 East Michigan Avenue 10,694,051                    
10.03 Property   1 1982 Commerce Circle 9,762,737                    
11.00 Loan   24 InCommercial Net Lease Portfolio #3 26,223,109 3.33000% 0.01234% 3.31766% 131,882.72 84,406.25 1,582,592.64 1,012,875.00 Interest Only, Amortizing Balloon No Actual/360
11.01 Property   1 Kohl’s Nicholasville 5,157,211                    
11.02 Property   1 Fresenius - Medical Center 2,622,311                    
11.03 Property   1 Walgreens - Greenville 2,163,406                    
11.04 Property   1 Fresenius - Park Place 1,791,912                    
11.05 Property   1 Fresenius - Camden 1,354,861                    
11.06 Property   1 Dollar General - Middleton 917,809                    
11.07 Property   1 Dollar General - Walnut 874,104                    
11.08 Property   1 Dollar General - Corbin 786,693                    
11.09 Property   1 Dollar General - Memphis 742,988                    
11.10 Property   1 Dollar General - Hazard 699,283                    
11.11 Property   1 Dollar General - Moscow 699,283                    

 

A-1-5 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
            6 7   9 9 9 9      
11.12 Property   1 Dollar General - Pineville 699,283                    
11.13 Property   1 Dollar General - Jeffersonville 664,319                    
11.14 Property   1 Dollar General - Irvine 655,578                    
11.15 Property   1 Dollar General - Judsonia 655,578                    
11.16 Property   1 Dollar General - Mooreville 655,578                    
11.17 Property   1 Dollar General - Williamsburg 655,578                    
11.18 Property   1 Dollar General - Yosemite 655,578                    
11.19 Property   1 Dollar General - Evening Shade 633,725                    
11.20 Property   1 Dollar General - Forrest City 633,725                    
11.21 Property   1 Dollar General - Hazel Green 633,725                    
11.22 Property   1 Dollar General - Morehead 633,725                    
11.23 Property   1 Dollar General - Pontotoc 633,725                    
11.24 Property   1 Dollar General - North Middleton 603,131                    
12.00 Loan   1 Rockland Center 27,000,000 3.27800% 0.03234% 3.24566% NAP 74,779.38 NAP 897,352.56 Interest Only No Actual/360
13.00 Loan 36 1 195 Church 25,000,000 3.33000% 0.04234% 3.28766% NAP 70,338.54 NAP 844,062.48 Interest Only No Actual/360
14.00 Loan   2 Montefiore Medical Center 24,050,000 3.50000% 0.01234% 3.48766% NAP 71,120.08 NAP 853,440.96 Interest Only No Actual/360
14.01 Property   1 3 Odell Plaza 14,200,000                    
14.02 Property   1 3 Executive Boulevard 9,850,000                    
15.00 Loan   1 154 Scott Avenue 22,000,000 3.51000% 0.01234% 3.49766% NAP 65,243.75 NAP 782,925.00 Interest Only No Actual/360
16.00 Loan 36 1 152 2nd Avenue 22,000,000 4.18200% 0.01234% 4.16966% NAP 77,734.86 NAP 932,818.32 Interest Only No Actual/360
17.00 Loan 2, 30 1 JW Marriott Nashville 20,000,000 3.13900% 0.01234% 3.12666% NAP 53,043.29 NAP 636,519.48 Interest Only No Actual/360
18.00 Loan   1 Gardens Plaza 18,000,000 3.12600% 0.01234% 3.11366% NAP 47,541.25 NAP 570,495.00 Interest Only No Actual/360
19.00 Loan   1 Carlsbad Commerce Center 16,000,000 3.39100% 0.04234% 3.34866% NAP 45,841.30 NAP 550,095.60 Interest Only No Actual/360
20.00 Loan 34 1 Mission Courtyard 15,775,000 3.43200% 0.04234% 3.38966% NAP 45,743.12 NAP 548,917.44 Interest Only No Actual/360
21.00 Loan 22 2 Techmer PM Portfolio 15,424,520 3.60500% 0.01234% 3.59266% NAP 46,981.41 NAP 563,776.92 Interest Only No Actual/360
21.01 Property   1 18420 South Laurel Park Road 8,534,511                    
21.02 Property 31 1 1 Quality Circle 6,890,009                    
22.00 Loan   1 Florida International Plaza 14,275,000 3.47800% 0.01234% 3.46566% NAP 41,948.34 NAP 503,380.08 Interest Only No Actual/360
23.00 Loan   1 991 Willoughby Avenue 14,100,000 3.60000% 0.01234% 3.58766% NAP 42,887.50 NAP 514,650.00 Interest Only No Actual/360
24.00 Loan   1 42-09 47th Avenue 13,500,000 3.70000% 0.01234% 3.68766% NAP 42,203.13 NAP 506,437.56 Interest Only No Actual/360
25.00 Loan   4 B&B Multifamily Portfolio 13,200,000 3.97900% 0.01234% 3.96666% NAP 44,376.90 NAP 532,522.80 Interest Only No Actual/360
25.01 Property   1 4415 3rd Avenue 5,172,519                    
25.02 Property   1 104 Linden Boulevard 3,896,183                    
25.03 Property   1 1416 Saint Marks Avenue 2,854,962                    
25.04 Property   1 4417 3rd Avenue 1,276,336                    
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 13,200,000 4.23000% 0.05234% 4.17766% NAP 47,176.25 NAP 566,115.00 Interest Only No Actual/360
27.00 Loan 2 1 141 Livingston 12,500,000 3.21000% 0.01234% 3.19766% NAP 33,901.91 NAP 406,822.92 Interest Only No Actual/360
28.00 Loan   1 33 West 17th Street 12,000,000 3.65000% 0.01234% 3.63766% NAP 37,006.94 NAP 444,083.28 Interest Only No Actual/360
29.00 Loan   1 BJ’s Philadelphia 11,580,000 4.13300% 0.01234% 4.12066% NAP 40,437.39 NAP 485,248.68 Interest Only - ARD Yes Actual/360
30.00 Loan   1 43-09 40th Street 10,500,000 3.70000% 0.01234% 3.68766% NAP 32,824.65 NAP 393,895.80 Interest Only No Actual/360
31.00 Loan   1 East Empire Business Park 10,000,000 3.56000% 0.01234% 3.54766% NAP 30,078.70 NAP 360,944.40 Interest Only No Actual/360
32.00 Loan   3 Burroughs Portfolio 6,524,290 3.90900% 0.01234% 3.89666% 33,997.25 23,779.75 407,967.00 285,357.00 Interest Only, Amortizing Balloon No Actual/360
32.01 Property   1 Burroughs Commons 2,456,677                    
32.02 Property   1 Creekside Apartments 2,208,325                    
32.03 Property   1 Hedstrom Manor Estates 1,859,288                    
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 7,000,000 3.80000% 0.01234% 3.78766% NAP 22,474.54 NAP 269,694.48 Interest Only No Actual/360
33.01 Property   1 528 Armor Storage 4,259,291                    
33.02 Property   1 Northern Boulevard Storage 2,740,709                    
34.00 Loan   1 CityLine Havasu Storage 5,689,498 3.88000% 0.01234% 3.86766% 31,041.12 21,627.05 372,493.44 259,524.60 Interest Only, Amortizing Balloon No Actual/360
35.00 Loan   1 90 Manhattan Avenue 6,000,000 3.99000% 0.01234% 3.97766% NAP 20,227.08 NAP 242,724.96 Interest Only No Actual/360
36.00 Loan   1 Egrets Landing 4,826,403 4.35300% 0.01234% 4.34066% 29,879.31 NAP 358,551.72 NAP Amortizing Balloon No Actual/360
37.00 Loan 31 1 Perma-Pipe 5,720,000 3.57000% 0.01234% 3.55766% NAP 17,253.35 NAP 207,040.20 Interest Only No Actual/360
38.00 Loan   1 Freedom Self Storage 4,199,143 3.90000% 0.01234% 3.88766% 22,954.91 16,036.62 275,458.92 192,439.44 Interest Only, Amortizing Balloon No Actual/360
39.00 Loan   1 Dreamers Self Storage 1,590,335 3.87000% 0.01234% 3.85766% 8,668.25 6,031.13 104,019.00 72,373.56 Interest Only, Amortizing Balloon No Actual/360

 

A-1-6 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 First P&I Payment Date Maturity Date or Anticipated Repayment Date
          8  8 8 8           8    
1.00 Loan 2, 32, 33 1 Burlingame Point 111 110 111 110 0 0 4/1/2021 1 6 5/6/2021 NAP 7/6/2030
2.00 Loan 2, 32 33 Equus Industrial Portfolio 84 83 84 83 0 0 4/8/2021 1 9 5/9/2021 NAP 4/9/2028
2.01 Property   1 375 Kenyon Road                        
2.02 Property   1 1006 Centerpoint Drive                        
2.03 Property   1 1125 Vaughn Parkway                        
2.04 Property   1 261 Development Drive                        
2.05 Property   1 Graystone - Snowden Bridge                        
2.06 Property   1 1010 Centerpoint Drive                        
2.07 Property   1 Lot 11                        
2.08 Property   1 40 Tyson Drive                        
2.09 Property   1 1020 Centerpoint Drive                        
2.10 Property   1 75 Tyson Drive                        
2.11 Property   1 1042 Fred White Boulevard                        
2.12 Property   1 3516 South Military Highway                        
2.13 Property   1 104 Challenger Drive                        
2.14 Property   1 1115 Vaughn Parkway                        
2.15 Property   1 1335 Northmeadow Parkway                        
2.16 Property   1 250 Hembree Park Drive                        
2.17 Property   1 660 Hembree Parkway                        
2.18 Property   1 11820 Wills Road                        
2.19 Property   1 1325 Northmeadow Parkway                        
2.20 Property   1 11545 Wills Road                        
2.21 Property   1 1350 Northmeadow Parkway                        
2.22 Property   1 1175 Northmeadow Parkway                        
2.23 Property   1 1125 Northmeadow Parkway                        
2.24 Property   1 1250 Northmeadow Parkway                        
2.25 Property   1 11390 Old Roswell Road                        
2.26 Property   1 1150 Northmeadow Parkway                        
2.27 Property   1 1200 Northmeadow Parkway                        
2.28 Property   1 1100 Northmeadow Parkway                        
2.29 Property   1 11810 Wills Road                        
2.30 Property   1 1115 Northmeadow Parkway                        
2.31 Property   1 1225 Northmeadow Parkway                        
2.32 Property   1 1400 Hembree Road                        
2.33 Property   1 11800 Wills Road                        
3.00 Loan 2, 32, 33 1 Amazon Seattle 108 107 108 107 0 0 4/1/2021 1 6 5/6/2021 NAP 4/6/2030
4.00 Loan 2, 31 1 iPark 84 Innovation Center 120 120 120 120 0 0 4/30/2021 0 6 6/6/2021 NAP 5/6/2031
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 120 120 120 120 0 0 4/30/2021 0 1 6/1/2021 NAP 5/1/2031
5.01 Property   1 Publix - Gulf Breeze                        
5.02 Property   1 GIANT Food Store - Dickson City                        
5.03 Property   1 Fresenius Medical Care - Riverdale                        
5.04 Property   1 CVS Pharmacy - Corpus Christi                        
5.05 Property   1 Walgreens - Hometown                        
5.06 Property   1 Walgreens - Powder Springs                        
5.07 Property   1 Walgreens - Tulsa                        
5.08 Property   1 CVS Pharmacy - Nashville                        
5.09 Property   1 Fresenius Medical Care - Baton Rouge                        
5.10 Property   1 PNC Bank - Milford                        
5.11 Property   1 Dollar Tree - Meraux                        
5.12 Property   1 Family Dollar - Lufkin                        
5.13 Property   1 Dollar General - Converse                        
5.14 Property   1 Dollar Tree - Fultondale                        
5.15 Property   1 Dollar General - Anderson                        
5.16 Property   1 Dollar Tree - Martins Ferry                        
6.00 Loan 31 6 OmniMax Industrial Portfolio I 120 120 120 120 0 0 4/28/2021 0 6 6/6/2021 NAP 5/6/2031
6.01 Property   1 OmniMax - Lancaster                        
6.02 Property   1 OmniMax - Feasterville                        
6.03 Property   1 OmniMax - Jacksonville                        
6.04 Property   1 OmniMax - Romoland                        
6.05 Property   1 OmniMax - Cleveland                        
6.06 Property   1 OmniMax - Waco                        
7.00 Loan   4 Amsdell FL & GA Portfolio 120 120 120 120 0 0 4/30/2021 0 6 6/6/2021 NAP 5/6/2031
7.01 Property   1 Compass Self Storage - Conyers                        
7.02 Property   1 Compass Self Storage - Fairburn                        
7.03 Property   1 Compass Self Storage - Tampa                        
7.04 Property   1 Compass Self Storage - Whitsett                        
8.00 Loan   1 1625 & 1747 North Market 48 48 120 120 360 360 4/21/2021 0 6 6/6/2021 6/6/2025 5/6/2031
9.00 Loan 34 1 8111 Gatehouse Road 120 120 120 120 0 0 4/16/2021 0 6 6/6/2021 NAP 5/6/2031
10.00 Loan   3 Performance Food Group 84 84 84 84 0 0 4/30/2021 0 6 6/6/2021 NAP 5/6/2028
10.01 Property   1 920 Irwin Run Road                        
10.02 Property   1 2085 East Michigan Avenue                        
10.03 Property   1 1982 Commerce Circle                        
11.00 Loan   24 InCommercial Net Lease Portfolio #3 12 12 84 84 360 360 4/30/2021 0 6 6/6/2021 6/6/2022 5/6/2028
11.01 Property   1 Kohl’s Nicholasville                        
11.02 Property   1 Fresenius - Medical Center                        
11.03 Property   1 Walgreens - Greenville                        
11.04 Property   1 Fresenius - Park Place                        
11.05 Property   1 Fresenius - Camden                        
11.06 Property   1 Dollar General - Middleton                        
11.07 Property   1 Dollar General - Walnut                        
11.08 Property   1 Dollar General - Corbin                        
11.09 Property   1 Dollar General - Memphis                        
11.10 Property   1 Dollar General - Hazard                        
11.11 Property   1 Dollar General - Moscow                        

 

A-1-7 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 First P&I Payment Date Maturity Date or Anticipated Repayment Date
          8  8 8 8           8    
11.12 Property   1 Dollar General - Pineville                        
11.13 Property   1 Dollar General - Jeffersonville                        
11.14 Property   1 Dollar General - Irvine                        
11.15 Property   1 Dollar General - Judsonia                        
11.16 Property   1 Dollar General - Mooreville                        
11.17 Property   1 Dollar General - Williamsburg                        
11.18 Property   1 Dollar General - Yosemite                        
11.19 Property   1 Dollar General - Evening Shade                        
11.20 Property   1 Dollar General - Forrest City                        
11.21 Property   1 Dollar General - Hazel Green                        
11.22 Property   1 Dollar General - Morehead                        
11.23 Property   1 Dollar General - Pontotoc                        
11.24 Property   1 Dollar General - North Middleton                        
12.00 Loan   1 Rockland Center 120 120 120 120 0 0 4/23/2021 0 1 6/1/2021 NAP 5/1/2031
13.00 Loan 36 1 195 Church 120 120 120 120 0 0 4/30/2021 0 1 6/1/2021 NAP 5/1/2031
14.00 Loan   2 Montefiore Medical Center 120 120 120 120 0 0 4/28/2021 0 6 6/6/2021 NAP 5/6/2031
14.01 Property   1 3 Odell Plaza                        
14.02 Property   1 3 Executive Boulevard                        
15.00 Loan   1 154 Scott Avenue 60 60 60 60 0 0 5/3/2021 0 6 6/6/2021 NAP 5/6/2026
16.00 Loan 36 1 152 2nd Avenue 60 60 60 60 0 0 4/20/2021 0 1 6/1/2021 NAP 5/1/2026
17.00 Loan 2, 30 1 JW Marriott Nashville 120 106 120 106 0 0 3/6/2020 14 6 4/6/2020 NAP 3/6/2030
18.00 Loan   1 Gardens Plaza 121 121 121 121 0 0 5/3/2021 0 1 6/1/2021 NAP 6/1/2031
19.00 Loan   1 Carlsbad Commerce Center 120 120 120 120 0 0 4/28/2021 0 1 6/1/2021 NAP 5/1/2031
20.00 Loan 34 1 Mission Courtyard 121 121 121 121 0 0 5/4/2021 0 1 6/1/2021 NAP 6/1/2031
21.00 Loan 22 2 Techmer PM Portfolio 120 120 120 120 0 0 4/30/2021 0 6 6/6/2021 NAP 5/6/2031
21.01 Property   1 18420 South Laurel Park Road                        
21.02 Property 31 1 1 Quality Circle                        
22.00 Loan   1 Florida International Plaza 120 120 120 120 0 0 4/20/2021 0 6 6/6/2021 NAP 5/6/2031
23.00 Loan   1 991 Willoughby Avenue 120 120 120 120 0 0 4/19/2021 0 6 6/6/2021 NAP 5/6/2031
24.00 Loan   1 42-09 47th Avenue 120 120 120 120 0 0 4/22/2021 0 6 6/6/2021 NAP 5/6/2031
25.00 Loan   4 B&B Multifamily Portfolio 120 120 120 120 0 0 4/30/2021 0 6 6/6/2021 NAP 5/6/2031
25.01 Property   1 4415 3rd Avenue                        
25.02 Property   1 104 Linden Boulevard                        
25.03 Property   1 1416 Saint Marks Avenue                        
25.04 Property   1 4417 3rd Avenue                        
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 120 119 120 119 0 0 4/1/2021 1 6 5/6/2021 NAP 4/6/2031
27.00 Loan 2 1 141 Livingston 120 118 120 118 0 0 2/18/2021 2 6 4/6/2021 NAP 3/6/2031
28.00 Loan   1 33 West 17th Street 120 120 120 120 0 0 4/29/2021 0 6 6/6/2021 NAP 5/6/2031
29.00 Loan   1 BJ’s Philadelphia 120 120 120 120 0 0 4/21/2021 0 6 6/6/2021 NAP 5/6/2031
30.00 Loan   1 43-09 40th Street 120 120 120 120 0 0 4/22/2021 0 6 6/6/2021 NAP 5/6/2031
31.00 Loan   1 East Empire Business Park 120 120 120 120 0 0 4/29/2021 0 6 6/6/2021 NAP 5/6/2031
32.00 Loan   3 Burroughs Portfolio 60 60 120 120 360 360 5/3/2021 0 6 6/6/2021 6/6/2026 5/6/2031
32.01 Property   1 Burroughs Commons                        
32.02 Property   1 Creekside Apartments                        
32.03 Property   1 Hedstrom Manor Estates                        
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 120 120 120 120 0 0 4/7/2021 0 6 6/6/2021 NAP 5/6/2031
33.01 Property   1 528 Armor Storage                        
33.02 Property   1 Northern Boulevard Storage                        
34.00 Loan   1 CityLine Havasu Storage 36 36 120 120 360 360 4/20/2021 0 6 6/6/2021 6/6/2024 5/6/2031
35.00 Loan   1 90 Manhattan Avenue 120 120 120 120 0 0 4/27/2021 0 6 6/6/2021 NAP 5/6/2031
36.00 Loan   1 Egrets Landing 0 0 120 120 360 360 4/7/2021 0 6 6/6/2021 6/6/2021 5/6/2031
37.00 Loan 31 1 Perma-Pipe 120 120 120 120 0 0 4/16/2021 0 6 6/6/2021 NAP 5/6/2031
38.00 Loan   1 Freedom Self Storage 36 35 120 119 360 360 3/31/2021 1 6 5/6/2021 5/6/2024 4/6/2031
39.00 Loan   1 Dreamers Self Storage 36 36 120 120 360 360 4/22/2021 0 6 6/6/2021 6/6/2024 5/6/2031

 

A-1-8 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($)
            14 14 17, 18, 19     13        
1.00 Loan 2, 32, 33 1 Burlingame Point 1/6/2033 5 0 L(25),D(80),O(6) NAV NAV NAV NAV NAV NAV NAV
2.00 Loan 2, 32 33 Equus Industrial Portfolio NAP 0 0 L(25),YM(52),O(7) 34,589,041 8,659,176 25,929,865 12/31/2020 T-12 27,932,006 6,705,576
2.01 Property   1 375 Kenyon Road         NAV NAV NAV NAV NAV NAV NAV
2.02 Property   1 1006 Centerpoint Drive         NAV NAV NAV NAV NAV NAV NAV
2.03 Property   1 1125 Vaughn Parkway         NAV NAV NAV NAV NAV NAV NAV
2.04 Property   1 261 Development Drive         NAV NAV NAV NAV NAV NAV NAV
2.05 Property   1 Graystone - Snowden Bridge         NAV NAV NAV NAV NAV NAV NAV
2.06 Property   1 1010 Centerpoint Drive         NAV NAV NAV NAV NAV NAV NAV
2.07 Property   1 Lot 11         NAV NAV NAV NAV NAV NAV NAV
2.08 Property   1 40 Tyson Drive         NAV NAV NAV NAV NAV NAV NAV
2.09 Property   1 1020 Centerpoint Drive         NAV NAV NAV NAV NAV NAV NAV
2.10 Property   1 75 Tyson Drive         NAV NAV NAV NAV NAV NAV NAV
2.11 Property   1 1042 Fred White Boulevard         NAV NAV NAV NAV NAV NAV NAV
2.12 Property   1 3516 South Military Highway         NAV NAV NAV NAV NAV NAV NAV
2.13 Property   1 104 Challenger Drive         NAV NAV NAV NAV NAV NAV NAV
2.14 Property   1 1115 Vaughn Parkway         NAV NAV NAV NAV NAV NAV NAV
2.15 Property   1 1335 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.16 Property   1 250 Hembree Park Drive         NAV NAV NAV NAV NAV NAV NAV
2.17 Property   1 660 Hembree Parkway         NAV NAV NAV NAV NAV NAV NAV
2.18 Property   1 11820 Wills Road         NAV NAV NAV NAV NAV NAV NAV
2.19 Property   1 1325 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.20 Property   1 11545 Wills Road         NAV NAV NAV NAV NAV NAV NAV
2.21 Property   1 1350 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.22 Property   1 1175 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.23 Property   1 1125 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.24 Property   1 1250 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.25 Property   1 11390 Old Roswell Road         NAV NAV NAV NAV NAV NAV NAV
2.26 Property   1 1150 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.27 Property   1 1200 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.28 Property   1 1100 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.29 Property   1 11810 Wills Road         NAV NAV NAV NAV NAV NAV NAV
2.30 Property   1 1115 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.31 Property   1 1225 Northmeadow Parkway         NAV NAV NAV NAV NAV NAV NAV
2.32 Property   1 1400 Hembree Road         NAV NAV NAV NAV NAV NAV NAV
2.33 Property   1 11800 Wills Road         NAV NAV NAV NAV NAV NAV NAV
3.00 Loan 2, 32, 33 1 Amazon Seattle 5/6/2033 0 0 L(24),YM1(1),DorYM1(76),O(7) NAV NAV NAV NAV NAV NAV NAV
4.00 Loan 2, 31 1 iPark 84 Innovation Center NAP 0 0 L(24),D(92),O(4) 7,409,668 803,823 6,605,845 2/28/2021 T-12 7,323,475 791,322
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV
5.01 Property   1 Publix - Gulf Breeze         NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 GIANT Food Store - Dickson City         NAV NAV NAV NAV NAV NAV NAV
5.03 Property   1 Fresenius Medical Care - Riverdale         NAV NAV NAV NAV NAV NAV NAV
5.04 Property   1 CVS Pharmacy - Corpus Christi         NAV NAV NAV NAV NAV NAV NAV
5.05 Property   1 Walgreens - Hometown         NAV NAV NAV NAV NAV NAV NAV
5.06 Property   1 Walgreens - Powder Springs         NAV NAV NAV NAV NAV NAV NAV
5.07 Property   1 Walgreens - Tulsa         NAV NAV NAV NAV NAV NAV NAV
5.08 Property   1 CVS Pharmacy - Nashville         NAV NAV NAV NAV NAV NAV NAV
5.09 Property   1 Fresenius Medical Care - Baton Rouge         NAV NAV NAV NAV NAV NAV NAV
5.10 Property   1 PNC Bank - Milford         NAV NAV NAV NAV NAV NAV NAV
5.11 Property   1 Dollar Tree - Meraux         NAV NAV NAV NAV NAV NAV NAV
5.12 Property   1 Family Dollar - Lufkin         NAV NAV NAV NAV NAV NAV NAV
5.13 Property   1 Dollar General - Converse         NAV NAV NAV NAV NAV NAV NAV
5.14 Property   1 Dollar Tree - Fultondale         NAV NAV NAV NAV NAV NAV NAV
5.15 Property   1 Dollar General - Anderson         NAV NAV NAV NAV NAV NAV NAV
5.16 Property   1 Dollar Tree - Martins Ferry         NAV NAV NAV NAV NAV NAV NAV
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAP 0 0 L(24),D(89),O(7) NAV NAV NAV NAV NAV NAV NAV
6.01 Property   1 OmniMax - Lancaster         NAV NAV NAV NAV NAV NAV NAV
6.02 Property   1 OmniMax - Feasterville         NAV NAV NAV NAV NAV NAV NAV
6.03 Property   1 OmniMax - Jacksonville         NAV NAV NAV NAV NAV NAV NAV
6.04 Property   1 OmniMax - Romoland         NAV NAV NAV NAV NAV NAV NAV
6.05 Property   1 OmniMax - Cleveland         NAV NAV NAV NAV NAV NAV NAV
6.06 Property   1 OmniMax - Waco         NAV NAV NAV NAV NAV NAV NAV
7.00 Loan   4 Amsdell FL & GA Portfolio NAP 0 0 L(24),D(92),O(4) 4,930,505 1,499,501 3,431,004 3/31/2021 T-12 4,726,778 1,442,945
7.01 Property   1 Compass Self Storage - Conyers         1,471,114 414,522 1,056,592 3/31/2021 T-12 1,417,442 390,131
7.02 Property   1 Compass Self Storage - Fairburn         1,345,416 412,869 932,547 3/31/2021 T-12 1,251,377 404,577
7.03 Property   1 Compass Self Storage - Tampa         933,009 347,501 585,508 3/31/2021 T-12 926,081 333,467
7.04 Property   1 Compass Self Storage - Whitsett         1,180,966 324,609 856,357 3/31/2021 T-12 1,131,878 314,771
8.00 Loan   1 1625 & 1747 North Market NAP 0 0 L(24),D(92),O(4) 6,715,264 2,890,359 3,824,905 12/31/2020 T-12 6,127,013 2,875,003
9.00 Loan 34 1 8111 Gatehouse Road NAP 0 0 YM2(24),DorYM2(92),O(4) 7,704,177 2,344,588 5,359,589 12/31/2020 T-12 7,308,151 1,998,188
10.00 Loan   3 Performance Food Group NAP 0 0 L(23),YM1(1),DorYM1(55),O(5) NAV NAV NAV NAV NAV NAV NAV
10.01 Property   1 920 Irwin Run Road         NAV NAV NAV NAV NAV NAV NAV
10.02 Property   1 2085 East Michigan Avenue         NAV NAV NAV NAV NAV NAV NAV
10.03 Property   1 1982 Commerce Circle         NAV NAV NAV NAV NAV NAV NAV
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAP 0 0 L(24),YM1(56),O(4) NAV NAV NAV NAV NAV NAV NAV
11.01 Property   1 Kohl’s Nicholasville         NAV NAV NAV NAV NAV NAV NAV
11.02 Property   1 Fresenius - Medical Center         NAV NAV NAV NAV NAV NAV NAV
11.03 Property   1 Walgreens - Greenville         NAV NAV NAV NAV NAV NAV NAV
11.04 Property   1 Fresenius - Park Place         NAV NAV NAV NAV NAV NAV NAV
11.05 Property   1 Fresenius - Camden         NAV NAV NAV NAV NAV NAV NAV
11.06 Property   1 Dollar General - Middleton         NAV NAV NAV NAV NAV NAV NAV
11.07 Property   1 Dollar General - Walnut         NAV NAV NAV NAV NAV NAV NAV
11.08 Property   1 Dollar General - Corbin         NAV NAV NAV NAV NAV NAV NAV
11.09 Property   1 Dollar General - Memphis         NAV NAV NAV NAV NAV NAV NAV
11.10 Property   1 Dollar General - Hazard         NAV NAV NAV NAV NAV NAV NAV
11.11 Property   1 Dollar General - Moscow         NAV NAV NAV NAV NAV NAV NAV

 

A-1-9 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($)
            14 14 17, 18, 19     13        
11.12 Property   1 Dollar General - Pineville         NAV NAV NAV NAV NAV NAV NAV
11.13 Property   1 Dollar General - Jeffersonville         NAV NAV NAV NAV NAV NAV NAV
11.14 Property   1 Dollar General - Irvine         NAV NAV NAV NAV NAV NAV NAV
11.15 Property   1 Dollar General - Judsonia         NAV NAV NAV NAV NAV NAV NAV
11.16 Property   1 Dollar General - Mooreville         NAV NAV NAV NAV NAV NAV NAV
11.17 Property   1 Dollar General - Williamsburg         NAV NAV NAV NAV NAV NAV NAV
11.18 Property   1 Dollar General - Yosemite         NAV NAV NAV NAV NAV NAV NAV
11.19 Property   1 Dollar General - Evening Shade         NAV NAV NAV NAV NAV NAV NAV
11.20 Property   1 Dollar General - Forrest City         NAV NAV NAV NAV NAV NAV NAV
11.21 Property   1 Dollar General - Hazel Green         NAV NAV NAV NAV NAV NAV NAV
11.22 Property   1 Dollar General - Morehead         NAV NAV NAV NAV NAV NAV NAV
11.23 Property   1 Dollar General - Pontotoc         NAV NAV NAV NAV NAV NAV NAV
11.24 Property   1 Dollar General - North Middleton         NAV NAV NAV NAV NAV NAV NAV
12.00 Loan   1 Rockland Center NAP 0 0 L(25),YM1(89),O(6) 6,720,067 2,223,104 4,496,963 12/31/2020 T-12 6,757,854 2,296,891
13.00 Loan 36 1 195 Church NAP 0 5 L(24),DorYM1(90),O(6) 4,909,199 2,600,610 2,308,589 2/28/2021 T-12 4,792,740 2,606,289
14.00 Loan   2 Montefiore Medical Center NAP 0 0 L(24),D(91),O(5) 4,043,038 1,763,246 2,279,792 2/28/2021 T-12 4,026,873 1,681,808
14.01 Property   1 3 Odell Plaza         2,108,450 770,561 1,337,889 2/28/2021 T-12 2,099,468 746,406
14.02 Property   1 3 Executive Boulevard         1,934,588 992,685 941,902 2/28/2021 T-12 1,927,405 935,402
15.00 Loan   1 154 Scott Avenue NAP 0 0 L(24),D(32),O(4) 1,121,729 505,473 616,256 3/31/2021 T-12 NAV NAV
16.00 Loan 36 1 152 2nd Avenue NAP 0 0 L(25),YM1(29),O(6) 2,088,009 608,303 1,479,706 12/31/2020 T-12 2,307,368 589,856
17.00 Loan 2, 30 1 JW Marriott Nashville NAP 0 0 L(36),D(77),O(7) 20,034,306 24,745,775 (4,711,469) 3/31/2021 T-12 93,677,197 65,123,527
18.00 Loan   1 Gardens Plaza NAP 0 0 L(26),YM1(91),O(4) 3,172,214 1,186,275 1,985,939 2/28/2021 T-12 3,148,667 1,192,575
19.00 Loan   1 Carlsbad Commerce Center NAP 0 5 L(24),D(1),DorYM1(90),YM1(1),O(4) 2,079,210 585,117 1,494,093 12/31/2020 T-12 2,069,633 577,062
20.00 Loan 34 1 Mission Courtyard NAP 0 5 L(24),D(2),DorYM1(90),YM1(1),O(4) 2,892,231 1,107,709 1,784,522 12/31/2020 T-12 2,631,416 1,071,242
21.00 Loan 22 2 Techmer PM Portfolio NAP 0 0 L(23),YM1(1),DorYM1(91),O(5) NAV NAV NAV NAV NAV NAV NAV
21.01 Property   1 18420 South Laurel Park Road         NAV NAV NAV NAV NAV NAV NAV
21.02 Property 31 1 1 Quality Circle         NAV NAV NAV NAV NAV NAV NAV
22.00 Loan   1 Florida International Plaza NAP 0 0 L(24),D(89),O(7) 2,135,070 688,459 1,446,611 12/31/2020 T-12 2,644,576 659,325
23.00 Loan   1 991 Willoughby Avenue NAP 0 0 L(24),D(91),O(5) 1,243,142 122,538 1,120,604 2/28/2021 T-12 1,129,814 108,902
24.00 Loan   1 42-09 47th Avenue NAP 0 0 L(24),D(93),O(3) 2,016,103 928,097 1,088,006 2/28/2021 T-12 1,998,967 901,364
25.00 Loan   4 B&B Multifamily Portfolio NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV
25.01 Property   1 4415 3rd Avenue         NAV NAV NAV NAV NAV NAV NAV
25.02 Property   1 104 Linden Boulevard         NAV NAV NAV NAV NAV NAV NAV
25.03 Property   1 1416 Saint Marks Avenue         NAV NAV NAV NAV NAV NAV NAV
25.04 Property   1 4417 3rd Avenue         NAV NAV NAV NAV NAV NAV NAV
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP 0 0 L(25),DorYM1(92),O(3) NAV NAV NAV NAV NAV NAV NAV
27.00 Loan 2 1 141 Livingston NAP 0 0 L(26),D(90),O(4) 12,497,970 4,283,397 8,214,573 9/30/2020 T-12 11,956,405 3,852,419
28.00 Loan   1 33 West 17th Street NAP 0 0 L(24),D(92),O(4) 2,055,511 746,062 1,309,449 3/31/2021 T-12 2,072,018 747,532
29.00 Loan   1 BJ’s Philadelphia 7/31/2033 0 0 L(24),D(91),O(5) 1,646,374 640,092 1,006,282 12/31/2020 T-12 1,633,858 627,577
30.00 Loan   1 43-09 40th Street NAP 0 0 L(24),D(93),O(3) 1,553,497 791,443 762,054 2/28/2021 T-12 1,552,470 800,215
31.00 Loan   1 East Empire Business Park NAP 0 0 L(24),D(92),O(4) 1,000,759 321,214 679,544 3/31/2021 T-12 1,041,185 310,704
32.00 Loan   3 Burroughs Portfolio NAP 0 0 L(24),YM2(92),O(4) 1,067,142 461,175 605,967 2/28/2021 T-12 1,065,988 461,555
32.01 Property   1 Burroughs Commons         288,394 114,636 173,758 2/28/2021 T-12 284,847 116,745
32.02 Property   1 Creekside Apartments         440,682 187,311 253,371 2/28/2021 T-12 444,028 187,429
32.03 Property   1 Hedstrom Manor Estates         338,066 159,228 178,838 2/28/2021 T-12 337,114 157,381
33.00 Loan   2 Crescendo NM Self-Storage Portfolio NAP 0 0 L(24),DorYM1(89),O(7) 818,018 227,312 590,706 2/28/2021 T-12 828,591 232,148
33.01 Property   1 528 Armor Storage         486,467 125,495 360,972 2/28/2021 T-12 492,476 125,126
33.02 Property   1 Northern Boulevard Storage         331,551 101,817 229,734 2/28/2021 T-12 336,115 107,022
34.00 Loan   1 CityLine Havasu Storage NAP 0 0 L(24),D(92),O(4) 702,664 184,542 518,122 3/31/2021 T-12 664,607 182,243
35.00 Loan   1 90 Manhattan Avenue NAP 0 0 L(24),D(93),O(3) 515,322 54,620 460,702 3/31/2021 Annualized NAV NAV
36.00 Loan   1 Egrets Landing NAP 0 0 L(24),D(92),O(4) 724,371 266,958 457,412 1/31/2021 T-12 NAV NAV
37.00 Loan 31 1 Perma-Pipe NAP 0 0 L(24),D(93),O(3) NAV NAV NAV NAV NAV NAV NAV
38.00 Loan   1 Freedom Self Storage NAP 0 0 L(25),D(91),O(4) 605,108 187,643 417,465 2/28/2021 T-12 601,951 192,469
39.00 Loan   1 Dreamers Self Storage NAP 0 0 L(24),D(92),O(4) 266,472 101,626 164,846 2/28/2021 T-12 261,727 101,436

 

A-1-10 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
                                13
1.00 Loan 2, 32, 33 1 Burlingame Point NAV NAV NAV NAV NAV NAV NAV NAV 97.6% 66,137,945 10,736,605 55,401,340
2.00 Loan 2, 32 33 Equus Industrial Portfolio 21,226,431 12/31/2019 T-12 27,762,262 6,715,966 21,046,296 12/31/2018 T-12 96.3% 40,657,216 8,103,834 32,553,381
2.01 Property   1 375 Kenyon Road NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 3,352,487 435,156 2,917,330
2.02 Property   1 1006 Centerpoint Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 2,431,452 341,513 2,089,939
2.03 Property   1 1125 Vaughn Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 2,040,442 271,654 1,768,788
2.04 Property   1 261 Development Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 2,247,149 520,721 1,726,428
2.05 Property   1 Graystone - Snowden Bridge NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 2,158,573 385,335 1,773,238
2.06 Property   1 1010 Centerpoint Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,915,753 327,697 1,588,056
2.07 Property   1 Lot 11 NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,927,953 331,953 1,596,000
2.08 Property   1 40 Tyson Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 2,235,643 376,603 1,859,040
2.09 Property   1 1020 Centerpoint Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,819,009 342,977 1,476,032
2.10 Property   1 75 Tyson Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,743,908 282,018 1,461,890
2.11 Property   1 1042 Fred White Boulevard NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,364,215 317,750 1,046,464
2.12 Property   1 3516 South Military Highway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,606,159 302,227 1,303,932
2.13 Property   1 104 Challenger Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,305,127 231,527 1,073,600
2.14 Property   1 1115 Vaughn Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,117,665 132,954 984,711
2.15 Property   1 1335 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 91.9% 1,191,961 262,226 929,735
2.16 Property   1 250 Hembree Park Drive NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,019,921 261,508 758,413
2.17 Property   1 660 Hembree Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 998,712 256,816 741,897
2.18 Property   1 11820 Wills Road NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 916,780 213,697 703,083
2.19 Property   1 1325 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 66.8% 712,021 227,853 484,168
2.20 Property   1 11545 Wills Road NAV NAV NAV NAV NAV NAV NAV NAV 72.2% 932,863 385,634 547,229
2.21 Property   1 1350 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 836,362 157,677 678,685
2.22 Property   1 1175 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 751,460 202,106 549,354
2.23 Property   1 1125 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 80.3% 622,205 179,044 443,161
2.24 Property   1 1250 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 658,089 153,591 504,498
2.25 Property   1 11390 Old Roswell Road NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 704,789 199,084 505,706
2.26 Property   1 1150 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 605,204 143,850 461,354
2.27 Property   1 1200 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 650,538 169,119 481,419
2.28 Property   1 1100 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 70.7% 450,809 117,713 333,095
2.29 Property   1 11810 Wills Road NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 531,433 141,804 389,630
2.30 Property   1 1115 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 586,343 126,866 459,477
2.31 Property   1 1225 Northmeadow Parkway NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 529,454 101,174 428,280
2.32 Property   1 1400 Hembree Road NAV NAV NAV NAV NAV NAV NAV NAV 55.4% 333,948 98,827 235,121
2.33 Property   1 11800 Wills Road NAV NAV NAV NAV NAV NAV NAV NAV 73.6% 358,790 105,160 253,630
3.00 Loan 2, 32, 33 1 Amazon Seattle NAV NAV NAV NAV NAV NAV NAV NAV 92.9% 36,483,599 5,700,582 30,783,017
4.00 Loan 2, 31 1 iPark 84 Innovation Center 6,532,153 12/31/2020 T-12 6,808,446 850,112 5,958,334 12/31/2019 T-12 95.0% 9,422,449 1,146,835 8,275,615
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 4,062,820 142,199 3,920,621
5.01 Property   1 Publix - Gulf Breeze NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 680,913 23,832 657,081
5.02 Property   1 GIANT Food Store - Dickson City NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 709,712 24,840 684,872
5.03 Property   1 Fresenius Medical Care - Riverdale NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 416,089 14,563 401,526
5.04 Property   1 CVS Pharmacy - Corpus Christi NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 290,700 10,175 280,526
5.05 Property   1 Walgreens - Hometown NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 308,750 10,806 297,944
5.06 Property   1 Walgreens - Powder Springs NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 224,200 7,847 216,353
5.07 Property   1 Walgreens - Tulsa NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 216,800 7,588 209,212
5.08 Property   1 CVS Pharmacy - Nashville NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 209,522 7,333 202,188
5.09 Property   1 Fresenius Medical Care - Baton Rouge NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 203,955 7,138 196,817
5.10 Property   1 PNC Bank - Milford NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 171,000 5,985 165,015
5.11 Property   1 Dollar Tree - Meraux NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 120,393 4,214 116,179
5.12 Property   1 Family Dollar - Lufkin NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 115,106 4,029 111,077
5.13 Property   1 Dollar General - Converse NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 101,807 3,563 98,244
5.14 Property   1 Dollar Tree - Fultondale NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 109,075 3,818 105,258
5.15 Property   1 Dollar General - Anderson NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 95,361 3,338 92,023
5.16 Property   1 Dollar Tree - Martins Ferry NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 89,438 3,130 86,308
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 4,753,073 1,068,240 3,684,833
6.01 Property   1 OmniMax - Lancaster NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,719,013 393,369 1,325,645
6.02 Property   1 OmniMax - Feasterville NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,092,497 223,661 868,836
6.03 Property   1 OmniMax - Jacksonville NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 734,902 239,482 495,421
6.04 Property   1 OmniMax - Romoland NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 519,552 50,965 468,587
6.05 Property   1 OmniMax - Cleveland NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 333,411 61,357 272,054
6.06 Property   1 OmniMax - Waco NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 353,697 99,407 254,290
7.00 Loan   4 Amsdell FL & GA Portfolio 3,283,833 12/31/2020 T-12 4,349,048 1,352,442 2,996,606 12/31/2019 T-12 77.7% 5,206,651 1,490,147 3,716,504
7.01 Property   1 Compass Self Storage - Conyers 1,027,311 12/31/2020 T-12 1,284,417 363,704 920,713 12/31/2019 T-12 75.5% 1,543,156 406,870 1,136,286
7.02 Property   1 Compass Self Storage - Fairburn 846,800 12/31/2020 T-12 1,125,945 383,965 741,980 12/31/2019 T-12 74.4% 1,475,792 417,313 1,058,479
7.03 Property   1 Compass Self Storage - Tampa 592,615 12/31/2020 T-12 946,351 313,177 633,174 12/31/2019 T-12 81.5% 942,984 347,011 595,973
7.04 Property   1 Compass Self Storage - Whitsett 817,108 12/31/2020 T-12 992,336 291,597 700,739 12/31/2019 T-12 81.9% 1,244,718 318,952 925,766
8.00 Loan   1 1625 & 1747 North Market 3,252,010 12/31/2019 T-12 5,989,149 2,739,331 3,249,818 12/31/2018 T-12 95.8% 7,099,663 3,432,747 3,666,916
9.00 Loan 34 1 8111 Gatehouse Road 5,309,963 12/31/2019 T-12 6,831,997 2,001,980 4,830,017 12/31/2018 T-12 93.5% 8,219,403 2,842,763 5,376,640
10.00 Loan   3 Performance Food Group NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 3,205,286 96,159 3,109,128
10.01 Property   1 920 Irwin Run Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.02 Property   1 2085 East Michigan Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.03 Property   1 1982 Commerce Circle NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAV NAV NAV NAV NAV NAV NAV NAV 97.1% 3,750,963 700,586 3,050,376
11.01 Property   1 Kohl’s Nicholasville NAV NAV NAV NAV NAV NAV NAV NAV 97.3% 816,364 214,048 602,316
11.02 Property   1 Fresenius - Medical Center NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 347,701 46,169 301,532
11.03 Property   1 Walgreens - Greenville NAV NAV NAV NAV NAV NAV NAV NAV 97.5% 317,096 37,227 279,869
11.04 Property   1 Fresenius - Park Place NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 244,785 34,292 210,494
11.05 Property   1 Fresenius - Camden NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 182,437 27,260 155,177
11.06 Property   1 Dollar General - Middleton NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 119,460 16,448 103,012
11.07 Property   1 Dollar General - Walnut NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 118,738 19,058 99,680
11.08 Property   1 Dollar General - Corbin NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 109,164 17,994 91,169
11.09 Property   1 Dollar General - Memphis NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 127,934 42,691 85,243
11.10 Property   1 Dollar General - Hazard NAV NAV NAV NAV NAV NAV NAV NAV 96.8% 100,671 19,429 81,241
11.11 Property   1 Dollar General - Moscow NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 95,136 13,729 81,408

 

A-1-11 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
                                13
11.12 Property   1 Dollar General - Pineville NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 99,581 20,678 78,903
11.13 Property   1 Dollar General - Jeffersonville NAV NAV NAV NAV NAV NAV NAV NAV 97.5% 97,263 19,363 77,900
11.14 Property   1 Dollar General - Irvine NAV NAV NAV NAV NAV NAV NAV NAV 96.8% 95,321 19,507 75,814
11.15 Property   1 Dollar General - Judsonia NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 89,951 13,715 76,236
11.16 Property   1 Dollar General - Mooreville NAV NAV NAV NAV NAV NAV NAV NAV 96.8% 90,719 14,987 75,732
11.17 Property   1 Dollar General - Williamsburg NAV NAV NAV NAV NAV NAV NAV NAV 97.6% 88,084 15,275 72,809
11.18 Property   1 Dollar General - Yosemite NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 91,211 17,549 73,662
11.19 Property   1 Dollar General - Evening Shade NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 83,155 13,404 69,751
11.20 Property   1 Dollar General - Forrest City NAV NAV NAV NAV NAV NAV NAV NAV 96.8% 83,396 12,941 70,456
11.21 Property   1 Dollar General - Hazel Green NAV NAV NAV NAV NAV NAV NAV NAV 97.5% 88,566 17,163 71,403
11.22 Property   1 Dollar General - Morehead NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 89,630 16,718 72,912
11.23 Property   1 Dollar General - Pontotoc NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 87,838 14,334 73,504
11.24 Property   1 Dollar General - North Middleton NAV NAV NAV NAV NAV NAV NAV NAV 97.3% 86,760 16,607 70,153
12.00 Loan   1 Rockland Center 4,460,963 12/31/2019 T-12 6,050,054 2,180,373 3,869,681 12/31/2018 T-12 95.0% 7,129,751 2,359,939 4,769,811
13.00 Loan 36 1 195 Church 2,186,451 12/31/2020 T-12 4,071,511 2,617,089 1,454,422 12/31/2019 T-12 89.2% 5,884,422 2,586,760 3,297,663
14.00 Loan   2 Montefiore Medical Center 2,345,065 12/31/2020 T-12 3,475,702 1,502,818 1,972,884 12/31/2019 Annualized 97.0% 4,507,452 1,824,269 2,683,183
14.01 Property   1 3 Odell Plaza 1,353,062 12/31/2020 T-12 1,850,831 658,551 1,192,280 12/31/2019 Annualized 97.0% 2,342,352 795,990 1,546,362
14.02 Property   1 3 Executive Boulevard 992,003 12/31/2020 T-12 1,624,871 844,267 780,603 12/31/2019 Annualized 97.0% 2,165,100 1,028,278 1,136,821
15.00 Loan   1 154 Scott Avenue NAV NAV NAV NAV NAV NAV NAV NAV 92.8% 2,708,737 772,702 1,936,035
16.00 Loan 36 1 152 2nd Avenue 1,717,512 12/31/2019 T-12 2,187,694 555,468 1,632,226 12/31/2018 T-12 95.0% 2,123,550 617,333 1,506,217
17.00 Loan 2, 30 1 JW Marriott Nashville 28,553,670 12/31/2019 T-12 NAV NAV NAV NAV NAV 85.8% 94,449,843 66,104,698 28,345,145
18.00 Loan   1 Gardens Plaza 1,956,092 12/31/2020 T-12 3,078,810 1,204,392 1,874,418 12/31/2019 T-12 84.0% 3,266,165 1,226,041 2,040,124
19.00 Loan   1 Carlsbad Commerce Center 1,492,571 12/31/2019 T-12 NAV NAV NAV NAV NAV 89.9% 2,239,293 602,609 1,636,684
20.00 Loan 34 1 Mission Courtyard 1,560,174 12/31/2019 T-12 2,200,056 1,007,270 1,192,786 12/31/2018 T-12 88.6% 2,830,251 1,132,077 1,698,174
21.00 Loan 22 2 Techmer PM Portfolio NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,418,871 42,566 1,376,304
21.01 Property   1 18420 South Laurel Park Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.02 Property 31 1 1 Quality Circle NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
22.00 Loan   1 Florida International Plaza 1,985,252 12/31/2019 T-12 2,015,560 554,121 1,461,439 12/31/2018 T-12 93.2% 2,403,083 801,091 1,601,992
23.00 Loan   1 991 Willoughby Avenue 1,020,912 12/31/2019 T-12 1,185,700 115,734 1,069,966 12/31/2018 T-12 95.0% 1,191,244 146,859 1,044,386
24.00 Loan   1 42-09 47th Avenue 1,097,603 12/31/2020 T-12 1,900,635 863,098 1,037,537 12/31/2019 T-12 97.0% 1,967,471 888,140 1,079,330
25.00 Loan   4 B&B Multifamily Portfolio NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,119,161 185,289 933,872
25.01 Property   1 4415 3rd Avenue NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 461,860 66,825 395,035
25.02 Property   1 104 Linden Boulevard NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 302,727 43,327 259,400
25.03 Property   1 1416 Saint Marks Avenue NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 229,961 43,116 186,845
25.04 Property   1 4417 3rd Avenue NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 124,613 32,021 92,592
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 1,007,374 0 1,007,374
27.00 Loan 2 1 141 Livingston 8,103,986 12/31/2019 T-12 11,375,314 3,307,738 8,067,576 12/31/2018 T-12 95.0% 14,702,075 5,797,645 8,904,430
28.00 Loan   1 33 West 17th Street 1,324,486 12/31/2020 T-12 3,151,333 766,535 2,384,798 12/31/2019 T-12 54.6% 1,982,520 606,865 1,375,655
29.00 Loan   1 BJ’s Philadelphia 1,006,282 12/31/2019 T-12 1,698,691 627,845 1,070,845 12/31/2018 T-12 95.0% 1,714,226 631,609 1,082,617
30.00 Loan   1 43-09 40th Street 752,255 12/31/2020 T-12 1,528,739 772,523 756,216 12/31/2019 T-12 94.7% 1,563,196 786,850 776,346
31.00 Loan   1 East Empire Business Park 730,481 12/31/2020 T-12 1,201,976 312,964 889,012 12/31/2019 T-12 95.0% 1,236,802 333,012 903,790
32.00 Loan   3 Burroughs Portfolio 604,433 12/31/2020 T-12 1,061,892 435,770 626,122 12/31/2019 T-12 94.9% 1,073,599 461,369 612,231
32.01 Property   1 Burroughs Commons 168,102 12/31/2020 T-12 268,885 102,639 166,246 12/31/2019 T-12 95.0% 280,005 114,384 165,621
32.02 Property   1 Creekside Apartments 256,598 12/31/2020 T-12 439,036 185,135 253,902 12/31/2019 T-12 95.0% 443,158 187,385 255,773
32.03 Property   1 Hedstrom Manor Estates 179,733 12/31/2020 T-12 353,971 147,996 205,975 12/31/2019 T-12 94.7% 350,436 159,599 190,836
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 596,443 12/31/2020 T-12 804,487 224,234 580,253 12/31/2019 T-12 93.2% 818,018 227,426 590,592
33.01 Property   1 528 Armor Storage 367,349 12/31/2020 T-12 482,800 118,853 363,947 12/31/2019 T-12 92.8% 486,467 121,289 365,178
33.02 Property   1 Northern Boulevard Storage 229,093 12/31/2020 T-12 321,687 105,381 216,306 12/31/2019 T-12 93.7% 331,551 106,138 225,414
34.00 Loan   1 CityLine Havasu Storage 482,363 12/31/2020 T-12 618,825 166,656 452,169 12/31/2019 T-12 90.0% 742,728 181,924 560,804
35.00 Loan   1 90 Manhattan Avenue NAV NAV NAV NAV NAV NAV NAV NAV 93.0% 503,568 63,182 440,386
36.00 Loan   1 Egrets Landing NAV NAV NAV NAV NAV NAV NAV NAV 95.7% 864,912 297,630 567,281
37.00 Loan 31 1 Perma-Pipe NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 865,158 111,648 753,511
38.00 Loan   1 Freedom Self Storage 409,481 12/31/2020 T-12 568,500 195,189 373,311 12/31/2019 T-12 89.7% 605,108 189,698 415,410
39.00 Loan   1 Dreamers Self Storage 160,291 12/31/2020 T-12 NAV NAV NAV NAV NAV 90.0% 262,678 100,357 162,321

 

A-1-12 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date
                9, 12 9, 12  12 12  15    
1.00 Loan 2, 32, 33 1 Burlingame Point 161,024 373,279 54,867,037 4.77 4.72 14.6% 14.4% 1,000,000,000 Hypothetical As If Stabilized 1/14/2021
2.00 Loan 2, 32 33 Equus Industrial Portfolio 893,874 1,709,718 29,949,790 5.55 5.10 14.0% 12.9% 615,720,000 As Is Portfolio 3/31/2021
2.01 Property   1 375 Kenyon Road 57,798 115,596 2,743,936         49,300,000 As Is 2/24/2021
2.02 Property   1 1006 Centerpoint Drive 71,253 142,506 1,876,180         43,300,000 As Is 2/24/2021
2.03 Property   1 1125 Vaughn Parkway 75,600 137,160 1,556,028         35,000,000 As Is 2/22/2021
2.04 Property   1 261 Development Drive 53,505 107,010 1,565,913         34,700,000 As Is 2/23/2021
2.05 Property   1 Graystone - Snowden Bridge 52,275 104,550 1,616,413         34,400,000 As Is 2/23/2021
2.06 Property   1 1010 Centerpoint Drive 53,550 107,100 1,427,406         34,300,000 As Is 2/24/2021
2.07 Property   1 Lot 11 52,500 105,000 1,438,500         14,650,000 As Is 2/24/2021
2.08 Property   1 40 Tyson Drive 49,575 76,622 1,732,844         33,800,000 As Is 2/23/2021
2.09 Property   1 1020 Centerpoint Drive 60,183 120,366 1,295,483         33,300,000 As Is 2/24/2021
2.10 Property   1 75 Tyson Drive 43,050 86,100 1,332,740         28,750,000 As Is 2/23/2021
2.11 Property   1 1042 Fred White Boulevard 46,800 93,600 906,064         21,500,000 As Is 2/22/2021
2.12 Property   1 3516 South Military Highway 19,629 39,258 1,245,045         21,450,000 As Is 2/24/2021
2.13 Property   1 104 Challenger Drive 45,000 90,000 938,600         19,100,000 As Is 2/22/2021
2.14 Property   1 1115 Vaughn Parkway 32,463 55,187 897,061         18,500,000 As Is 2/22/2021
2.15 Property   1 1335 Northmeadow Parkway 13,318 24,471 891,947         14,120,000 As Is 2/19/2021
2.16 Property   1 250 Hembree Park Drive 14,175 28,350 715,888         11,510,000 As Is 2/19/2021
2.17 Property   1 660 Hembree Parkway 14,175 28,350 699,372         11,390,000 As Is 2/19/2021
2.18 Property   1 11820 Wills Road 15,584 31,168 656,331         10,830,000 As Is 2/19/2021
2.19 Property   1 1325 Northmeadow Parkway 10,508 14,038 459,623         10,660,000 As Is 2/19/2021
2.20 Property   1 11545 Wills Road 10,671 15,208 521,350         10,120,000 As Is 2/19/2021
2.21 Property   1 1350 Northmeadow Parkway 9,675 19,350 649,660         9,350,000 As Is 2/19/2021
2.22 Property   1 1175 Northmeadow Parkway 10,690 21,379 517,285         8,920,000 As Is 2/19/2021
2.23 Property   1 1125 Northmeadow Parkway 10,066 16,168 416,928         8,460,000 As Is 2/19/2021
2.24 Property   1 1250 Northmeadow Parkway 7,834 15,667 480,997         7,830,000 As Is 2/19/2021
2.25 Property   1 11390 Old Roswell Road 7,144 14,288 484,273         7,420,000 As Is 2/19/2021
2.26 Property   1 1150 Northmeadow Parkway 7,808 15,615 437,932         7,230,000 As Is 2/19/2021
2.27 Property   1 1200 Northmeadow Parkway 9,467 18,934 453,018         6,890,000 As Is 2/19/2021
2.28 Property   1 1100 Northmeadow Parkway 7,634 10,791 314,670         6,820,000 As Is 2/19/2021
2.29 Property   1 11810 Wills Road 8,900 17,800 362,929         6,400,000 As Is 2/19/2021
2.30 Property   1 1115 Northmeadow Parkway 5,827 11,654 441,996         6,230,000 As Is 2/19/2021
2.31 Property   1 1225 Northmeadow Parkway 5,624 11,247 411,409         5,970,000 As Is 2/19/2021
2.32 Property   1 1400 Hembree Road 5,192 5,757 224,172         5,790,000 As Is 2/19/2021
2.33 Property   1 11800 Wills Road 6,404 9,428 237,798         5,400,000 As Is 2/19/2021
3.00 Loan 2, 32, 33 1 Amazon Seattle 154,882 77,346 30,550,788 4.30 4.27 13.1% 13.0% 670,000,000 Hypothetical As Is 3/4/2021
4.00 Loan 2, 31 1 iPark 84 Innovation Center 187,668 326,832 7,761,115 2.44 2.29 9.4% 8.8% 150,500,000 As Is 3/24/2021
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 37,048 0 3,883,573 2.70 2.67 9.2% 9.1% 71,575,000 As Is Various
5.01 Property   1 Publix - Gulf Breeze 7,050 0 650,031         13,075,000 As Is 3/28/2021
5.02 Property   1 GIANT Food Store - Dickson City 8,150 0 676,722         11,800,000 As Is 3/31/2021
5.03 Property   1 Fresenius Medical Care - Riverdale 1,893 0 399,633         6,800,000 As Is 3/23/2021
5.04 Property   1 CVS Pharmacy - Corpus Christi 1,911 0 278,615         5,460,000 As Is 3/28/2021
5.05 Property   1 Walgreens - Hometown 2,228 0 295,716         5,400,000 As Is 3/28/2021
5.06 Property   1 Walgreens - Powder Springs 2,264 0 214,089         4,100,000 As Is 3/23/2021
5.07 Property   1 Walgreens - Tulsa 2,086 0 207,126         3,950,000 As Is 4/6/2021
5.08 Property   1 CVS Pharmacy - Nashville 1,418 0 200,771         4,000,000 As Is 3/23/2021
5.09 Property   1 Fresenius Medical Care - Baton Rouge 1,159 0 195,657         3,290,000 As Is 3/19/2021
5.10 Property   1 PNC Bank - Milford 449 0 164,567         3,150,000 As Is 3/24/2021
5.11 Property   1 Dollar Tree - Meraux 1,376 0 114,804         2,000,000 As Is 4/1/2021
5.12 Property   1 Family Dollar - Lufkin 1,377 0 109,700         1,910,000 As Is 3/22/2021
5.13 Property   1 Dollar General - Converse 1,354 0 96,890         1,790,000 As Is 3/30/2021
5.14 Property   1 Dollar Tree - Fultondale 1,489 0 103,769         1,775,000 As Is 3/20/2021
5.15 Property   1 Dollar General - Anderson 1,354 0 90,669         1,700,000 As Is 3/28/2021
5.16 Property   1 Dollar Tree - Martins Ferry 1,493 0 84,815         1,375,000 As Is 4/2/2021
6.00 Loan 31 6 OmniMax Industrial Portfolio I 98,153 126,603 3,460,077 2.43 2.28 8.7% 8.2% 65,200,000 As Is Various
6.01 Property   1 OmniMax - Lancaster 22,658 45,472 1,257,515         23,600,000 As Is 3/29/2021
6.02 Property   1 OmniMax - Feasterville 11,579 28,436 828,821         15,400,000 As Is 3/30/2021
6.03 Property   1 OmniMax - Jacksonville 10,682 18,013 466,726         8,900,000 As Is 3/29/2021
6.04 Property   1 OmniMax - Romoland 35,467 15,148 417,973         8,300,000 As Is 3/31/2021
6.05 Property   1 OmniMax - Cleveland 6,851 9,943 255,260         4,650,000 As Is 4/2/2021
6.06 Property   1 OmniMax - Waco 10,916 9,593 233,781         4,350,000 As Is 3/24/2021
7.00 Loan   4 Amsdell FL & GA Portfolio 49,777 0 3,666,727 2.44 2.41 9.1% 8.9% 68,350,000 As Is Various
7.01 Property   1 Compass Self Storage - Conyers 18,020 0 1,118,266         21,300,000 As Is 3/3/2021
7.02 Property   1 Compass Self Storage - Fairburn 11,141 0 1,047,337         19,450,000 As Is 3/3/2021
7.03 Property   1 Compass Self Storage - Tampa 9,540 0 586,433         11,000,000 As Is 3/11/2021
7.04 Property   1 Compass Self Storage - Whitsett 11,075 0 914,691         16,600,000 As Is 3/10/2021
8.00 Loan   1 1625 & 1747 North Market 63,074 393,242 3,210,599 1.67 1.46 9.4% 8.2% 57,500,000 As Is 1/19/2021
9.00 Loan 34 1 8111 Gatehouse Road 68,936 413,618 4,894,086 3.93 3.58 14.5% 13.2% 57,250,000 As Is 2/5/2021
10.00 Loan   3 Performance Food Group 91,750 0 3,017,378 2.55 2.47 9.7% 9.5% 49,650,000 As Is Various
10.01 Property   1 920 Irwin Run Road NAV NAV NAV         17,800,000 As Is 12/14/2020
10.02 Property   1 2085 East Michigan Avenue NAV NAV NAV         16,650,000 As Is 12/9/2020
10.03 Property   1 1982 Commerce Circle NAV NAV NAV         15,200,000 As Is 12/16/2020
11.00 Loan   24 InCommercial Net Lease Portfolio #3 45,627 67,273 2,937,475 1.93 1.86 10.2% 9.8% 48,500,000 As Is Various
11.01 Property   1 Kohl’s Nicholasville 13,047 13,752 575,517         9,400,000 As Is 3/25/2021
11.02 Property   1 Fresenius - Medical Center 1,696 6,461 293,375         4,900,000 As Is 4/6/2021
11.03 Property   1 Walgreens - Greenville 2,048 4,844 272,978         4,100,000 As Is 4/2/2021
11.04 Property   1 Fresenius - Park Place 1,347 4,521 204,625         3,400,000 As Is 4/6/2021
11.05 Property   1 Fresenius - Camden 975 3,321 150,881         2,600,000 As Is 4/6/2021
11.06 Property   1 Dollar General - Middleton 1,861 2,250 98,901         1,700,000 As Is 3/27/2021
11.07 Property   1 Dollar General - Walnut 1,581 2,265 95,834         1,600,000 As Is 3/27/2021
11.08 Property   1 Dollar General - Corbin 1,354 2,037 87,778         1,450,000 As Is 3/22/2021
11.09 Property   1 Dollar General - Memphis 1,365 2,382 81,496         1,400,000 As Is 3/27/2021
11.10 Property   1 Dollar General - Hazard 1,354 2,033 77,855         1,250,000 As Is 3/22/2021
11.11 Property   1 Dollar General - Moscow 1,354 1,809 78,245         1,300,000 As Is 3/27/2021

 

A-1-13 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date
                9, 12 9, 12  12  12 15    
11.12 Property   1 Dollar General - Pineville 1,365 1,901 75,637         1,250,000 As Is 3/22/2021
11.13 Property   1 Dollar General - Jeffersonville 1,354 1,507 75,040         1,200,000 As Is 3/22/2021
11.14 Property   1 Dollar General - Irvine 1,365 1,939 72,510         1,200,000 As Is 3/22/2021
11.15 Property   1 Dollar General - Judsonia 1,354 1,722 73,160         1,300,000 As Is 4/1/2021
11.16 Property   1 Dollar General - Mooreville 1,354 1,862 72,516         1,200,000 As Is 3/27/2021
11.17 Property   1 Dollar General - Williamsburg 1,354 1,311 70,144         1,150,000 As Is 3/22/2021
11.18 Property   1 Dollar General - Yosemite 1,354 1,744 70,564         1,175,000 As Is 3/23/2021
11.19 Property   1 Dollar General - Evening Shade 1,365 1,618 66,768         1,200,000 As Is 4/1/2021
11.20 Property   1 Dollar General - Forrest City 1,354 1,755 67,347         1,200,000 As Is 4/1/2021
11.21 Property   1 Dollar General - Hazel Green 1,354 1,408 68,641         1,125,000 As Is 3/22/2021
11.22 Property   1 Dollar General - Morehead 1,365 1,672 69,875         1,125,000 As Is 3/22/2021
11.23 Property   1 Dollar General - Pontotoc 1,354 1,677 70,473         1,200,000 As Is 3/27/2021
11.24 Property   1 Dollar General - North Middleton 1,354 1,484 67,315         1,075,000 As Is 3/22/2021
12.00 Loan   1 Rockland Center 44,263 301,949 4,423,600 5.32 4.93 17.7% 16.4% 62,500,000 As Is 2/19/2021
13.00 Loan 36 1 195 Church 48,378 241,889 3,057,396 3.91 3.62 13.2% 12.2% 37,600,000 As Is 3/15/2021
14.00 Loan   2 Montefiore Medical Center 26,121 197,166 2,459,895 3.14 2.88 11.2% 10.2% 37,800,000 As Is 3/1/2021
14.01 Property   1 3 Odell Plaza 14,213 107,281 1,424,868         22,300,000 As Is 3/1/2021
14.02 Property   1 3 Executive Boulevard 11,908 89,885 1,035,027         15,500,000 As Is 3/1/2021
15.00 Loan   1 154 Scott Avenue 23,279 92,341 1,820,415 2.47 2.33 8.8% 8.3% 52,500,000 As Stabilized 10/1/2021
16.00 Loan 36 1 152 2nd Avenue 6,250 0 1,495,858 1.61 1.60 6.8% 6.8% 33,900,000 Hypothetical As Is 3/19/2021
17.00 Loan 2, 30 1 JW Marriott Nashville 3,777,994 0 24,567,151 4.81 4.17 15.3% 13.3% 301,000,000 As Is 11/10/2020
18.00 Loan   1 Gardens Plaza 17,925 134,435 1,997,765 3.58 3.50 11.3% 11.1% 30,800,000 As Is 4/5/2021
19.00 Loan   1 Carlsbad Commerce Center 14,576 58,304 1,593,805 2.98 2.90 10.2% 10.0% 26,000,000 As Is 3/15/2021
20.00 Loan 34 1 Mission Courtyard 17,316 86,579 1,674,095 3.09 3.05 10.8% 10.6% 23,900,000 As Is 4/14/2021
21.00 Loan 22 2 Techmer PM Portfolio 35,657 0 1,340,647 2.44 2.38 8.9% 8.7% 23,730,000 As Is Various
21.01 Property   1 18420 South Laurel Park Road NAV NAV NAV         13,130,000 As Is 3/25/2021
21.02 Property 31 1 1 Quality Circle NAV NAV NAV         10,600,000 As Is 3/19/2021
22.00 Loan   1 Florida International Plaza 2,949 71,796 1,527,247 3.18 3.03 11.2% 10.7% 24,000,000 As Is 1/27/2021
23.00 Loan   1 991 Willoughby Avenue 9,838 3,189 1,031,359 2.03 2.00 7.4% 7.3% 21,300,000 As Is 1/20/2021
24.00 Loan   1 42-09 47th Avenue 22,743 6,926 1,049,662 2.13 2.07 8.0% 7.8% 20,800,000 As Is 3/17/2021
25.00 Loan   4 B&B Multifamily Portfolio 12,150 1,418 920,304 1.75 1.73 7.1% 7.0% 19,650,000 Various Various
25.01 Property   1 4415 3rd Avenue 5,000 1,418 388,617         7,700,000 As Stabilized (w/ 421a) 3/24/2021
25.02 Property   1 104 Linden Boulevard 3,750 0 255,650         5,800,000 As Stabilized (w/ 421a) 3/25/2021
25.03 Property   1 1416 Saint Marks Avenue 2,000 0 184,845         4,250,000 As Is 3/25/2021
25.04 Property   1 4417 3rd Avenue 1,400 0 91,192         1,900,000 As Is 3/24/2021
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 0 0 1,007,374 1.78 1.78 7.6% 7.6% 16,600,000 As Is 3/12/2021
27.00 Loan 2 1 141 Livingston 42,749 658,802 8,202,879 2.74 2.52 8.9% 8.2% 182,300,000 As Is 2/1/2021
28.00 Loan   1 33 West 17th Street 14,375 74,028 1,287,252 3.10 2.90 11.5% 10.7% 43,000,000 As Is 4/1/2021
29.00 Loan   1 BJ’s Philadelphia 0 0 1,082,617 2.23 2.23 9.3% 9.3% 19,300,000 As Is 1/15/2021
30.00 Loan   1 43-09 40th Street 27,770 0 748,576 1.97 1.90 7.4% 7.1% 16,500,000 As Is 3/17/2021
31.00 Loan   1 East Empire Business Park 15,350 43,787 844,653 2.50 2.34 9.0% 8.4% 15,300,000 As Is 3/20/2021
32.00 Loan   3 Burroughs Portfolio 17,250 0 594,980 1.50 1.46 8.5% 8.3% 10,000,000 As Is Portfolio 3/4/2021
32.01 Property   1 Burroughs Commons 4,000 0 161,621         2,770,000 As Is 3/4/2021
32.02 Property   1 Creekside Apartments 8,500 0 247,273         3,660,000 As Is 3/4/2021
32.03 Property   1 Hedstrom Manor Estates 4,750 0 186,086         3,290,000 As Is 3/4/2021
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 16,232 0 574,360 2.19 2.13 8.4% 8.2% 11,570,000 As Is 3/8/2021
33.01 Property   1 528 Armor Storage 9,086 0 356,092         7,040,000 As Is 3/8/2021
33.02 Property   1 Northern Boulevard Storage 7,146 0 218,268         4,530,000 As Is 3/8/2021
34.00 Loan   1 CityLine Havasu Storage 13,321 0 547,483 1.51 1.47 8.5% 8.3% 9,700,000 As Is 3/18/2021
35.00 Loan   1 90 Manhattan Avenue 2,500 0 437,886 1.81 1.80 7.3% 7.3% 10,000,000 As Is 3/24/2021
36.00 Loan   1 Egrets Landing 4,136 17,169 545,976 1.58 1.52 9.5% 9.1% 8,700,000 As Is 2/19/2021
37.00 Loan 31 1 Perma-Pipe 24,926 34,481 694,103 3.64 3.35 13.2% 12.1% 10,650,000 As Is 3/22/2021
38.00 Loan   1 Freedom Self Storage 6,287 0 409,124 1.51 1.49 8.5% 8.4% 7,100,000 As Is 3/24/2021
39.00 Loan   1 Dreamers Self Storage 2,446 0 159,874 1.56 1.54 8.8% 8.7% 2,900,000 As Is 3/25/2021

 

A-1-14 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date
          12, 15 12, 15 4, 26     23, 24     24
1.00 Loan 2, 32, 33 1 Burlingame Point 38.0% 38.0% 100.0% 5/1/2021 Yes Facebook 805,118 100.0% 1/31/2033
2.00 Loan 2, 32 33 Equus Industrial Portfolio 37.8% 37.8% 98.2%            
2.01 Property   1 375 Kenyon Road     100.0% 5/1/2021 Yes California Cartage Company 385,320 100.0% 9/30/2022
2.02 Property   1 1006 Centerpoint Drive     100.0% 5/1/2021 Yes Ace Hardware 475,020 100.0% 10/31/2027
2.03 Property   1 1125 Vaughn Parkway     100.0% 3/1/2021 No XPO Logistics 312,000 61.9% 11/30/2023
2.04 Property   1 261 Development Drive     100.0% 5/1/2021 Yes Procter & Gamble 356,700 100.0% 3/31/2024
2.05 Property   1 Graystone - Snowden Bridge     100.0% 5/1/2021 Yes Geodis 348,500 100.0% 3/31/2026
2.06 Property   1 1010 Centerpoint Drive     100.0% 5/1/2021 Yes Friant and Associates 357,000 100.0% 6/30/2025
2.07 Property   1 Lot 11     100.0% 5/1/2021 Yes Massimo Zanetti Beverages USA 350,000 100.0% 9/30/2036
2.08 Property   1 40 Tyson Drive     100.0% 3/1/2021 No Home Depot 250,305 75.7% 12/31/2026
2.09 Property   1 1020 Centerpoint Drive     100.0% 5/1/2021 Yes Emser Tile 401,221 100.0% 7/18/2024
2.10 Property   1 75 Tyson Drive     100.0% 5/1/2021 Yes Rubbermaid 287,000 100.0% 1/31/2026
2.11 Property   1 1042 Fred White Boulevard     100.0% 5/1/2021 Yes Sumitomo Rubber 312,000 100.0% 4/30/2025
2.12 Property   1 3516 South Military Highway     100.0% 5/1/2021 Yes California Cartage Company 130,860 100.0% 11/30/2021
2.13 Property   1 104 Challenger Drive     100.0% 3/1/2021 No Store Fixtures Warehouse 96,000 32.0% 12/31/2023
2.14 Property   1 1115 Vaughn Parkway     100.0% 5/1/2021 Yes XPO Logistics 216,420 100.0% 6/30/2024
2.15 Property   1 1335 Northmeadow Parkway     91.9% 3/1/2021 No International Charter School of Atlanta 42,937 48.4% 6/30/2025
2.16 Property   1 250 Hembree Park Drive     100.0% 3/1/2021 No Sugarboo 19,865 21.0% 9/30/2021
2.17 Property   1 660 Hembree Parkway     100.0% 3/1/2021 No Accu-Tech 39,150 41.4% 3/31/2024
2.18 Property   1 11820 Wills Road     100.0% 3/1/2021 No Peleman 52,000 50.1% 8/31/2025
2.19 Property   1 1325 Northmeadow Parkway     66.7% 3/1/2021 No Hope Industrial Systems, Inc. 35,660 50.9% 5/31/2023
2.20 Property   1 11545 Wills Road     72.0% 3/1/2021 No Ingo Money 22,701 31.9% 5/31/2028
2.21 Property   1 1350 Northmeadow Parkway     100.0% 3/1/2021 No Johnson Controls 36,412 56.5% 12/31/2027
2.22 Property   1 1175 Northmeadow Parkway     100.0% 3/1/2021 No Docufree 45,403 63.7% 12/31/2022
2.23 Property   1 1125 Northmeadow Parkway     80.3% 3/1/2021 No Plasma Surgical 25,849 38.5% 11/30/2025
2.24 Property   1 1250 Northmeadow Parkway     100.0% 3/1/2021 No B&R 37,835 72.4% 7/31/2024
2.25 Property   1 11390 Old Roswell Road     100.0% 3/1/2021 No Boston Scientific 17,807 37.4% 5/31/2022
2.26 Property   1 1150 Northmeadow Parkway     100.0% 3/1/2021 No GS Battery 40,465 77.7% 6/30/2028
2.27 Property   1 1200 Northmeadow Parkway     100.0% 3/1/2021 No Digital Basement LLC 16,310 25.8% 8/31/2023
2.28 Property   1 1100 Northmeadow Parkway     70.6% 3/1/2021 No Access Management Group 10,998 21.6% 8/31/2025
2.29 Property   1 11810 Wills Road     100.0% 5/1/2021 Yes Boston Scientific 59,334 100.0% 5/31/2022
2.30 Property   1 1115 Northmeadow Parkway     100.0% 5/1/2021 Yes Rheem Manufacturing 38,845 100.0% 9/30/2027
2.31 Property   1 1225 Northmeadow Parkway     100.0% 5/1/2021 Yes StimLabs 37,490 100.0% 10/31/2025
2.32 Property   1 1400 Hembree Road     55.3% 3/1/2021 No Stamps.com 11,593 33.5% 8/31/2025
2.33 Property   1 11800 Wills Road     73.5% 3/1/2021 No Ecologix Environmental Systems 14,773 34.6% 12/31/2022
3.00 Loan 2, 32, 33 1 Amazon Seattle 35.1% 35.1% 92.2% 3/31/2021 No Amazon.com Services LLC 680,215 87.8% 5/31/2033
4.00 Loan 2, 31 1 iPark 84 Innovation Center 58.5% 58.5% 92.3% 2/28/2021 No Global Foundries 316,313 33.7% 9/1/2027
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 59.3% 59.3% 100.0%            
5.01 Property   1 Publix - Gulf Breeze     100.0% 3/12/2021 No Publix 45,600 97.0% 1/31/2038
5.02 Property   1 GIANT Food Store - Dickson City     100.0% 5/1/2021 Yes GIANT Food Store 54,332 100.0% 6/30/2032
5.03 Property   1 Fresenius Medical Care - Riverdale     100.0% 5/1/2021 Yes Fresenius Medical Care 12,620 100.0% 8/31/2032
5.04 Property   1 CVS Pharmacy - Corpus Christi     100.0% 5/1/2021 Yes CVS Pharmacy 12,738 100.0% 3/28/2031
5.05 Property   1 Walgreens - Hometown     100.0% 5/1/2021 Yes Walgreens 14,855 100.0% 5/31/2031
5.06 Property   1 Walgreens - Powder Springs     100.0% 5/1/2021 Yes Walgreens 15,093 100.0% 5/31/2031
5.07 Property   1 Walgreens - Tulsa     100.0% 5/1/2021 Yes Walgreens 13,905 100.0% 9/30/2031
5.08 Property   1 CVS Pharmacy - Nashville     100.0% 5/1/2021 Yes CVS Pharmacy 9,450 100.0% 1/31/2031
5.09 Property   1 Fresenius Medical Care - Baton Rouge     100.0% 5/1/2021 Yes Fresenius Medical Care 7,728 100.0% 4/30/2032
5.10 Property   1 PNC Bank - Milford     100.0% 5/1/2021 Yes PNC Bank, N.A. 2,990 100.0% 1/31/2031
5.11 Property   1 Dollar Tree - Meraux     100.0% 5/1/2021 Yes Dollar Tree 9,170 100.0% 4/1/2031
5.12 Property   1 Family Dollar - Lufkin     100.0% 5/1/2021 Yes Family Dollar 9,180 100.0% 6/30/2030
5.13 Property   1 Dollar General - Converse     100.0% 5/1/2021 Yes Dollar General 9,026 100.0% 4/30/2036
5.14 Property   1 Dollar Tree - Fultondale     100.0% 5/1/2021 Yes Dollar Tree 9,924 100.0% 2/28/2031
5.15 Property   1 Dollar General - Anderson     100.0% 5/1/2021 Yes Dollar General 9,026 100.0% 7/31/2031
5.16 Property   1 Dollar Tree - Martins Ferry     100.0% 5/1/2021 Yes Dollar Tree 9,950 100.0% 1/31/2031
6.00 Loan 31 6 OmniMax Industrial Portfolio I 64.9% 64.9% 100.0%            
6.01 Property   1 OmniMax - Lancaster     100.0% 5/6/2021 Yes OmniMax 226,579 100.0% 3/31/2041
6.02 Property   1 OmniMax - Feasterville     100.0% 5/6/2021 Yes OmniMax 115,792 100.0% 3/31/2041
6.03 Property   1 OmniMax - Jacksonville     100.0% 5/6/2021 Yes OmniMax 106,820 100.0% 3/31/2041
6.04 Property   1 OmniMax - Romoland     100.0% 5/6/2021 Yes OmniMax 60,113 100.0% 3/31/2041
6.05 Property   1 OmniMax - Cleveland     100.0% 5/6/2021 Yes OmniMax 62,280 100.0% 3/31/2041
6.06 Property   1 OmniMax - Waco     100.0% 5/6/2021 Yes OmniMax 64,213 100.0% 3/31/2041
7.00 Loan   4 Amsdell FL & GA Portfolio 60.0% 60.0% 86.9%            
7.01 Property   1 Compass Self Storage - Conyers     88.9% 3/31/2021 NAP NAP NAP NAP NAP
7.02 Property   1 Compass Self Storage - Fairburn     87.1% 3/31/2021 NAP NAP NAP NAP NAP
7.03 Property   1 Compass Self Storage - Tampa     81.1% 3/31/2021 NAP NAP NAP NAP NAP
7.04 Property   1 Compass Self Storage - Whitsett     87.2% 3/31/2021 NAP NAP NAP NAP NAP
8.00 Loan   1 1625 & 1747 North Market 68.0% 60.1% 99.0% 5/6/2021 Yes DCA 312,149 99.0% 8/31/2029
9.00 Loan 34 1 8111 Gatehouse Road 65.0% 65.0% 92.1% 2/1/2021 No Inova Health Care Services 94,100 34.1% 12/31/2023
10.00 Loan   3 Performance Food Group 64.2% 64.2% 100.0%            
10.01 Property   1 920 Irwin Run Road     100.0% 5/6/2021 Yes Eby-Brown Company, LLC 161,162 100.0% 12/31/2032
10.02 Property   1 2085 East Michigan Avenue     100.0% 5/6/2021 Yes Eby-Brown Company, LLC 250,000 100.0% 12/31/2032
10.03 Property   1 1982 Commerce Circle     100.0% 5/6/2021 Yes Eby-Brown Company, LLC 200,505 100.0% 12/31/2032
11.00 Loan   24 InCommercial Net Lease Portfolio #3 61.9% 54.1% 100.0%            
11.01 Property   1 Kohl’s Nicholasville     100.0% 5/6/2021 Yes Kohl’s 86,982 100.0% 1/31/2030
11.02 Property   1 Fresenius - Medical Center     100.0% 5/6/2021 Yes Fresenius Kidney Care 11,305 100.0% 10/31/2029
11.03 Property   1 Walgreens - Greenville     100.0% 5/6/2021 Yes Walgreens 13,650 100.0% 10/31/2031
11.04 Property   1 Fresenius - Park Place     100.0% 5/6/2021 Yes Fresenius Kidney Care 8,983 100.0% 10/31/2029
11.05 Property   1 Fresenius - Camden     100.0% 5/6/2021 Yes Fresenius Kidney Care 6,503 100.0% 10/31/2029
11.06 Property   1 Dollar General - Middleton     100.0% 5/6/2021 Yes Dollar General 12,406 100.0% 6/30/2029
11.07 Property   1 Dollar General - Walnut     100.0% 5/6/2021 Yes Dollar General 10,542 100.0% 10/31/2029
11.08 Property   1 Dollar General - Corbin     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 8/31/2029
11.09 Property   1 Dollar General - Memphis     100.0% 5/6/2021 Yes Dollar General 9,100 100.0% 11/30/2029
11.10 Property   1 Dollar General - Hazard     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 4/30/2028
11.11 Property   1 Dollar General - Moscow     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 7/31/2029

 

A-1-15 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date
          12, 15 12, 15 4, 26     23, 24     24
11.12 Property   1 Dollar General - Pineville     100.0% 5/6/2021 Yes Dollar General 9,100 100.0% 9/30/2029
11.13 Property   1 Dollar General - Jeffersonville     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 8/31/2031
11.14 Property   1 Dollar General - Irvine     100.0% 5/6/2021 Yes Dollar General 9,100 100.0% 7/31/2028
11.15 Property   1 Dollar General - Judsonia     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 8/31/2029
11.16 Property   1 Dollar General - Mooreville     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 2/28/2029
11.17 Property   1 Dollar General - Williamsburg     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 5/31/2032
11.18 Property   1 Dollar General - Yosemite     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 8/31/2029
11.19 Property   1 Dollar General - Evening Shade     100.0% 5/6/2021 Yes Dollar General 9,100 100.0% 7/31/2029
11.20 Property   1 Dollar General - Forrest City     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 2/28/2029
11.21 Property   1 Dollar General - Hazel Green     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 3/31/2031
11.22 Property   1 Dollar General - Morehead     100.0% 5/6/2021 Yes Dollar General 9,100 100.0% 6/30/2029
11.23 Property   1 Dollar General - Pontotoc     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 5/31/2029
11.24 Property   1 Dollar General - North Middleton     100.0% 5/6/2021 Yes Dollar General 9,026 100.0% 6/30/2030
12.00 Loan   1 Rockland Center 43.2% 43.2% 98.7% 4/1/2021 No Big Lots 27,623 11.0% 1/31/2024
13.00 Loan 36 1 195 Church 66.5% 66.5% 88.3% 1/21/2021 No Yale New Haven Health 30,343 12.5% 5/31/2025
14.00 Loan   2 Montefiore Medical Center 63.6% 63.6% 99.1%            
14.01 Property   1 3 Odell Plaza     100.0% 5/6/2021 Yes Montefiore Medical Center 71,065 100.0% 3/31/2032
14.02 Property   1 3 Executive Boulevard     97.9% 5/6/2021 Yes Montefiore Medical Center 58,317 97.9% 3/31/2032
15.00 Loan   1 154 Scott Avenue 41.9% 41.9% 95.8% 4/1/2021 No Palm Sunrise 154 LLC 19,150 17.2% 5/31/2031
16.00 Loan 36 1 152 2nd Avenue 64.9% 64.9% 100.0% 4/2/2021 NAP NAP NAP NAP NAP
17.00 Loan 2, 30 1 JW Marriott Nashville 61.5% 61.5% 18.4% 3/31/2021 NAP NAP NAP NAP NAP
18.00 Loan   1 Gardens Plaza 58.4% 58.4% 83.0% 1/27/2021 No IMG Worldwide 7,928 8.8% 12/31/2025
19.00 Loan   1 Carlsbad Commerce Center 61.5% 61.5% 88.2% 4/14/2021 No Mizu Incorporated 7,920 5.4% 8/15/2022
20.00 Loan 34 1 Mission Courtyard 66.0% 66.0% 86.1% 1/1/2021 No Corininthian Title Company 12,287 14.2% 10/31/2025
21.00 Loan 22 2 Techmer PM Portfolio 65.0% 65.0% 100.0%            
21.01 Property   1 18420 South Laurel Park Road     100.0% 5/6/2021 Yes Techmer PM 39,488 100.0% 3/31/2041
21.02 Property 31 1 1 Quality Circle     100.0% 5/6/2021 Yes Techmer PM 198,226 100.0% 3/31/2041
22.00 Loan   1 Florida International Plaza 59.5% 59.5% 91.8% 1/19/2021 No Ross Dress for Less (dd’s Discounts) 19,494 27.2% 1/31/2026
23.00 Loan   1 991 Willoughby Avenue 66.2% 66.2% 100.0% 4/19/2021 NAP NAP NAP NAP NAP
24.00 Loan   1 42-09 47th Avenue 64.9% 64.9% 98.7% 4/12/2021 NAP NAP NAP NAP NAP
25.00 Loan   4 B&B Multifamily Portfolio 67.2% 67.2% 97.9%            
25.01 Property   1 4415 3rd Avenue     100.0% 4/27/2021 NAP NAP NAP NAP NAP
25.02 Property   1 104 Linden Boulevard     93.3% 4/27/2021 NAP NAP NAP NAP NAP
25.03 Property   1 1416 Saint Marks Avenue     100.0% 4/27/2021 NAP NAP NAP NAP NAP
25.04 Property   1 4417 3rd Avenue     100.0% 4/27/2021 NAP Olangu Wosho Foundation (Church) 2,000 NAP 11/30/2023
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 79.5% 79.5% NAP NAP NAP NAP NAP NAP NAP
27.00 Loan 2 1 141 Livingston 54.9% 54.9% 100.0% 2/1/2021 No City of New York Department of Citywide Administrative Services 206,084 96.4% 12/26/2025
28.00 Loan   1 33 West 17th Street 27.9% 27.9% 52.2% 2/1/2021 No Prizeout Corp. 5,000 8.7% 6/30/2025
29.00 Loan   1 BJ’s Philadelphia 60.0% 60.0% 100.0% 5/6/2021 Yes BJ’s Wholesale 104,737 100.0% 7/31/2033
30.00 Loan   1 43-09 40th Street 63.6% 63.6% 94.9% 4/12/2021 NAP NAP NAP NAP NAP
31.00 Loan   1 East Empire Business Park 65.4% 65.4% 100.0% 4/1/2021 No Crux Fermentation 40,000 27.7% 7/31/2025
32.00 Loan   3 Burroughs Portfolio 72.0% 65.2% 97.1%            
32.01 Property   1 Burroughs Commons     100.0% 3/1/2021 NAP NAP NAP NAP NAP
32.02 Property   1 Creekside Apartments     97.1% 3/1/2021 NAP NAP NAP NAP NAP
32.03 Property   1 Hedstrom Manor Estates     94.7% 3/1/2021 NAP NAP NAP NAP NAP
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 60.5% 60.5% 95.8%            
33.01 Property   1 528 Armor Storage     95.6% 2/28/2021 NAP NAP NAP NAP NAP
33.02 Property   1 Northern Boulevard Storage     96.2% 2/28/2021 NAP NAP NAP NAP NAP
34.00 Loan   1 CityLine Havasu Storage 68.0% 58.7% 97.8% 3/31/2021 NAP NAP NAP NAP NAP
35.00 Loan   1 90 Manhattan Avenue 60.0% 60.0% 100.0% 3/31/2021 NAP NAP NAP NAP NAP
36.00 Loan   1 Egrets Landing 69.0% 55.5% 100.0% 3/9/2021 No E Contractors 7,063 34.2% 8/31/2034
37.00 Loan 31 1 Perma-Pipe 53.7% 53.7% 100.0% 5/6/2021 Yes Perma-Pipe, Inc. 138,478 100.0% 4/15/2036
38.00 Loan   1 Freedom Self Storage 68.5% 59.1% 95.1% 2/28/2021 NAP NAP NAP NAP NAP
39.00 Loan   1 Dreamers Self Storage 63.6% 54.8% 98.5% 3/15/2021 NAP NAP NAP NAP NAP

 

A-1-16 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date
          24     24 23, 24, 25     24
1.00 Loan 2, 32, 33 1 Burlingame Point NAP NAP NAP NAP NAP NAP NAP NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio                
2.01 Property   1 375 Kenyon Road NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 1006 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 1125 Vaughn Parkway ProPack 192,000 38.1% 10/31/2030 NAP NAP NAP NAP
2.04 Property   1 261 Development Drive NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Graystone - Snowden Bridge NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 1010 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Lot 11 NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 40 Tyson Drive Max Finkelstein, Inc. 80,192 24.3% 2/28/2027 NAP NAP NAP NAP
2.09 Property   1 1020 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 75 Tyson Drive NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 1042 Fred White Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 3516 South Military Highway NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 104 Challenger Drive Axiom Impressions 80,000 26.7% 2/28/2030 Delk 64,000 21.3% 9/30/2023
2.14 Property   1 1115 Vaughn Parkway NAP NAP NAP NAP NAP NAP NAP NAP
2.15 Property   1 1335 Northmeadow Parkway United Parcel Service 25,404 28.6% 7/31/2021 Noble 1 13,217 14.9% 10/31/2025
2.16 Property   1 250 Hembree Park Drive EMS Ventures dba AMR 19,285 20.4% 9/30/2026 Lofa Industries 18,864 20.0% 10/31/2023
2.17 Property   1 660 Hembree Parkway Grey Orange 34,458 36.5% 6/30/2025 Dynamic Technical Formulations 15,492 16.4% 5/31/2022
2.18 Property   1 11820 Wills Road Special T 51,892 49.9% 4/30/2027 NAP NAP NAP NAP
2.19 Property   1 1325 Northmeadow Parkway Connected Fibers 11,040 15.8% 6/30/2023 NAP NAP NAP NAP
2.20 Property   1 11545 Wills Road Arrow Electronics 18,987 26.7% 7/31/2022 Helpsystems 9,504 13.4% 11/30/2024
2.21 Property   1 1350 Northmeadow Parkway EDGE Business Systems 17,770 27.6% 1/31/2025 Vine Vault 10,318 16.0% 12/31/2027
2.22 Property   1 1175 Northmeadow Parkway United Refrigeration 13,361 18.7% 10/31/2027 Trane U.S. 12,500 17.5% 11/30/2021
2.23 Property   1 1125 Northmeadow Parkway Postec 15,406 23.0% 7/31/2024 World Pac 12,603 18.8% 12/31/2024
2.24 Property   1 1250 Northmeadow Parkway DVA Renal Healthcare 9,758 18.7% 3/31/2028 Super Games 4,631 8.9% 11/30/2021
2.25 Property   1 11390 Old Roswell Road PaperStyle.com 6,405 13.4% 6/30/2021 Pulse Veterinary Technologies 6,299 13.2% 6/30/2022
2.26 Property   1 1150 Northmeadow Parkway Atlantic Coast Consulting 11,585 22.3% 8/31/2026 NAP NAP NAP NAP
2.27 Property   1 1200 Northmeadow Parkway Avtech Media Solutions 15,271 24.2% 7/31/2025 J’s Moving & Storage 15,271 24.2% 3/31/2024
2.28 Property   1 1100 Northmeadow Parkway S and W Sports Cars, Inc. 8,046 15.8% 12/31/2023 Integriteck / QSource 6,948 13.7% 2/28/2022
2.29 Property   1 11810 Wills Road NAP NAP NAP NAP NAP NAP NAP NAP
2.30 Property   1 1115 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP
2.31 Property   1 1225 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP
2.32 Property   1 1400 Hembree Road Northside Hospital - Imaging 7,547 21.8% 4/30/2022 NAP NAP NAP NAP
2.33 Property   1 11800 Wills Road Cristomar 9,854 23.1% 5/31/2023 Gayco Healthcare 6,754 15.8% 2/28/2027
3.00 Loan 2, 32, 33 1 Amazon Seattle Knot Springs 31,209 4.0% 4/30/2037 Victrola Coffee 2,418 0.3% 5/27/2028
4.00 Loan 2, 31 1 iPark 84 Innovation Center IBM 107,210 11.4% 12/31/2022 Great Point Capital Fund A, LP 100,000 10.7% 3/31/2031
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46                
5.01 Property   1 Publix - Gulf Breeze Publix Liquor Store 1,400 3.0% 1/31/2023 NAP NAP NAP NAP
5.02 Property   1 GIANT Food Store - Dickson City NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Fresenius Medical Care - Riverdale NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 CVS Pharmacy - Corpus Christi NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 Walgreens - Hometown NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Walgreens - Powder Springs NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Walgreens - Tulsa NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy - Nashville NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Fresenius Medical Care - Baton Rouge NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 PNC Bank - Milford NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 Dollar Tree - Meraux NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 Family Dollar - Lufkin NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 Dollar General - Converse NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 Dollar Tree - Fultondale NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 Dollar General - Anderson NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 Dollar Tree - Martins Ferry NAP NAP NAP NAP NAP NAP NAP NAP
6.00 Loan 31 6 OmniMax Industrial Portfolio I                
6.01 Property   1 OmniMax - Lancaster NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 OmniMax - Feasterville NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 OmniMax - Jacksonville NAP NAP NAP NAP NAP NAP NAP NAP
6.04 Property   1 OmniMax - Romoland NAP NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 OmniMax - Cleveland NAP NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 OmniMax - Waco NAP NAP NAP NAP NAP NAP NAP NAP
7.00 Loan   4 Amsdell FL & GA Portfolio                
7.01 Property   1 Compass Self Storage - Conyers NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 Compass Self Storage - Fairburn NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 Compass Self Storage - Tampa NAP NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 Compass Self Storage - Whitsett NAP NAP NAP NAP NAP NAP NAP NAP
8.00 Loan   1 1625 & 1747 North Market NAP NAP NAP NAP NAP NAP NAP NAP
9.00 Loan 34 1 8111 Gatehouse Road GSA - Defense Health Agency 70,056 25.4% 7/15/2031 United States Postal Service 53,493 19.4% 6/30/2024
10.00 Loan   3 Performance Food Group                
10.01 Property   1 920 Irwin Run Road NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 2085 East Michigan Avenue NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 1982 Commerce Circle NAP NAP NAP NAP NAP NAP NAP NAP
11.00 Loan   24 InCommercial Net Lease Portfolio #3                
11.01 Property   1 Kohl’s Nicholasville NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Fresenius - Medical Center NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 Walgreens - Greenville NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 Fresenius - Park Place NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 Fresenius - Camden NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 Dollar General - Middleton NAP NAP NAP NAP NAP NAP NAP NAP
11.07 Property   1 Dollar General - Walnut NAP NAP NAP NAP NAP NAP NAP NAP
11.08 Property   1 Dollar General - Corbin NAP NAP NAP NAP NAP NAP NAP NAP
11.09 Property   1 Dollar General - Memphis NAP NAP NAP NAP NAP NAP NAP NAP
11.10 Property   1 Dollar General - Hazard NAP NAP NAP NAP NAP NAP NAP NAP
11.11 Property   1 Dollar General - Moscow NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-17 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date
          24     24 23, 24, 25     24
11.12 Property   1 Dollar General - Pineville NAP NAP NAP NAP NAP NAP NAP NAP
11.13 Property   1 Dollar General - Jeffersonville NAP NAP NAP NAP NAP NAP NAP NAP
11.14 Property   1 Dollar General - Irvine NAP NAP NAP NAP NAP NAP NAP NAP
11.15 Property   1 Dollar General - Judsonia NAP NAP NAP NAP NAP NAP NAP NAP
11.16 Property   1 Dollar General - Mooreville NAP NAP NAP NAP NAP NAP NAP NAP
11.17 Property   1 Dollar General - Williamsburg NAP NAP NAP NAP NAP NAP NAP NAP
11.18 Property   1 Dollar General - Yosemite NAP NAP NAP NAP NAP NAP NAP NAP
11.19 Property   1 Dollar General - Evening Shade NAP NAP NAP NAP NAP NAP NAP NAP
11.20 Property   1 Dollar General - Forrest City NAP NAP NAP NAP NAP NAP NAP NAP
11.21 Property   1 Dollar General - Hazel Green NAP NAP NAP NAP NAP NAP NAP NAP
11.22 Property   1 Dollar General - Morehead NAP NAP NAP NAP NAP NAP NAP NAP
11.23 Property   1 Dollar General - Pontotoc NAP NAP NAP NAP NAP NAP NAP NAP
11.24 Property   1 Dollar General - North Middleton NAP NAP NAP NAP NAP NAP NAP NAP
12.00 Loan   1 Rockland Center TJ Maxx 27,000 10.7% 9/30/2027 HomeGoods 25,077 10.0% 8/31/2028
13.00 Loan 36 1 195 Church Keybank 26,237 10.8% 11/30/2025 Carmody & Torrance 23,000 9.5% 3/31/2031
14.00 Loan   2 Montefiore Medical Center                
14.01 Property   1 3 Odell Plaza NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 3 Executive Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
15.00 Loan   1 154 Scott Avenue PG - 154 LLC 15,000 13.5% 3/31/2026 Aqua Beba LLC 9,900 8.9% 5/31/2031
16.00 Loan 36 1 152 2nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 2, 30 1 JW Marriott Nashville NAP NAP NAP NAP NAP NAP NAP NAP
18.00 Loan   1 Gardens Plaza BNY Mellon 7,736 8.6% 9/30/2023 Striano Financial (NWML) 7,517 8.4% 3/31/2022
19.00 Loan   1 Carlsbad Commerce Center GIMDX, INC. 7,475 5.1% 1/31/2022 Advanced Brain Monitoring, Inc 7,364 5.1% 7/31/2022
20.00 Loan 34 1 Mission Courtyard Metro Family Physicians Group 7,353 8.5% 1/31/2025 United Nurses Association 7,208 8.3% 9/30/2022
21.00 Loan 22 2 Techmer PM Portfolio                
21.01 Property   1 18420 South Laurel Park Road NAP NAP NAP NAP NAP NAP NAP NAP
21.02 Property 31 1 1 Quality Circle NAP NAP NAP NAP NAP NAP NAP NAP
22.00 Loan   1 Florida International Plaza Sunshine Restaurants (Ihop) 4,530 6.3% 5/21/2032 Ibiley Uniforms 4,050 5.6% 12/31/2022
23.00 Loan   1 991 Willoughby Avenue NAP NAP NAP NAP NAP NAP NAP NAP
24.00 Loan   1 42-09 47th Avenue NAP NAP NAP NAP NAP NAP NAP NAP
25.00 Loan   4 B&B Multifamily Portfolio                
25.01 Property   1 4415 3rd Avenue NAP NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 104 Linden Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
25.03 Property   1 1416 Saint Marks Avenue NAP NAP NAP NAP NAP NAP NAP NAP
25.04 Property   1 4417 3rd Avenue NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP
27.00 Loan 2 1 141 Livingston Smith & Livingston Parking 7,568 3.5% 6/30/2027 AT&T Mobility 0 0.0% 12/31/2023
28.00 Loan   1 33 West 17th Street Drive 21, Inc. 5,000 8.7% 1/31/2025 Foundry Media, LLC 5,000 8.7% 3/31/2022
29.00 Loan   1 BJ’s Philadelphia NAP NAP NAP NAP NAP NAP NAP NAP
30.00 Loan   1 43-09 40th Street NAP NAP NAP NAP NAP NAP NAP NAP
31.00 Loan   1 East Empire Business Park C19 International Architectural Millworks, LLC 33,748 23.3% 10/31/2025 Voly RE, LLC 24,749 17.1% 10/31/2023
32.00 Loan   3 Burroughs Portfolio                
32.01 Property   1 Burroughs Commons NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 Creekside Apartments NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Hedstrom Manor Estates NAP NAP NAP NAP NAP NAP NAP NAP
33.00 Loan   2 Crescendo NM Self-Storage Portfolio                
33.01 Property   1 528 Armor Storage NAP NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 Northern Boulevard Storage NAP NAP NAP NAP NAP NAP NAP NAP
34.00 Loan   1 CityLine Havasu Storage NAP NAP NAP NAP NAP NAP NAP NAP
35.00 Loan   1 90 Manhattan Avenue NAP NAP NAP NAP NAP NAP NAP NAP
36.00 Loan   1 Egrets Landing Morgan Stanley 6,842 33.1% 5/1/2030 Pineridge Investments dba Homeland Investments 3,527 17.1% 2/28/2027
37.00 Loan 31 1 Perma-Pipe NAP NAP NAP NAP NAP NAP NAP NAP
38.00 Loan   1 Freedom Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
39.00 Loan   1 Dreamers Self Storage NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-18 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 Environmental Phase I Report Date Environmental Phase II Report Date
          23, 24     24 23, 24     24    
1.00 Loan 2, 32, 33 1 Burlingame Point NAP NAP NAP NAP NAP NAP NAP NAP 1/20/2021 NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio                    
2.01 Property   1 375 Kenyon Road NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.02 Property   1 1006 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.03 Property   1 1125 Vaughn Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.04 Property   1 261 Development Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/29/2021 NAP
2.05 Property   1 Graystone - Snowden Bridge NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.06 Property   1 1010 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.07 Property   1 Lot 11 NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.08 Property   1 40 Tyson Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/25/2021 NAP
2.09 Property   1 1020 Centerpoint Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.10 Property   1 75 Tyson Drive NAP NAP NAP NAP NAP NAP NAP NAP 3/29/2021 NAP
2.11 Property   1 1042 Fred White Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.12 Property   1 3516 South Military Highway NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.13 Property   1 104 Challenger Drive Dedicated Imaging 60,000 20.0% 12/31/2024 NAP NAP NAP NAP 3/26/2021 NAP
2.14 Property   1 1115 Vaughn Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/26/2021 NAP
2.15 Property   1 1335 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2021 NAP
2.16 Property   1 250 Hembree Park Drive Sprintcom, Inc. 17,550 18.6% 4/30/2023 Emser Tile 8,136 8.6% 1/31/2022 3/8/2021 NAP
2.17 Property   1 660 Hembree Parkway Hyperflite 5,400 5.7% 12/31/2023 NAP NAP NAP NAP 3/8/2021 NAP
2.18 Property   1 11820 Wills Road NAP NAP NAP NAP NAP NAP NAP NAP 3/5/2021 NAP
2.19 Property   1 1325 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2021 NAP
2.20 Property   1 11545 Wills Road NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2021 NAP
2.21 Property   1 1350 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2021 NAP
2.22 Property   1 1175 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
2.23 Property   1 1125 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
2.24 Property   1 1250 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
2.25 Property   1 11390 Old Roswell Road INP North America 6,030 12.7% 10/31/2024 AlzChem 4,861 10.2% 2/28/2025 3/9/2021 NAP
2.26 Property   1 1150 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
2.27 Property   1 1200 Northmeadow Parkway Sugarboo 8,719 13.8% 9/30/2021 Stewart R Browne Mfg 7,541 11.9% 2/29/2024 3/11/2021 NAP
2.28 Property   1 1100 Northmeadow Parkway Alpharetta Pediatrics 3,799 7.5% 5/31/2023 Halle Properties L.L.C 2,696 5.3% 11/30/2025 3/11/2021 NAP
2.29 Property   1 11810 Wills Road NAP NAP NAP NAP NAP NAP NAP NAP 3/5/2021 NAP
2.30 Property   1 1115 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2021 NAP
2.31 Property   1 1225 Northmeadow Parkway NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
2.32 Property   1 1400 Hembree Road NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
2.33 Property   1 11800 Wills Road NAP NAP NAP NAP NAP NAP NAP NAP 3/5/2021 NAP
3.00 Loan 2, 32, 33 1 Amazon Seattle NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
4.00 Loan 2, 31 1 iPark 84 Innovation Center Crepini 90,962 9.7% 5/31/2031 eMagin 62,673 6.7% 12/1/2030 4/9/2021 NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46                    
5.01 Property   1 Publix - Gulf Breeze NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
5.02 Property   1 GIANT Food Store - Dickson City NAP NAP NAP NAP NAP NAP NAP NAP 4/7/2021 NAP
5.03 Property   1 Fresenius Medical Care - Riverdale NAP NAP NAP NAP NAP NAP NAP NAP 2/19/2021 NAP
5.04 Property   1 CVS Pharmacy - Corpus Christi NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
5.05 Property   1 Walgreens - Hometown NAP NAP NAP NAP NAP NAP NAP NAP 3/3/2021 NAP
5.06 Property   1 Walgreens - Powder Springs NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
5.07 Property   1 Walgreens - Tulsa NAP NAP NAP NAP NAP NAP NAP NAP 4/7/2021 NAP
5.08 Property   1 CVS Pharmacy - Nashville NAP NAP NAP NAP NAP NAP NAP NAP 3/31/2021 NAP
5.09 Property   1 Fresenius Medical Care - Baton Rouge NAP NAP NAP NAP NAP NAP NAP NAP 4/5/2021 NAP
5.10 Property   1 PNC Bank - Milford NAP NAP NAP NAP NAP NAP NAP NAP 4/6/2021 NAP
5.11 Property   1 Dollar Tree - Meraux NAP NAP NAP NAP NAP NAP NAP NAP 3/16/2021 NAP
5.12 Property   1 Family Dollar - Lufkin NAP NAP NAP NAP NAP NAP NAP NAP 3/17/2021 NAP
5.13 Property   1 Dollar General - Converse NAP NAP NAP NAP NAP NAP NAP NAP 3/16/2021 NAP
5.14 Property   1 Dollar Tree - Fultondale NAP NAP NAP NAP NAP NAP NAP NAP 3/31/2021 NAP
5.15 Property   1 Dollar General - Anderson NAP NAP NAP NAP NAP NAP NAP NAP 3/30/2021 NAP
5.16 Property   1 Dollar Tree - Martins Ferry NAP NAP NAP NAP NAP NAP NAP NAP 2/1/2021 NAP
6.00 Loan 31 6 OmniMax Industrial Portfolio I                    
6.01 Property   1 OmniMax - Lancaster NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
6.02 Property   1 OmniMax - Feasterville NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
6.03 Property   1 OmniMax - Jacksonville NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
6.04 Property   1 OmniMax - Romoland NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
6.05 Property   1 OmniMax - Cleveland NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
6.06 Property   1 OmniMax - Waco NAP NAP NAP NAP NAP NAP NAP NAP 5/4/2021 NAP
7.00 Loan   4 Amsdell FL & GA Portfolio                    
7.01 Property   1 Compass Self Storage - Conyers NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP
7.02 Property   1 Compass Self Storage - Fairburn NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP
7.03 Property   1 Compass Self Storage - Tampa NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP
7.04 Property   1 Compass Self Storage - Whitsett NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP
8.00 Loan   1 1625 & 1747 North Market NAP NAP NAP NAP NAP NAP NAP NAP 1/29/2021 NAP
9.00 Loan 34 1 8111 Gatehouse Road Teksystems, Inc. 20,043 7.3% 4/30/2022 Tyson Child Daycare, LLC 6,740 2.4% 2/28/2025 2/11/2021 NAP
10.00 Loan   3 Performance Food Group                    
10.01 Property   1 920 Irwin Run Road NAP NAP NAP NAP NAP NAP NAP NAP 9/18/2020 NAP
10.02 Property   1 2085 East Michigan Avenue NAP NAP NAP NAP NAP NAP NAP NAP 9/18/2020 NAP
10.03 Property   1 1982 Commerce Circle NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2020 NAP
11.00 Loan   24 InCommercial Net Lease Portfolio #3                    
11.01 Property   1 Kohl’s Nicholasville NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.02 Property   1 Fresenius - Medical Center NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
11.03 Property   1 Walgreens - Greenville NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP
11.04 Property   1 Fresenius - Park Place NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
11.05 Property   1 Fresenius - Camden NAP NAP NAP NAP NAP NAP NAP NAP 3/12/2021 NAP
11.06 Property   1 Dollar General - Middleton NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.07 Property   1 Dollar General - Walnut NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.08 Property   1 Dollar General - Corbin NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2021 NAP
11.09 Property   1 Dollar General - Memphis NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2021 NAP
11.10 Property   1 Dollar General - Hazard NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.11 Property   1 Dollar General - Moscow NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP

 

A-1-19 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 Environmental Phase I Report Date Environmental Phase II Report Date
          23, 24     24 23, 24     24    
11.12 Property   1 Dollar General - Pineville NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.13 Property   1 Dollar General - Jeffersonville NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.14 Property   1 Dollar General - Irvine NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.15 Property   1 Dollar General - Judsonia NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.16 Property   1 Dollar General - Mooreville NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.17 Property   1 Dollar General - Williamsburg NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.18 Property   1 Dollar General - Yosemite NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2021 NAP
11.19 Property   1 Dollar General - Evening Shade NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.20 Property   1 Dollar General - Forrest City NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.21 Property   1 Dollar General - Hazel Green NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.22 Property   1 Dollar General - Morehead NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2021 NAP
11.23 Property   1 Dollar General - Pontotoc NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
11.24 Property   1 Dollar General - North Middleton NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
12.00 Loan   1 Rockland Center Michaels 24,096 9.6% 2/28/2030 Petsmart 22,560 9.0% 1/31/2024 3/3/2021 NAP
13.00 Loan 36 1 195 Church Cogstate 22,530 9.3% 2/14/2024 Neubert, Pepe & Monteith 17,952 7.4% 8/31/2031 3/22/2021 NAP
14.00 Loan   2 Montefiore Medical Center                    
14.01 Property   1 3 Odell Plaza NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2021 NAP
14.02 Property   1 3 Executive Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2021 NAP
15.00 Loan   1 154 Scott Avenue John Murry 4,800 4.3% 12/31/2022 Fast Action Inc. (Clearing Gallery) 4,400 3.9% MTM 4/6/2021 NAP
16.00 Loan 36 1 152 2nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2021 NAP
17.00 Loan 2, 30 1 JW Marriott Nashville NAP NAP NAP NAP NAP NAP NAP NAP 2/25/2020 NAP
18.00 Loan   1 Gardens Plaza Janney Montgomery 5,657 6.3% 12/31/2021 Jupiter Medical Center 5,627 6.3% 4/30/2027 4/12/2021 NAP
19.00 Loan   1 Carlsbad Commerce Center Sabre Sciences, Inc 7,160 4.9% 6/30/2025 ZIA KA, Inc 6,248 4.3% 11/30/2022 3/15/2021 NAP
20.00 Loan 34 1 Mission Courtyard Electrical Consultants 5,719 6.6% 8/31/2024 SBG Technology Solutions 5,159 6.0% 4/30/2023 4/9/2021 NAP
21.00 Loan 22 2 Techmer PM Portfolio                    
21.01 Property   1 18420 South Laurel Park Road NAP NAP NAP NAP NAP NAP NAP NAP 12/22/2020 NAP
21.02 Property 31 1 1 Quality Circle NAP NAP NAP NAP NAP NAP NAP NAP 12/22/2020 NAP
22.00 Loan   1 Florida International Plaza Borinquen Health Care Center 3,936 5.5% 9/30/2023 Burger King 3,097 4.3% 5/31/2024 2/1/2021 NAP
23.00 Loan   1 991 Willoughby Avenue NAP NAP NAP NAP NAP NAP NAP NAP 1/26/2021 NAP
24.00 Loan   1 42-09 47th Avenue NAP NAP NAP NAP NAP NAP NAP NAP 3/24/2021 NAP
25.00 Loan   4 B&B Multifamily Portfolio                    
25.01 Property   1 4415 3rd Avenue NAP NAP NAP NAP NAP NAP NAP NAP 4/5/2021 NAP
25.02 Property   1 104 Linden Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 4/5/2021 NAP
25.03 Property   1 1416 Saint Marks Avenue NAP NAP NAP NAP NAP NAP NAP NAP 4/5/2021 NAP
25.04 Property   1 4417 3rd Avenue NAP NAP NAP NAP NAP NAP NAP NAP 4/5/2021 NAP
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP 11/5/2020 NAP
27.00 Loan 2 1 141 Livingston NAP NAP NAP NAP NAP NAP NAP NAP 2/2/2021 NAP
28.00 Loan   1 33 West 17th Street Maestro QA 3,000 5.2% 10/31/2025 Grade Exchange 3,000 5.2% 1/31/2022 3/29/2021 NAP
29.00 Loan   1 BJ’s Philadelphia NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
30.00 Loan   1 43-09 40th Street NAP NAP NAP NAP NAP NAP NAP NAP 3/24/2021 NAP
31.00 Loan   1 East Empire Business Park Bend Research, Inc. 24,320 16.8% 1/31/2028 Entre Prises, USA, Inc. 21,800 15.1% 3/31/2026 3/29/2021 NAP
32.00 Loan   3 Burroughs Portfolio                    
32.01 Property   1 Burroughs Commons NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
32.02 Property   1 Creekside Apartments NAP NAP NAP NAP NAP NAP NAP NAP 3/12/2021 NAP
32.03 Property   1 Hedstrom Manor Estates NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
33.00 Loan   2 Crescendo NM Self-Storage Portfolio                    
33.01 Property   1 528 Armor Storage NAP NAP NAP NAP NAP NAP NAP NAP 2/11/2021 NAP
33.02 Property   1 Northern Boulevard Storage NAP NAP NAP NAP NAP NAP NAP NAP 2/11/2021 NAP
34.00 Loan   1 CityLine Havasu Storage NAP NAP NAP NAP NAP NAP NAP NAP 3/16/2021 NAP
35.00 Loan   1 90 Manhattan Avenue NAP NAP NAP NAP NAP NAP NAP NAP 3/31/2021 NAP
36.00 Loan   1 Egrets Landing NewFirst National Bank 3,249 15.7% 2/28/2030 NAP NAP NAP NAP 2/24/2021 NAP
37.00 Loan 31 1 Perma-Pipe NAP NAP NAP NAP NAP NAP NAP NAP 3/19/2021 NAP
38.00 Loan   1 Freedom Self Storage NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2021 NAP
39.00 Loan   1 Dreamers Self Storage NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2021 NAP

 

A-1-20 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
                  20 21 21       28, 29
1.00 Loan 2, 32, 33 1 Burlingame Point 1/20/2021 12/24/2020 10% Yes - AE Fee NAP NAP NAP NAP 0 Springing
2.00 Loan 2, 32 33 Equus Industrial Portfolio                   0 Springing
2.01 Property   1 375 Kenyon Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.02 Property   1 1006 Centerpoint Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.03 Property   1 1125 Vaughn Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.04 Property   1 261 Development Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.05 Property   1 Graystone - Snowden Bridge 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.06 Property   1 1010 Centerpoint Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.07 Property   1 Lot 11 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.08 Property   1 40 Tyson Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.09 Property   1 1020 Centerpoint Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.10 Property   1 75 Tyson Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.11 Property   1 1042 Fred White Boulevard 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.12 Property   1 3516 South Military Highway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.13 Property   1 104 Challenger Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.14 Property   1 1115 Vaughn Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.15 Property   1 1335 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.16 Property   1 250 Hembree Park Drive 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.17 Property   1 660 Hembree Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.18 Property   1 11820 Wills Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.19 Property   1 1325 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.20 Property   1 11545 Wills Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.21 Property   1 1350 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.22 Property   1 1175 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.23 Property   1 1125 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.24 Property   1 1250 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.25 Property   1 11390 Old Roswell Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.26 Property   1 1150 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.27 Property   1 1200 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.28 Property   1 1100 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.29 Property   1 11810 Wills Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.30 Property   1 1115 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.31 Property   1 1225 Northmeadow Parkway 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.32 Property   1 1400 Hembree Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
2.33 Property   1 11800 Wills Road 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
3.00 Loan 2, 32, 33 1 Amazon Seattle 3/11/2021 3/11/2021 11% No Fee NAP NAP NAP NAP 0 Springing
4.00 Loan 2, 31 1 iPark 84 Innovation Center 4/6/2021, 4/23/2021 NAP NAP No Fee / Leasehold 8/31/2116 None 1 No 174,216 34,843
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46                   87,415 43,707
5.01 Property   1 Publix - Gulf Breeze 3/19/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.02 Property   1 GIANT Food Store - Dickson City 4/7/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.03 Property   1 Fresenius Medical Care - Riverdale 2/22/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.04 Property   1 CVS Pharmacy - Corpus Christi 3/30/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.05 Property   1 Walgreens - Hometown 3/2/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.06 Property   1 Walgreens - Powder Springs 3/31/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.07 Property   1 Walgreens - Tulsa 4/7/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.08 Property   1 CVS Pharmacy - Nashville 3/31/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.09 Property   1 Fresenius Medical Care - Baton Rouge 4/5/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP    
5.10 Property   1 PNC Bank - Milford 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.11 Property   1 Dollar Tree - Meraux 3/16/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP    
5.12 Property   1 Family Dollar - Lufkin 3/17/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.13 Property   1 Dollar General - Converse 3/16/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.14 Property   1 Dollar Tree - Fultondale 3/31/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.15 Property   1 Dollar General - Anderson 3/30/2021 NAP NAP No Fee NAP NAP NAP NAP    
5.16 Property   1 Dollar Tree - Martins Ferry 1/29/2021 NAP NAP No Fee NAP NAP NAP NAP    
6.00 Loan 31 6 OmniMax Industrial Portfolio I                   0 Springing
6.01 Property   1 OmniMax - Lancaster 5/4/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP    
6.02 Property   1 OmniMax - Feasterville 5/4/2021 NAP NAP No Fee NAP NAP NAP NAP    
6.03 Property   1 OmniMax - Jacksonville 5/4/2021 NAP NAP No Fee NAP NAP NAP NAP    
6.04 Property   1 OmniMax - Romoland 5/4/2021 5/4/2021 13% Yes - A Fee NAP NAP NAP NAP    
6.05 Property   1 OmniMax - Cleveland 5/4/2021 NAP NAP No Fee NAP NAP NAP NAP    
6.06 Property   1 OmniMax - Waco 5/4/2021 NAP NAP No Fee NAP NAP NAP NAP    
7.00 Loan   4 Amsdell FL & GA Portfolio                   188,760 31,460
7.01 Property   1 Compass Self Storage - Conyers 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
7.02 Property   1 Compass Self Storage - Fairburn 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
7.03 Property   1 Compass Self Storage - Tampa 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
7.04 Property   1 Compass Self Storage - Whitsett 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
8.00 Loan   1 1625 & 1747 North Market 1/26/2021 1/28/2021 7% Yes - A99 Fee NAP NAP NAP NAP 151,070 50,357
9.00 Loan 34 1 8111 Gatehouse Road 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP 246,397 49,279
10.00 Loan   3 Performance Food Group                   0 Springing
10.01 Property   1 920 Irwin Run Road 9/18/2020 NAP NAP No Fee NAP NAP NAP NAP    
10.02 Property   1 2085 East Michigan Avenue 9/18/2020 NAP NAP No Fee NAP NAP NAP NAP    
10.03 Property   1 1982 Commerce Circle 9/28/2020 NAP NAP No Fee NAP NAP NAP NAP    
11.00 Loan   24 InCommercial Net Lease Portfolio #3                   136,246 19,464
11.01 Property   1 Kohl’s Nicholasville 3/18/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.02 Property   1 Fresenius - Medical Center 3/12/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.03 Property   1 Walgreens - Greenville 3/26/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.04 Property   1 Fresenius - Park Place 3/12/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.05 Property   1 Fresenius - Camden 3/12/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.06 Property   1 Dollar General - Middleton 3/18/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.07 Property   1 Dollar General - Walnut 3/26/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.08 Property   1 Dollar General - Corbin 3/22/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.09 Property   1 Dollar General - Memphis 3/23/2021 4/27/2021 4% No Fee NAP NAP NAP NAP    
11.10 Property   1 Dollar General - Hazard 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.11 Property   1 Dollar General - Moscow 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    

 

A-1-21 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
                  20 21 21       28, 29
11.12 Property   1 Dollar General - Pineville 3/24/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP    
11.13 Property   1 Dollar General - Jeffersonville 3/21/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.14 Property   1 Dollar General - Irvine 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.15 Property   1 Dollar General - Judsonia 3/23/2021 4/27/2021 2% No Fee NAP NAP NAP NAP    
11.16 Property   1 Dollar General - Mooreville 3/24/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.17 Property   1 Dollar General - Williamsburg 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.18 Property   1 Dollar General - Yosemite 3/22/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.19 Property   1 Dollar General - Evening Shade 3/24/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.20 Property   1 Dollar General - Forrest City 3/22/2021 4/27/2021 4% No Fee NAP NAP NAP NAP    
11.21 Property   1 Dollar General - Hazel Green 3/23/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.22 Property   1 Dollar General - Morehead 3/24/2021 NAP NAP Yes - A Fee NAP NAP NAP NAP    
11.23 Property   1 Dollar General - Pontotoc 3/24/2021 NAP NAP No Fee NAP NAP NAP NAP    
11.24 Property   1 Dollar General - North Middleton 3/19/2021 NAP NAP No Fee NAP NAP NAP NAP    
12.00 Loan   1 Rockland Center 3/3/2021 NAP NAP No Fee NAP NAP NAP NAP 1,171,373 130,153
13.00 Loan 36 1 195 Church 3/22/2021 NAP NAP No Fee NAP NAP NAP NAP 257,875 51,575
14.00 Loan   2 Montefiore Medical Center                   51,092 51,092
14.01 Property   1 3 Odell Plaza 2/25/2021 NAP NAP No Fee NAP NAP NAP NAP    
14.02 Property   1 3 Executive Boulevard 2/25/2021 NAP NAP No Fee NAP NAP NAP NAP    
15.00 Loan   1 154 Scott Avenue 4/5/2021 NAP NAP No Fee NAP NAP NAP NAP 149,053 29,811
16.00 Loan 36 1 152 2nd Avenue 3/30/2021 NAP NAP No Fee NAP NAP NAP NAP 181,305 36,261
17.00 Loan 2, 30 1 JW Marriott Nashville 2/26/2020 NAP NAP No Fee / Leasehold 3/6/2030 4, 10-year extension options 1 No 0 Springing
18.00 Loan   1 Gardens Plaza 4/8/2021 NAP NAP No Fee NAP NAP NAP NAP 159,423 39,856
19.00 Loan   1 Carlsbad Commerce Center 3/15/2021 3/15/2021 9% No Fee NAP NAP NAP NAP 11,978 11,978
20.00 Loan 34 1 Mission Courtyard 4/9/2021 4/8/2021 10% Yes - AE Fee NAP NAP NAP NAP 60,740 20,247
21.00 Loan 22 2 Techmer PM Portfolio                   0 Springing
21.01 Property   1 18420 South Laurel Park Road 12/23/2020 2/4/2021 10% No Fee NAP NAP NAP NAP    
21.02 Property 31 1 1 Quality Circle 12/23/2020 NAP NAP No Fee NAP NAP NAP NAP    
22.00 Loan   1 Florida International Plaza 1/29/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP 74,924 10,703
23.00 Loan   1 991 Willoughby Avenue 1/26/2021 NAP NAP No Fee NAP NAP NAP NAP 1,566 261
24.00 Loan   1 42-09 47th Avenue 3/24/2021 NAP NAP No Fee NAP NAP NAP NAP 47,216 47,216
25.00 Loan   4 B&B Multifamily Portfolio                   29,520 9,840
25.01 Property   1 4415 3rd Avenue 4/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
25.02 Property   1 104 Linden Boulevard 4/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
25.03 Property   1 1416 Saint Marks Avenue 4/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
25.04 Property   1 4417 3rd Avenue 4/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 11/6/2020 NAP NAP No Fee NAP NAP NAP NAP 0 Springing
27.00 Loan 2 1 141 Livingston 2/1/2021 NAP NAP No Fee NAP NAP NAP NAP 70,582 17,646
28.00 Loan   1 33 West 17th Street 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP 31,795 31,795
29.00 Loan   1 BJ’s Philadelphia 3/11/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing
30.00 Loan   1 43-09 40th Street 3/24/2021 NAP NAP No Fee NAP NAP NAP NAP 39,176 39,176
31.00 Loan   1 East Empire Business Park 3/29/2021 3/26/2021 2% No Fee NAP NAP NAP NAP 85,344 12,192
32.00 Loan   3 Burroughs Portfolio                   75,637 15,127
32.01 Property   1 Burroughs Commons 3/15/2021 NAP NAP No Fee NAP NAP NAP NAP    
32.02 Property   1 Creekside Apartments 3/15/2021 NAP NAP No Fee NAP NAP NAP NAP    
32.03 Property   1 Hedstrom Manor Estates 3/15/2021 NAP NAP No Fee NAP NAP NAP NAP    
33.00 Loan   2 Crescendo NM Self-Storage Portfolio                   10,124 5,062
33.01 Property   1 528 Armor Storage 3/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
33.02 Property   1 Northern Boulevard Storage 3/5/2021 NAP NAP No Fee NAP NAP NAP NAP    
34.00 Loan   1 CityLine Havasu Storage 3/15/2021 NAP NAP No Fee NAP NAP NAP NAP 9,348 3,116
35.00 Loan   1 90 Manhattan Avenue 3/31/2021 NAP NAP No Fee NAP NAP NAP NAP 2,061 2,061
36.00 Loan   1 Egrets Landing 2/26/2021 NAP NAP No Fee NAP NAP NAP NAP 34,852 6,970
37.00 Loan 31 1 Perma-Pipe 3/19/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing
38.00 Loan   1 Freedom Self Storage 3/11/2021 NAP NAP No Fee NAP NAP NAP NAP 11,875 2,375
39.00 Loan   1 Dreamers Self Storage 3/23/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP 12,325 2,465

 

A-1-22 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)
            28   28  
1.00 Loan 2, 32, 33 1 Burlingame Point 0 Springing 0 Springing 32,205
2.00 Loan 2, 32 33 Equus Industrial Portfolio 0 Springing 0 Springing 0
2.01 Property   1 375 Kenyon Road          
2.02 Property   1 1006 Centerpoint Drive          
2.03 Property   1 1125 Vaughn Parkway          
2.04 Property   1 261 Development Drive          
2.05 Property   1 Graystone - Snowden Bridge          
2.06 Property   1 1010 Centerpoint Drive          
2.07 Property   1 Lot 11          
2.08 Property   1 40 Tyson Drive          
2.09 Property   1 1020 Centerpoint Drive          
2.10 Property   1 75 Tyson Drive          
2.11 Property   1 1042 Fred White Boulevard          
2.12 Property   1 3516 South Military Highway          
2.13 Property   1 104 Challenger Drive          
2.14 Property   1 1115 Vaughn Parkway          
2.15 Property   1 1335 Northmeadow Parkway          
2.16 Property   1 250 Hembree Park Drive          
2.17 Property   1 660 Hembree Parkway          
2.18 Property   1 11820 Wills Road          
2.19 Property   1 1325 Northmeadow Parkway          
2.20 Property   1 11545 Wills Road          
2.21 Property   1 1350 Northmeadow Parkway          
2.22 Property   1 1175 Northmeadow Parkway          
2.23 Property   1 1125 Northmeadow Parkway          
2.24 Property   1 1250 Northmeadow Parkway          
2.25 Property   1 11390 Old Roswell Road          
2.26 Property   1 1150 Northmeadow Parkway          
2.27 Property   1 1200 Northmeadow Parkway          
2.28 Property   1 1100 Northmeadow Parkway          
2.29 Property   1 11810 Wills Road          
2.30 Property   1 1115 Northmeadow Parkway          
2.31 Property   1 1225 Northmeadow Parkway          
2.32 Property   1 1400 Hembree Road          
2.33 Property   1 11800 Wills Road          
3.00 Loan 2, 32, 33 1 Amazon Seattle 0 Springing 0 Springing 0
4.00 Loan 2, 31 1 iPark 84 Innovation Center 0 Springing 782,761 15,639 0
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 0 Springing 807,585 2,550 0
5.01 Property   1 Publix - Gulf Breeze          
5.02 Property   1 GIANT Food Store - Dickson City          
5.03 Property   1 Fresenius Medical Care - Riverdale          
5.04 Property   1 CVS Pharmacy - Corpus Christi          
5.05 Property   1 Walgreens - Hometown          
5.06 Property   1 Walgreens - Powder Springs          
5.07 Property   1 Walgreens - Tulsa          
5.08 Property   1 CVS Pharmacy - Nashville          
5.09 Property   1 Fresenius Medical Care - Baton Rouge          
5.10 Property   1 PNC Bank - Milford          
5.11 Property   1 Dollar Tree - Meraux          
5.12 Property   1 Family Dollar - Lufkin          
5.13 Property   1 Dollar General - Converse          
5.14 Property   1 Dollar Tree - Fultondale          
5.15 Property   1 Dollar General - Anderson          
5.16 Property   1 Dollar Tree - Martins Ferry          
6.00 Loan 31 6 OmniMax Industrial Portfolio I 0 Springing 0 Springing 0
6.01 Property   1 OmniMax - Lancaster          
6.02 Property   1 OmniMax - Feasterville          
6.03 Property   1 OmniMax - Jacksonville          
6.04 Property   1 OmniMax - Romoland          
6.05 Property   1 OmniMax - Cleveland          
6.06 Property   1 OmniMax - Waco          
7.00 Loan   4 Amsdell FL & GA Portfolio 0 Springing 0 4,148 0
7.01 Property   1 Compass Self Storage - Conyers          
7.02 Property   1 Compass Self Storage - Fairburn          
7.03 Property   1 Compass Self Storage - Tampa          
7.04 Property   1 Compass Self Storage - Whitsett          
8.00 Loan   1 1625 & 1747 North Market 3,283 821 0 5,256 0
9.00 Loan 34 1 8111 Gatehouse Road 12,723 6,362 0 5,745 0
10.00 Loan   3 Performance Food Group 0 Springing 0 Springing 137,628
10.01 Property   1 920 Irwin Run Road          
10.02 Property   1 2085 East Michigan Avenue          
10.03 Property   1 1982 Commerce Circle          
11.00 Loan   24 InCommercial Net Lease Portfolio #3 7,734 2,578 327,457 Springing 0
11.01 Property   1 Kohl’s Nicholasville          
11.02 Property   1 Fresenius - Medical Center          
11.03 Property   1 Walgreens - Greenville          
11.04 Property   1 Fresenius - Park Place          
11.05 Property   1 Fresenius - Camden          
11.06 Property   1 Dollar General - Middleton          
11.07 Property   1 Dollar General - Walnut          
11.08 Property   1 Dollar General - Corbin          
11.09 Property   1 Dollar General - Memphis          
11.10 Property   1 Dollar General - Hazard          
11.11 Property   1 Dollar General - Moscow          

 

A-1-23 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)
            28   28  
11.12 Property   1 Dollar General - Pineville          
11.13 Property   1 Dollar General - Jeffersonville          
11.14 Property   1 Dollar General - Irvine          
11.15 Property   1 Dollar General - Judsonia          
11.16 Property   1 Dollar General - Mooreville          
11.17 Property   1 Dollar General - Williamsburg          
11.18 Property   1 Dollar General - Yosemite          
11.19 Property   1 Dollar General - Evening Shade          
11.20 Property   1 Dollar General - Forrest City          
11.21 Property   1 Dollar General - Hazel Green          
11.22 Property   1 Dollar General - Morehead          
11.23 Property   1 Dollar General - Pontotoc          
11.24 Property   1 Dollar General - North Middleton          
12.00 Loan   1 Rockland Center 0 Springing 3,142 3,142 75,406
13.00 Loan 36 1 195 Church 5,530 5,530 4,060 4,060 100,000
14.00 Loan   2 Montefiore Medical Center 0 Springing 0 2,177 0
14.01 Property   1 3 Odell Plaza          
14.02 Property   1 3 Executive Boulevard          
15.00 Loan   1 154 Scott Avenue 15,147 7,574 0 1,940 69,836
16.00 Loan 36 1 152 2nd Avenue 0 Springing 582 582 0
17.00 Loan 2, 30 1 JW Marriott Nashville 0 Springing 1,875,692 (i) for the payment dates through and including July 2023, 3% of Gross Revenues for the prior calendar month and (ii) thereafter, 4% of Gross Revenues for the prior calendar month 0
18.00 Loan   1 Gardens Plaza 0 Springing 1,568 1,568 94,080
19.00 Loan   1 Carlsbad Commerce Center 0 Springing 183,400 Springing 75,000
20.00 Loan 34 1 Mission Courtyard 0 Springing 750,000 Springing 200,000
21.00 Loan 22 2 Techmer PM Portfolio 0 Springing 0 Springing 53,486
21.01 Property   1 18420 South Laurel Park Road          
21.02 Property 31 1 1 Quality Circle          
22.00 Loan   1 Florida International Plaza 1,765 883 0 1,496 53,847
23.00 Loan   1 991 Willoughby Avenue 8,970 1,794 0 820 49,200
24.00 Loan   1 42-09 47th Avenue 0 Springing 0 1,895 0
25.00 Loan   4 B&B Multifamily Portfolio 14,769 2,462 0 1,013 0
25.01 Property   1 4415 3rd Avenue          
25.02 Property   1 104 Linden Boulevard          
25.03 Property   1 1416 Saint Marks Avenue          
25.04 Property   1 4417 3rd Avenue          
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 0 Springing 0 0 0
27.00 Loan 2 1 141 Livingston 0 Springing 0 Springing 0
28.00 Loan   1 33 West 17th Street 0 Springing 0 1,198 0
29.00 Loan   1 BJ’s Philadelphia 0 Springing 0 Springing 0
30.00 Loan   1 43-09 40th Street 0 Springing 0 2,314 0
31.00 Loan   1 East Empire Business Park 0 Springing 0 1,279 61,400
32.00 Loan   3 Burroughs Portfolio 0 Springing 0 1,438 0
32.01 Property   1 Burroughs Commons          
32.02 Property   1 Creekside Apartments          
32.03 Property   1 Hedstrom Manor Estates          
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 3,366 842 0 1,353 32,463
33.01 Property   1 528 Armor Storage          
33.02 Property   1 Northern Boulevard Storage          
34.00 Loan   1 CityLine Havasu Storage 0 Springing 188,110 1,110 0
35.00 Loan   1 90 Manhattan Avenue 2,520 630 0 168 0
36.00 Loan   1 Egrets Landing 18,934 2,331 0 345 0
37.00 Loan 31 1 Perma-Pipe 0 Springing 0 Springing 0
38.00 Loan   1 Freedom Self Storage 0 Springing 0 524 0
39.00 Loan   1 Dreamers Self Storage 0 Springing 18,762 204 0

 

A-1-24 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
            28 29   28     28
1.00 Loan 2, 32, 33 1 Burlingame Point 0 Springing 0 0 0 0 0 122,730,124 Springing
2.00 Loan 2, 32 33 Equus Industrial Portfolio 0 Springing 7,151,732 0 0 0 0 21,697,043 Springing
2.01 Property   1 375 Kenyon Road                  
2.02 Property   1 1006 Centerpoint Drive                  
2.03 Property   1 1125 Vaughn Parkway                  
2.04 Property   1 261 Development Drive                  
2.05 Property   1 Graystone - Snowden Bridge                  
2.06 Property   1 1010 Centerpoint Drive                  
2.07 Property   1 Lot 11                  
2.08 Property   1 40 Tyson Drive                  
2.09 Property   1 1020 Centerpoint Drive                  
2.10 Property   1 75 Tyson Drive                  
2.11 Property   1 1042 Fred White Boulevard                  
2.12 Property   1 3516 South Military Highway                  
2.13 Property   1 104 Challenger Drive                  
2.14 Property   1 1115 Vaughn Parkway                  
2.15 Property   1 1335 Northmeadow Parkway                  
2.16 Property   1 250 Hembree Park Drive                  
2.17 Property   1 660 Hembree Parkway                  
2.18 Property   1 11820 Wills Road                  
2.19 Property   1 1325 Northmeadow Parkway                  
2.20 Property   1 11545 Wills Road                  
2.21 Property   1 1350 Northmeadow Parkway                  
2.22 Property   1 1175 Northmeadow Parkway                  
2.23 Property   1 1125 Northmeadow Parkway                  
2.24 Property   1 1250 Northmeadow Parkway                  
2.25 Property   1 11390 Old Roswell Road                  
2.26 Property   1 1150 Northmeadow Parkway                  
2.27 Property   1 1200 Northmeadow Parkway                  
2.28 Property   1 1100 Northmeadow Parkway                  
2.29 Property   1 11810 Wills Road                  
2.30 Property   1 1115 Northmeadow Parkway                  
2.31 Property   1 1225 Northmeadow Parkway                  
2.32 Property   1 1400 Hembree Road                  
2.33 Property   1 11800 Wills Road                  
3.00 Loan 2, 32, 33 1 Amazon Seattle 16,421,411 Springing 58,080,900 0 0 0 0 5,572,775 Springing
4.00 Loan 2, 31 1 iPark 84 Innovation Center 0 27,237 0 0 0 0 332,970 3,255,630 Springing
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 500,000 0 0 0 0 0 42,219 0 0
5.01 Property   1 Publix - Gulf Breeze                  
5.02 Property   1 GIANT Food Store - Dickson City                  
5.03 Property   1 Fresenius Medical Care - Riverdale                  
5.04 Property   1 CVS Pharmacy - Corpus Christi                  
5.05 Property   1 Walgreens - Hometown                  
5.06 Property   1 Walgreens - Powder Springs                  
5.07 Property   1 Walgreens - Tulsa                  
5.08 Property   1 CVS Pharmacy - Nashville                  
5.09 Property   1 Fresenius Medical Care - Baton Rouge                  
5.10 Property   1 PNC Bank - Milford                  
5.11 Property   1 Dollar Tree - Meraux                  
5.12 Property   1 Family Dollar - Lufkin                  
5.13 Property   1 Dollar General - Converse                  
5.14 Property   1 Dollar Tree - Fultondale                  
5.15 Property   1 Dollar General - Anderson                  
5.16 Property   1 Dollar Tree - Martins Ferry                  
6.00 Loan 31 6 OmniMax Industrial Portfolio I 0 Springing 0 0 0 0 0 0 0
6.01 Property   1 OmniMax - Lancaster                  
6.02 Property   1 OmniMax - Feasterville                  
6.03 Property   1 OmniMax - Jacksonville                  
6.04 Property   1 OmniMax - Romoland                  
6.05 Property   1 OmniMax - Cleveland                  
6.06 Property   1 OmniMax - Waco                  
7.00 Loan   4 Amsdell FL & GA Portfolio 0 0 0 0 0 0 0 0 0
7.01 Property   1 Compass Self Storage - Conyers                  
7.02 Property   1 Compass Self Storage - Fairburn                  
7.03 Property   1 Compass Self Storage - Tampa                  
7.04 Property   1 Compass Self Storage - Whitsett                  
8.00 Loan   1 1625 & 1747 North Market 0 32,770 1,892,232 0 0 0 10,750 0 0
9.00 Loan 34 1 8111 Gatehouse Road 1,853,111 34,468 1,240,853 0 0 0 0 4,131,666 0
10.00 Loan   3 Performance Food Group 0 Springing 183,762 0 0 0 0 0 Springing
10.01 Property   1 920 Irwin Run Road                  
10.02 Property   1 2085 East Michigan Avenue                  
10.03 Property   1 1982 Commerce Circle                  
11.00 Loan   24 InCommercial Net Lease Portfolio #3 0 Springing 0 0 0 0 19,436 0 0
11.01 Property   1 Kohl’s Nicholasville                  
11.02 Property   1 Fresenius - Medical Center                  
11.03 Property   1 Walgreens - Greenville                  
11.04 Property   1 Fresenius - Park Place                  
11.05 Property   1 Fresenius - Camden                  
11.06 Property   1 Dollar General - Middleton                  
11.07 Property   1 Dollar General - Walnut                  
11.08 Property   1 Dollar General - Corbin                  
11.09 Property   1 Dollar General - Memphis                  
11.10 Property   1 Dollar General - Hazard                  
11.11 Property   1 Dollar General - Moscow                  

 

A-1-25 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
            28 29   28     28
11.12 Property   1 Dollar General - Pineville                  
11.13 Property   1 Dollar General - Jeffersonville                  
11.14 Property   1 Dollar General - Irvine                  
11.15 Property   1 Dollar General - Judsonia                  
11.16 Property   1 Dollar General - Mooreville                  
11.17 Property   1 Dollar General - Williamsburg                  
11.18 Property   1 Dollar General - Yosemite                  
11.19 Property   1 Dollar General - Evening Shade                  
11.20 Property   1 Dollar General - Forrest City                  
11.21 Property   1 Dollar General - Hazel Green                  
11.22 Property   1 Dollar General - Morehead                  
11.23 Property   1 Dollar General - Pontotoc                  
11.24 Property   1 Dollar General - North Middleton                  
12.00 Loan   1 Rockland Center 0 Springing 502,704 0 0 0 0 0 0
13.00 Loan 36 1 195 Church 500,000 Springing 500,000 0 0 0 0 2,820,367 0
14.00 Loan   2 Montefiore Medical Center 0 0 0 0 0 0 54,913 1,209,625 0
14.01 Property   1 3 Odell Plaza                  
14.02 Property   1 3 Executive Boulevard                  
15.00 Loan   1 154 Scott Avenue 0 0 0 1,158,300 0 0 0 3,563,858 Springing
16.00 Loan 36 1 152 2nd Avenue 405 405 14,577 0 0 0 0 16,000 0
17.00 Loan 2, 30 1 JW Marriott Nashville 0 0 0 8,831,707 0 0 0 0 0
18.00 Loan   1 Gardens Plaza 1,100,000 Springing 1,100,000 0 0 0 0 0 0
19.00 Loan   1 Carlsbad Commerce Center 300,000 9,110 327,958 0 0 0 0 0 0
20.00 Loan 34 1 Mission Courtyard 625,000 Springing 432,895 0 0 0 0 0 0
21.00 Loan 22 2 Techmer PM Portfolio 0 Springing 95,977 0 0 0 0 0 Springing
21.01 Property   1 18420 South Laurel Park Road                  
21.02 Property 31 1 1 Quality Circle                  
22.00 Loan   1 Florida International Plaza 150,000 5,983 215,388 0 0 0 0 68,451 0
23.00 Loan   1 991 Willoughby Avenue 0 0 0 0 0 0 16,563 0 0
24.00 Loan   1 42-09 47th Avenue 0 0 0 0 0 0 5,625 0 0
25.00 Loan   4 B&B Multifamily Portfolio 0 125 0 0 0 0 12,100 1,061,864 0
25.01 Property   1 4415 3rd Avenue                  
25.02 Property   1 104 Linden Boulevard                  
25.03 Property   1 1416 Saint Marks Avenue                  
25.04 Property   1 4417 3rd Avenue                  
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee 0 0 0 0 0 0 0 0 0
27.00 Loan 2 1 141 Livingston 0 0 0 0 0 0 0 0 Springing
28.00 Loan   1 33 West 17th Street 200,000 Springing 200,000 0 0 0 0 0 0
29.00 Loan   1 BJ’s Philadelphia 0 Springing 0 0 0 0 0 0 Springing
30.00 Loan   1 43-09 40th Street 0 0 0 0 0 0 5,000 0 0
31.00 Loan   1 East Empire Business Park 0 3,649 175,149 0 0 0 10,781 0 0
32.00 Loan   3 Burroughs Portfolio 0 0 0 0 0 0 31,250 0 0
32.01 Property   1 Burroughs Commons                  
32.02 Property   1 Creekside Apartments                  
32.03 Property   1 Hedstrom Manor Estates                  
33.00 Loan   2 Crescendo NM Self-Storage Portfolio 0 0 0 0 0 0 0 0 0
33.01 Property   1 528 Armor Storage                  
33.02 Property   1 Northern Boulevard Storage                  
34.00 Loan   1 CityLine Havasu Storage 0 0 0 0 0 0 10,813 0 0
35.00 Loan   1 90 Manhattan Avenue 0 0 0 119,700 0 0 0 0 0
36.00 Loan   1 Egrets Landing 0 1,723 0 0 0 0 0 0 0
37.00 Loan 31 1 Perma-Pipe 0 Springing 0 0 0 0 0 0 0
38.00 Loan   1 Freedom Self Storage 0 0 0 0 0 0 6,188 0 0
39.00 Loan   1 Dreamers Self Storage 0 0 0 0 0 0 10,188 0 0

 

A-1-26 

 

 

BMARK 2021-B26

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
                 
1.00 Loan 2, 32, 33 1 Burlingame Point Unfunded Obligations Reserve (Upfront: $122,730,124.21), Ground Rent Reserve (Monthly: Springing) 0 0 NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio Earnout Reserve (Upfront: $18,819,523), Unfunded Obligations Reserve (Upfront: $2,877,520), PILOT Reserve (Monthly: Springing) 0 0 NAP
2.01 Property   1 375 Kenyon Road        
2.02 Property   1 1006 Centerpoint Drive        
2.03 Property   1 1125 Vaughn Parkway        
2.04 Property   1 261 Development Drive        
2.05 Property   1 Graystone - Snowden Bridge        
2.06 Property   1 1010 Centerpoint Drive        
2.07 Property   1 Lot 11        
2.08 Property   1 40 Tyson Drive        
2.09 Property   1 1020 Centerpoint Drive        
2.10 Property   1 75 Tyson Drive        
2.11 Property   1 1042 Fred White Boulevard        
2.12 Property   1 3516 South Military Highway        
2.13 Property   1 104 Challenger Drive        
2.14 Property   1 1115 Vaughn Parkway        
2.15 Property   1 1335 Northmeadow Parkway        
2.16 Property   1 250 Hembree Park Drive        
2.17 Property   1 660 Hembree Parkway        
2.18 Property   1 11820 Wills Road        
2.19 Property   1 1325 Northmeadow Parkway        
2.20 Property   1 11545 Wills Road        
2.21 Property   1 1350 Northmeadow Parkway        
2.22 Property   1 1175 Northmeadow Parkway        
2.23 Property   1 1125 Northmeadow Parkway        
2.24 Property   1 1250 Northmeadow Parkway        
2.25 Property   1 11390 Old Roswell Road        
2.26 Property   1 1150 Northmeadow Parkway        
2.27 Property   1 1200 Northmeadow Parkway        
2.28 Property   1 1100 Northmeadow Parkway        
2.29 Property   1 11810 Wills Road        
2.30 Property   1 1115 Northmeadow Parkway        
2.31 Property   1 1225 Northmeadow Parkway        
2.32 Property   1 1400 Hembree Road        
2.33 Property   1 11800 Wills Road        
3.00 Loan 2, 32, 33 1 Amazon Seattle Free Rent Reserve (Upfront: $5,572,775.41), Condominium Reserve (Monthly: Springing) 0 0 NAP
4.00 Loan 2, 31 1 iPark 84 Innovation Center IBM Reserve (Upfront: $2,468,130), Unfunded Obligations Reserve (Upfront: $687,500), Post Closing Obligations Reserve (Upfront: $100,000), Condominium Assessments Reserve (Monthly: Springing) 0 0 NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAP 0 0 NAP
5.01 Property   1 Publix - Gulf Breeze        
5.02 Property   1 GIANT Food Store - Dickson City        
5.03 Property   1 Fresenius Medical Care - Riverdale        
5.04 Property   1 CVS Pharmacy - Corpus Christi        
5.05 Property   1 Walgreens - Hometown        
5.06 Property   1 Walgreens - Powder Springs        
5.07 Property   1 Walgreens - Tulsa        
5.08 Property   1 CVS Pharmacy - Nashville        
5.09 Property   1 Fresenius Medical Care - Baton Rouge        
5.10 Property   1 PNC Bank - Milford        
5.11 Property   1 Dollar Tree - Meraux        
5.12 Property   1 Family Dollar - Lufkin        
5.13 Property   1 Dollar General - Converse        
5.14 Property   1 Dollar Tree - Fultondale        
5.15 Property   1 Dollar General - Anderson        
5.16 Property   1 Dollar Tree - Martins Ferry        
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAP 0 0 NAP
6.01 Property   1 OmniMax - Lancaster        
6.02 Property   1 OmniMax - Feasterville        
6.03 Property   1 OmniMax - Jacksonville        
6.04 Property   1 OmniMax - Romoland        
6.05 Property   1 OmniMax - Cleveland        
6.06 Property   1 OmniMax - Waco        
7.00 Loan   4 Amsdell FL & GA Portfolio NAP 0 0 NAP
7.01 Property   1 Compass Self Storage - Conyers        
7.02 Property   1 Compass Self Storage - Fairburn        
7.03 Property   1 Compass Self Storage - Tampa        
7.04 Property   1 Compass Self Storage - Whitsett        
8.00 Loan   1 1625 & 1747 North Market NAP 0 0 NAP
9.00 Loan 34 1 8111 Gatehouse Road Free Rent Reserve (Upfront: $2,502,955.08), USPS Rent Reserve (Upfront: $1,628,711); Lease Sweep Reserve (Monthly: Springing) 0 0 NAP
10.00 Loan   3 Performance Food Group Lease Sweep Reserve 0 0 NAP
10.01 Property   1 920 Irwin Run Road        
10.02 Property   1 2085 East Michigan Avenue        
10.03 Property   1 1982 Commerce Circle        
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAP 0 0 NAP
11.01 Property   1 Kohl’s Nicholasville        
11.02 Property   1 Fresenius - Medical Center        
11.03 Property   1 Walgreens - Greenville        
11.04 Property   1 Fresenius - Park Place        
11.05 Property   1 Fresenius - Camden        
11.06 Property   1 Dollar General - Middleton        
11.07 Property   1 Dollar General - Walnut        
11.08 Property   1 Dollar General - Corbin        
11.09 Property   1 Dollar General - Memphis        
11.10 Property   1 Dollar General - Hazard        
11.11 Property   1 Dollar General - Moscow        

 

A-1-27 

 

 

BMARK 2021-B26

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
                 
11.12 Property   1 Dollar General - Pineville        
11.13 Property   1 Dollar General - Jeffersonville        
11.14 Property   1 Dollar General - Irvine        
11.15 Property   1 Dollar General - Judsonia        
11.16 Property   1 Dollar General - Mooreville        
11.17 Property   1 Dollar General - Williamsburg        
11.18 Property   1 Dollar General - Yosemite        
11.19 Property   1 Dollar General - Evening Shade        
11.20 Property   1 Dollar General - Forrest City        
11.21 Property   1 Dollar General - Hazel Green        
11.22 Property   1 Dollar General - Morehead        
11.23 Property   1 Dollar General - Pontotoc        
11.24 Property   1 Dollar General - North Middleton        
12.00 Loan   1 Rockland Center NAP 0 0 NAP
13.00 Loan 36 1 195 Church Unfunded Obligations Reserve 0 0 NAP
14.00 Loan   2 Montefiore Medical Center Unfunded Obligations Reserve (809,625), Odell Roof Reserve (400,000) 0 0 NAP
14.01 Property   1 3 Odell Plaza        
14.02 Property   1 3 Executive Boulevard        
15.00 Loan   1 154 Scott Avenue Rooftop Rent Reserve (Upfront: $1,512,000); Rooftop Work Reserve (Upfront: $1,489,295); Gap Rent Reserve(Upfront: $378,000); ICAP Tax Reserve (Upfront: $184,563; Monthly: Springing) 0 0 NAP
16.00 Loan 36 1 152 2nd Avenue Free Rent Reserve 0 0 NAP
17.00 Loan 2, 30 1 JW Marriott Nashville NAP 0 0 NAP
18.00 Loan   1 Gardens Plaza NAP 0 0 NAP
19.00 Loan   1 Carlsbad Commerce Center NAP 0 0 NAP
20.00 Loan 34 1 Mission Courtyard NAP 0 0 NAP
21.00 Loan 22 2 Techmer PM Portfolio Lease Sweep Reserve 0 0 NAP
21.01 Property   1 18420 South Laurel Park Road        
21.02 Property 31 1 1 Quality Circle        
22.00 Loan   1 Florida International Plaza Gap Rent 0 0 NAP
23.00 Loan   1 991 Willoughby Avenue NAP 0 0 NAP
24.00 Loan   1 42-09 47th Avenue NAP 0 0 NAP
25.00 Loan   4 B&B Multifamily Portfolio 421a Property Tax Abatement Reserve ($1,040,000), Vacant Unit Reserve ($21,864) 0 0 NAP
25.01 Property   1 4415 3rd Avenue        
25.02 Property   1 104 Linden Boulevard        
25.03 Property   1 1416 Saint Marks Avenue        
25.04 Property   1 4417 3rd Avenue        
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP 0 0 NAP
27.00 Loan 2 1 141 Livingston Renewal Tenant Reserve 0 0 NAP
28.00 Loan   1 33 West 17th Street NAP 0 0 NAP
29.00 Loan   1 BJ’s Philadelphia Lease Sweep Reserve 0 0 NAP
30.00 Loan   1 43-09 40th Street NAP 0 0 NAP
31.00 Loan   1 East Empire Business Park NAP 0 0 NAP
32.00 Loan   3 Burroughs Portfolio NAP 0 0 NAP
32.01 Property   1 Burroughs Commons        
32.02 Property   1 Creekside Apartments        
32.03 Property   1 Hedstrom Manor Estates        
33.00 Loan   2 Crescendo NM Self-Storage Portfolio NAP 0 0 NAP
33.01 Property   1 528 Armor Storage        
33.02 Property   1 Northern Boulevard Storage        
34.00 Loan   1 CityLine Havasu Storage NAP 0 0 NAP
35.00 Loan   1 90 Manhattan Avenue NAP 0 0 NAP
36.00 Loan   1 Egrets Landing NAP 0 0 NAP
37.00 Loan 31 1 Perma-Pipe NAP 0 0 NAP
38.00 Loan   1 Freedom Self Storage NAP 0 0 NAP
39.00 Loan   1 Dreamers Self Storage NAP 0 0 NAP

 

A-1-28 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) 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
          10 11                    
1.00 Loan 2, 32, 33 1 Burlingame Point Hard Springing No Yes Yes No 96,000,000 284,000,000 723,892.33 968,588.33 240,000,000 3.01680%
2.00 Loan 2, 32 33 Equus Industrial Portfolio Hard Springing Yes No Yes Yes 95,000,000 138,012,900 289,631.25 488,996.45 154,000,000 4.07000%
2.01 Property   1 375 Kenyon Road                        
2.02 Property   1 1006 Centerpoint Drive                        
2.03 Property   1 1125 Vaughn Parkway                        
2.04 Property   1 261 Development Drive                        
2.05 Property   1 Graystone - Snowden Bridge                        
2.06 Property   1 1010 Centerpoint Drive                        
2.07 Property   1 Lot 11                        
2.08 Property   1 40 Tyson Drive                        
2.09 Property   1 1020 Centerpoint Drive                        
2.10 Property   1 75 Tyson Drive                        
2.11 Property   1 1042 Fred White Boulevard                        
2.12 Property   1 3516 South Military Highway                        
2.13 Property   1 104 Challenger Drive                        
2.14 Property   1 1115 Vaughn Parkway                        
2.15 Property   1 1335 Northmeadow Parkway                        
2.16 Property   1 250 Hembree Park Drive                        
2.17 Property   1 660 Hembree Parkway                        
2.18 Property   1 11820 Wills Road                        
2.19 Property   1 1325 Northmeadow Parkway                        
2.20 Property   1 11545 Wills Road                        
2.21 Property   1 1350 Northmeadow Parkway                        
2.22 Property   1 1175 Northmeadow Parkway                        
2.23 Property   1 1125 Northmeadow Parkway                        
2.24 Property   1 1250 Northmeadow Parkway                        
2.25 Property   1 11390 Old Roswell Road                        
2.26 Property   1 1150 Northmeadow Parkway                        
2.27 Property   1 1200 Northmeadow Parkway                        
2.28 Property   1 1100 Northmeadow Parkway                        
2.29 Property   1 11810 Wills Road                        
2.30 Property   1 1115 Northmeadow Parkway                        
2.31 Property   1 1225 Northmeadow Parkway                        
2.32 Property   1 1400 Hembree Road                        
2.33 Property   1 11800 Wills Road                        
3.00 Loan 2, 32, 33 1 Amazon Seattle Hard Springing Yes Yes Yes No 93,000,000 141,900,000 360,256.52 596,365.45 155,100,000 3.00483%
4.00 Loan 2, 31 1 iPark 84 Innovation Center Hard Springing Yes Yes Yes Yes 60,000,000 28,000,000 89,898.15 282,537.04 NAP NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Publix - Gulf Breeze                        
5.02 Property   1 GIANT Food Store - Dickson City                        
5.03 Property   1 Fresenius Medical Care - Riverdale                        
5.04 Property   1 CVS Pharmacy - Corpus Christi                        
5.05 Property   1 Walgreens - Hometown                        
5.06 Property   1 Walgreens - Powder Springs                        
5.07 Property   1 Walgreens - Tulsa                        
5.08 Property   1 CVS Pharmacy - Nashville                        
5.09 Property   1 Fresenius Medical Care - Baton Rouge                        
5.10 Property   1 PNC Bank - Milford                        
5.11 Property   1 Dollar Tree - Meraux                        
5.12 Property   1 Family Dollar - Lufkin                        
5.13 Property   1 Dollar General - Converse                        
5.14 Property   1 Dollar Tree - Fultondale                        
5.15 Property   1 Dollar General - Anderson                        
5.16 Property   1 Dollar Tree - Martins Ferry                        
6.00 Loan 31 6 OmniMax Industrial Portfolio I Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 OmniMax - Lancaster                        
6.02 Property   1 OmniMax - Feasterville                        
6.03 Property   1 OmniMax - Jacksonville                        
6.04 Property   1 OmniMax - Romoland                        
6.05 Property   1 OmniMax - Cleveland                        
6.06 Property   1 OmniMax - Waco                        
7.00 Loan   4 Amsdell FL & GA Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 Compass Self Storage - Conyers                        
7.02 Property   1 Compass Self Storage - Fairburn                        
7.03 Property   1 Compass Self Storage - Tampa                        
7.04 Property   1 Compass Self Storage - Whitsett                        
8.00 Loan   1 1625 & 1747 North Market Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
9.00 Loan 34 1 8111 Gatehouse Road Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
10.00 Loan   3 Performance Food Group Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 920 Irwin Run Road                        
10.02 Property   1 2085 East Michigan Avenue                        
10.03 Property   1 1982 Commerce Circle                        
11.00 Loan   24 InCommercial Net Lease Portfolio #3 Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Kohl’s Nicholasville                        
11.02 Property   1 Fresenius - Medical Center                        
11.03 Property   1 Walgreens - Greenville                        
11.04 Property   1 Fresenius - Park Place                        
11.05 Property   1 Fresenius - Camden                        
11.06 Property   1 Dollar General - Middleton                        
11.07 Property   1 Dollar General - Walnut                        
11.08 Property   1 Dollar General - Corbin                        
11.09 Property   1 Dollar General - Memphis                        
11.10 Property   1 Dollar General - Hazard                        
11.11 Property   1 Dollar General - Moscow                        

 

A-1-29 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) 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
          10 11                    
11.12 Property   1 Dollar General - Pineville                        
11.13 Property   1 Dollar General - Jeffersonville                        
11.14 Property   1 Dollar General - Irvine                        
11.15 Property   1 Dollar General - Judsonia                        
11.16 Property   1 Dollar General - Mooreville                        
11.17 Property   1 Dollar General - Williamsburg                        
11.18 Property   1 Dollar General - Yosemite                        
11.19 Property   1 Dollar General - Evening Shade                        
11.20 Property   1 Dollar General - Forrest City                        
11.21 Property   1 Dollar General - Hazel Green                        
11.22 Property   1 Dollar General - Morehead                        
11.23 Property   1 Dollar General - Pontotoc                        
11.24 Property   1 Dollar General - North Middleton                        
12.00 Loan   1 Rockland Center Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
13.00 Loan 36 1 195 Church Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
14.00 Loan   2 Montefiore Medical Center Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 3 Odell Plaza                        
14.02 Property   1 3 Executive Boulevard                        
15.00 Loan   1 154 Scott Avenue Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
16.00 Loan 36 1 152 2nd Avenue Soft Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 2, 30 1 JW Marriott Nashville Hard Springing Yes No Yes No 20,000,000 165,000,000 437,607.12 490,650.41 NAP NAP
18.00 Loan   1 Gardens Plaza Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
19.00 Loan   1 Carlsbad Commerce Center Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
20.00 Loan 34 1 Mission Courtyard Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
21.00 Loan 22 2 Techmer PM Portfolio Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
21.01 Property   1 18420 South Laurel Park Road                        
21.02 Property 31 1 1 Quality Circle                        
22.00 Loan   1 Florida International Plaza Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
23.00 Loan   1 991 Willoughby Avenue Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
24.00 Loan   1 42-09 47th Avenue Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
25.00 Loan   4 B&B Multifamily Portfolio Springing Springing No No No NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 4415 3rd Avenue                        
25.02 Property   1 104 Linden Boulevard                        
25.03 Property   1 1416 Saint Marks Avenue                        
25.04 Property   1 4417 3rd Avenue                        
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
27.00 Loan 2 1 141 Livingston Springing Springing Yes Yes Yes No 12,500,000 87,500,000 237,313.37 271,215.28 NAP NAP
28.00 Loan   1 33 West 17th Street Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
29.00 Loan   1 BJ’s Philadelphia Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
30.00 Loan   1 43-09 40th Street Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
31.00 Loan   1 East Empire Business Park Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
32.00 Loan   3 Burroughs Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 Burroughs Commons                        
32.02 Property   1 Creekside Apartments                        
32.03 Property   1 Hedstrom Manor Estates                        
33.00 Loan   2 Crescendo NM Self-Storage Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 528 Armor Storage                        
33.02 Property   1 Northern Boulevard Storage                        
34.00 Loan   1 CityLine Havasu Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
35.00 Loan   1 90 Manhattan Avenue Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
36.00 Loan   1 Egrets Landing Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
37.00 Loan 31 1 Perma-Pipe Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP
38.00 Loan   1 Freedom Self Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP
39.00 Loan   1 Dreamers Self Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP

 

A-1-30 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) 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)
                             
1.00 Loan 2, 32, 33 1 Burlingame Point 620,000,000 1,580,328.33 62.0% 2.89 8.9% 130,000,000 4.50000% 750,000,000 3,435,652.96 75.0% 1.33 7.4% No
2.00 Loan 2, 32 33 Equus Industrial Portfolio 387,012,900 1,018,567.51 62.9% 2.45 8.4% NAP NAP NAP NAP NAP NAP NAP No
2.01 Property   1 375 Kenyon Road                          
2.02 Property   1 1006 Centerpoint Drive                          
2.03 Property   1 1125 Vaughn Parkway                          
2.04 Property   1 261 Development Drive                          
2.05 Property   1 Graystone - Snowden Bridge                          
2.06 Property   1 1010 Centerpoint Drive                          
2.07 Property   1 Lot 11                          
2.08 Property   1 40 Tyson Drive                          
2.09 Property   1 1020 Centerpoint Drive                          
2.10 Property   1 75 Tyson Drive                          
2.11 Property   1 1042 Fred White Boulevard                          
2.12 Property   1 3516 South Military Highway                          
2.13 Property   1 104 Challenger Drive                          
2.14 Property   1 1115 Vaughn Parkway                          
2.15 Property   1 1335 Northmeadow Parkway                          
2.16 Property   1 250 Hembree Park Drive                          
2.17 Property   1 660 Hembree Parkway                          
2.18 Property   1 11820 Wills Road                          
2.19 Property   1 1325 Northmeadow Parkway                          
2.20 Property   1 11545 Wills Road                          
2.21 Property   1 1350 Northmeadow Parkway                          
2.22 Property   1 1175 Northmeadow Parkway                          
2.23 Property   1 1125 Northmeadow Parkway                          
2.24 Property   1 1250 Northmeadow Parkway                          
2.25 Property   1 11390 Old Roswell Road                          
2.26 Property   1 1150 Northmeadow Parkway                          
2.27 Property   1 1200 Northmeadow Parkway                          
2.28 Property   1 1100 Northmeadow Parkway                          
2.29 Property   1 11810 Wills Road                          
2.30 Property   1 1115 Northmeadow Parkway                          
2.31 Property   1 1225 Northmeadow Parkway                          
2.32 Property   1 1400 Hembree Road                          
2.33 Property   1 11800 Wills Road                          
3.00 Loan 2, 32, 33 1 Amazon Seattle 390,000,000 990,134.21 58.2% 2.57 7.9% 65,000,000 6.10000% 455,000,000 1,325,140.00 67.9% 1.92 6.8% No
4.00 Loan 2, 31 1 iPark 84 Innovation Center 88,000,000 282,537.04 58.5% 2.29 9.4% NAP NAP NAP NAP NAP NAP NAP No
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
5.01 Property   1 Publix - Gulf Breeze                          
5.02 Property   1 GIANT Food Store - Dickson City                          
5.03 Property   1 Fresenius Medical Care - Riverdale                          
5.04 Property   1 CVS Pharmacy - Corpus Christi                          
5.05 Property   1 Walgreens - Hometown                          
5.06 Property   1 Walgreens - Powder Springs                          
5.07 Property   1 Walgreens - Tulsa                          
5.08 Property   1 CVS Pharmacy - Nashville                          
5.09 Property   1 Fresenius Medical Care - Baton Rouge                          
5.10 Property   1 PNC Bank - Milford                          
5.11 Property   1 Dollar Tree - Meraux                          
5.12 Property   1 Family Dollar - Lufkin                          
5.13 Property   1 Dollar General - Converse                          
5.14 Property   1 Dollar Tree - Fultondale                          
5.15 Property   1 Dollar General - Anderson                          
5.16 Property   1 Dollar Tree - Martins Ferry                          
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
6.01 Property   1 OmniMax - Lancaster                          
6.02 Property   1 OmniMax - Feasterville                          
6.03 Property   1 OmniMax - Jacksonville                          
6.04 Property   1 OmniMax - Romoland                          
6.05 Property   1 OmniMax - Cleveland                          
6.06 Property   1 OmniMax - Waco                          
7.00 Loan   4 Amsdell FL & GA Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
7.01 Property   1 Compass Self Storage - Conyers                          
7.02 Property   1 Compass Self Storage - Fairburn                          
7.03 Property   1 Compass Self Storage - Tampa                          
7.04 Property   1 Compass Self Storage - Whitsett                          
8.00 Loan   1 1625 & 1747 North Market NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
9.00 Loan 34 1 8111 Gatehouse Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
10.00 Loan   3 Performance Food Group NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
10.01 Property   1 920 Irwin Run Road                          
10.02 Property   1 2085 East Michigan Avenue                          
10.03 Property   1 1982 Commerce Circle                          
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
11.01 Property   1 Kohl’s Nicholasville                          
11.02 Property   1 Fresenius - Medical Center                          
11.03 Property   1 Walgreens - Greenville                          
11.04 Property   1 Fresenius - Park Place                          
11.05 Property   1 Fresenius - Camden                          
11.06 Property   1 Dollar General - Middleton                          
11.07 Property   1 Dollar General - Walnut                          
11.08 Property   1 Dollar General - Corbin                          
11.09 Property   1 Dollar General - Memphis                          
11.10 Property   1 Dollar General - Hazard                          
11.11 Property   1 Dollar General - Moscow                          

 

A-1-31 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) 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)
                             
11.12 Property   1 Dollar General - Pineville                          
11.13 Property   1 Dollar General - Jeffersonville                          
11.14 Property   1 Dollar General - Irvine                          
11.15 Property   1 Dollar General - Judsonia                          
11.16 Property   1 Dollar General - Mooreville                          
11.17 Property   1 Dollar General - Williamsburg                          
11.18 Property   1 Dollar General - Yosemite                          
11.19 Property   1 Dollar General - Evening Shade                          
11.20 Property   1 Dollar General - Forrest City                          
11.21 Property   1 Dollar General - Hazel Green                          
11.22 Property   1 Dollar General - Morehead                          
11.23 Property   1 Dollar General - Pontotoc                          
11.24 Property   1 Dollar General - North Middleton                          
12.00 Loan   1 Rockland Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
13.00 Loan 36 1 195 Church NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14.00 Loan   2 Montefiore Medical Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14.01 Property   1 3 Odell Plaza                          
14.02 Property   1 3 Executive Boulevard                          
15.00 Loan   1 154 Scott Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
16.00 Loan 36 1 152 2nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
17.00 Loan 2, 30 1 JW Marriott Nashville 185,000,000 490,650.41 61.5% 4.17 15.3% NAP NAP NAP NAP NAP NAP NAP No
18.00 Loan   1 Gardens Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
19.00 Loan   1 Carlsbad Commerce Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
20.00 Loan 34 1 Mission Courtyard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
21.00 Loan 22 2 Techmer PM Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
21.01 Property   1 18420 South Laurel Park Road                          
21.02 Property 31 1 1 Quality Circle                          
22.00 Loan   1 Florida International Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
23.00 Loan   1 991 Willoughby Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
24.00 Loan   1 42-09 47th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25.00 Loan   4 B&B Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25.01 Property   1 4415 3rd Avenue                          
25.02 Property   1 104 Linden Boulevard                          
25.03 Property   1 1416 Saint Marks Avenue                          
25.04 Property   1 4417 3rd Avenue                          
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
27.00 Loan 2 1 141 Livingston 100,000,000 271,215.28 54.9% 2.52 8.9% NAP NAP NAP NAP NAP NAP NAP No
28.00 Loan   1 33 West 17th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
29.00 Loan   1 BJ’s Philadelphia NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30.00 Loan   1 43-09 40th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
31.00 Loan   1 East Empire Business Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32.00 Loan   3 Burroughs Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32.01 Property   1 Burroughs Commons                          
32.02 Property   1 Creekside Apartments                          
32.03 Property   1 Hedstrom Manor Estates                          
33.00 Loan   2 Crescendo NM Self-Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
33.01 Property   1 528 Armor Storage                          
33.02 Property   1 Northern Boulevard Storage                          
34.00 Loan   1 CityLine Havasu Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
35.00 Loan   1 90 Manhattan Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
36.00 Loan   1 Egrets Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
37.00 Loan 31 1 Perma-Pipe NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
38.00 Loan   1 Freedom Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
39.00 Loan   1 Dreamers Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No

 

A-1-32 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type
           
1.00 Loan 2, 32, 33 1 Burlingame Point NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio NAP
2.01 Property   1 375 Kenyon Road  
2.02 Property   1 1006 Centerpoint Drive  
2.03 Property   1 1125 Vaughn Parkway  
2.04 Property   1 261 Development Drive  
2.05 Property   1 Graystone - Snowden Bridge  
2.06 Property   1 1010 Centerpoint Drive  
2.07 Property   1 Lot 11  
2.08 Property   1 40 Tyson Drive  
2.09 Property   1 1020 Centerpoint Drive  
2.10 Property   1 75 Tyson Drive  
2.11 Property   1 1042 Fred White Boulevard  
2.12 Property   1 3516 South Military Highway  
2.13 Property   1 104 Challenger Drive  
2.14 Property   1 1115 Vaughn Parkway  
2.15 Property   1 1335 Northmeadow Parkway  
2.16 Property   1 250 Hembree Park Drive  
2.17 Property   1 660 Hembree Parkway  
2.18 Property   1 11820 Wills Road  
2.19 Property   1 1325 Northmeadow Parkway  
2.20 Property   1 11545 Wills Road  
2.21 Property   1 1350 Northmeadow Parkway  
2.22 Property   1 1175 Northmeadow Parkway  
2.23 Property   1 1125 Northmeadow Parkway  
2.24 Property   1 1250 Northmeadow Parkway  
2.25 Property   1 11390 Old Roswell Road  
2.26 Property   1 1150 Northmeadow Parkway  
2.27 Property   1 1200 Northmeadow Parkway  
2.28 Property   1 1100 Northmeadow Parkway  
2.29 Property   1 11810 Wills Road  
2.30 Property   1 1115 Northmeadow Parkway  
2.31 Property   1 1225 Northmeadow Parkway  
2.32 Property   1 1400 Hembree Road  
2.33 Property   1 11800 Wills Road  
3.00 Loan 2, 32, 33 1 Amazon Seattle NAP
4.00 Loan 2, 31 1 iPark 84 Innovation Center NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAP
5.01 Property   1 Publix - Gulf Breeze  
5.02 Property   1 GIANT Food Store - Dickson City  
5.03 Property   1 Fresenius Medical Care - Riverdale  
5.04 Property   1 CVS Pharmacy - Corpus Christi  
5.05 Property   1 Walgreens - Hometown  
5.06 Property   1 Walgreens - Powder Springs  
5.07 Property   1 Walgreens - Tulsa  
5.08 Property   1 CVS Pharmacy - Nashville  
5.09 Property   1 Fresenius Medical Care - Baton Rouge  
5.10 Property   1 PNC Bank - Milford  
5.11 Property   1 Dollar Tree - Meraux  
5.12 Property   1 Family Dollar - Lufkin  
5.13 Property   1 Dollar General - Converse  
5.14 Property   1 Dollar Tree - Fultondale  
5.15 Property   1 Dollar General - Anderson  
5.16 Property   1 Dollar Tree - Martins Ferry  
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAP
6.01 Property   1 OmniMax - Lancaster  
6.02 Property   1 OmniMax - Feasterville  
6.03 Property   1 OmniMax - Jacksonville  
6.04 Property   1 OmniMax - Romoland  
6.05 Property   1 OmniMax - Cleveland  
6.06 Property   1 OmniMax - Waco  
7.00 Loan   4 Amsdell FL & GA Portfolio NAP
7.01 Property   1 Compass Self Storage - Conyers  
7.02 Property   1 Compass Self Storage - Fairburn  
7.03 Property   1 Compass Self Storage - Tampa  
7.04 Property   1 Compass Self Storage - Whitsett  
8.00 Loan   1 1625 & 1747 North Market NAP
9.00 Loan 34 1 8111 Gatehouse Road Mezzanine (After 12 months after final securitization of the loan, Max Combined LTV of 65.0%, Min Combined DSCR of 3.40x, Min Combined DY of 10.50%; Intercreditor Agreement is required); Preferred Equity (After 12 months after final securitization of the loan, Max Combined LTV of 65.0%, Min Combined DSCR of 3.40x, Min Combined DY of 10.50%; Intercreditor Agreement is required)
10.00 Loan   3 Performance Food Group NAP
10.01 Property   1 920 Irwin Run Road  
10.02 Property   1 2085 East Michigan Avenue  
10.03 Property   1 1982 Commerce Circle  
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAP
11.01 Property   1 Kohl’s Nicholasville  
11.02 Property   1 Fresenius - Medical Center  
11.03 Property   1 Walgreens - Greenville  
11.04 Property   1 Fresenius - Park Place  
11.05 Property   1 Fresenius - Camden  
11.06 Property   1 Dollar General - Middleton  
11.07 Property   1 Dollar General - Walnut  
11.08 Property   1 Dollar General - Corbin  
11.09 Property   1 Dollar General - Memphis  
11.10 Property   1 Dollar General - Hazard  
11.11 Property   1 Dollar General - Moscow  

 

A-1-33 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type
           
11.12 Property   1 Dollar General - Pineville  
11.13 Property   1 Dollar General - Jeffersonville  
11.14 Property   1 Dollar General - Irvine  
11.15 Property   1 Dollar General - Judsonia  
11.16 Property   1 Dollar General - Mooreville  
11.17 Property   1 Dollar General - Williamsburg  
11.18 Property   1 Dollar General - Yosemite  
11.19 Property   1 Dollar General - Evening Shade  
11.20 Property   1 Dollar General - Forrest City  
11.21 Property   1 Dollar General - Hazel Green  
11.22 Property   1 Dollar General - Morehead  
11.23 Property   1 Dollar General - Pontotoc  
11.24 Property   1 Dollar General - North Middleton  
12.00 Loan   1 Rockland Center NAP
13.00 Loan 36 1 195 Church NAP
14.00 Loan   2 Montefiore Medical Center NAP
14.01 Property   1 3 Odell Plaza  
14.02 Property   1 3 Executive Boulevard  
15.00 Loan   1 154 Scott Avenue NAP
16.00 Loan 36 1 152 2nd Avenue NAP
17.00 Loan 2, 30 1 JW Marriott Nashville NAP
18.00 Loan   1 Gardens Plaza NAP
19.00 Loan   1 Carlsbad Commerce Center NAP
20.00 Loan 34 1 Mission Courtyard Mezzanine (Max Combined LTV of 67.7%, Min Combined DSCR of 3.05x, Min Combined DY of 10.6%; Intercreditor Agreement is required)
21.00 Loan 22 2 Techmer PM Portfolio NAP
21.01 Property   1 18420 South Laurel Park Road  
21.02 Property 31 1 1 Quality Circle  
22.00 Loan   1 Florida International Plaza NAP
23.00 Loan   1 991 Willoughby Avenue NAP
24.00 Loan   1 42-09 47th Avenue NAP
25.00 Loan   4 B&B Multifamily Portfolio NAP
25.01 Property   1 4415 3rd Avenue  
25.02 Property   1 104 Linden Boulevard  
25.03 Property   1 1416 Saint Marks Avenue  
25.04 Property   1 4417 3rd Avenue  
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP
27.00 Loan 2 1 141 Livingston NAP
28.00 Loan   1 33 West 17th Street NAP
29.00 Loan   1 BJ’s Philadelphia NAP
30.00 Loan   1 43-09 40th Street NAP
31.00 Loan   1 East Empire Business Park NAP
32.00 Loan   3 Burroughs Portfolio NAP
32.01 Property   1 Burroughs Commons  
32.02 Property   1 Creekside Apartments  
32.03 Property   1 Hedstrom Manor Estates  
33.00 Loan   2 Crescendo NM Self-Storage Portfolio NAP
33.01 Property   1 528 Armor Storage  
33.02 Property   1 Northern Boulevard Storage  
34.00 Loan   1 CityLine Havasu Storage NAP
35.00 Loan   1 90 Manhattan Avenue NAP
36.00 Loan   1 Egrets Landing NAP
37.00 Loan 31 1 Perma-Pipe NAP
38.00 Loan   1 Freedom Self Storage NAP
39.00 Loan   1 Dreamers Self Storage NAP

 

A-1-34 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
          27    
1.00 Loan 2, 32, 33 1 Burlingame Point Kylli Inc. Kylli Inc. No
2.00 Loan 2, 32 33 Equus Industrial Portfolio Southeast Industrial JV LLC Equus Capital Partners, Ltd. and AIG Global Real Estate Investment Corp. No
2.01 Property   1 375 Kenyon Road      
2.02 Property   1 1006 Centerpoint Drive      
2.03 Property   1 1125 Vaughn Parkway      
2.04 Property   1 261 Development Drive      
2.05 Property   1 Graystone - Snowden Bridge      
2.06 Property   1 1010 Centerpoint Drive      
2.07 Property   1 Lot 11      
2.08 Property   1 40 Tyson Drive      
2.09 Property   1 1020 Centerpoint Drive      
2.10 Property   1 75 Tyson Drive      
2.11 Property   1 1042 Fred White Boulevard      
2.12 Property   1 3516 South Military Highway      
2.13 Property   1 104 Challenger Drive      
2.14 Property   1 1115 Vaughn Parkway      
2.15 Property   1 1335 Northmeadow Parkway      
2.16 Property   1 250 Hembree Park Drive      
2.17 Property   1 660 Hembree Parkway      
2.18 Property   1 11820 Wills Road      
2.19 Property   1 1325 Northmeadow Parkway      
2.20 Property   1 11545 Wills Road      
2.21 Property   1 1350 Northmeadow Parkway      
2.22 Property   1 1175 Northmeadow Parkway      
2.23 Property   1 1125 Northmeadow Parkway      
2.24 Property   1 1250 Northmeadow Parkway      
2.25 Property   1 11390 Old Roswell Road      
2.26 Property   1 1150 Northmeadow Parkway      
2.27 Property   1 1200 Northmeadow Parkway      
2.28 Property   1 1100 Northmeadow Parkway      
2.29 Property   1 11810 Wills Road      
2.30 Property   1 1115 Northmeadow Parkway      
2.31 Property   1 1225 Northmeadow Parkway      
2.32 Property   1 1400 Hembree Road      
2.33 Property   1 11800 Wills Road      
3.00 Loan 2, 32, 33 1 Amazon Seattle KKR Real Estate Select Trust Inc. KKR Real Estate Select Trust Inc. No
4.00 Loan 2, 31 1 iPark 84 Innovation Center Joseph Cotter Joseph Cotter No
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 ExchangeRight Real Estate, LLC David Fisher, Joshua Ungerecht and Warren Thomas Yes
5.01 Property   1 Publix - Gulf Breeze      
5.02 Property   1 GIANT Food Store - Dickson City      
5.03 Property   1 Fresenius Medical Care - Riverdale      
5.04 Property   1 CVS Pharmacy - Corpus Christi      
5.05 Property   1 Walgreens - Hometown      
5.06 Property   1 Walgreens - Powder Springs      
5.07 Property   1 Walgreens - Tulsa      
5.08 Property   1 CVS Pharmacy - Nashville      
5.09 Property   1 Fresenius Medical Care - Baton Rouge      
5.10 Property   1 PNC Bank - Milford      
5.11 Property   1 Dollar Tree - Meraux      
5.12 Property   1 Family Dollar - Lufkin      
5.13 Property   1 Dollar General - Converse      
5.14 Property   1 Dollar Tree - Fultondale      
5.15 Property   1 Dollar General - Anderson      
5.16 Property   1 Dollar Tree - Martins Ferry      
6.00 Loan 31 6 OmniMax Industrial Portfolio I U.S. Realty Advisors, LLC USRA Net Lease IV Capital Corp. No
6.01 Property   1 OmniMax - Lancaster      
6.02 Property   1 OmniMax - Feasterville      
6.03 Property   1 OmniMax - Jacksonville      
6.04 Property   1 OmniMax - Romoland      
6.05 Property   1 OmniMax - Cleveland      
6.06 Property   1 OmniMax - Waco      
7.00 Loan   4 Amsdell FL & GA Portfolio Amsdell Group, LLC Robert J. Amsdell No
7.01 Property   1 Compass Self Storage - Conyers      
7.02 Property   1 Compass Self Storage - Fairburn      
7.03 Property   1 Compass Self Storage - Tampa      
7.04 Property   1 Compass Self Storage - Whitsett      
8.00 Loan   1 1625 & 1747 North Market Jayaprasad Vejendla and Rohit Kumar Jayaprasad Vejendla and Rohit Kumar No
9.00 Loan 34 1 8111 Gatehouse Road Michael Tabacinic, David Tessel and MTR Capital Group, LLC Michael Tabacinic, David Tessel and MTR Capital Group, LLC No
10.00 Loan   3 Performance Food Group New Mountain Net Lease Partners Corporation and New Mountain Net Lease Corporation New Mountain Net Lease Partners Corporation and New Mountain Net Lease Corporation No
10.01 Property   1 920 Irwin Run Road      
10.02 Property   1 2085 East Michigan Avenue      
10.03 Property   1 1982 Commerce Circle      
11.00 Loan   24 InCommercial Net Lease Portfolio #3 Erik Conrad Erik Conrad Yes
11.01 Property   1 Kohl’s Nicholasville      
11.02 Property   1 Fresenius - Medical Center      
11.03 Property   1 Walgreens - Greenville      
11.04 Property   1 Fresenius - Park Place      
11.05 Property   1 Fresenius - Camden      
11.06 Property   1 Dollar General - Middleton      
11.07 Property   1 Dollar General - Walnut      
11.08 Property   1 Dollar General - Corbin      
11.09 Property   1 Dollar General - Memphis      
11.10 Property   1 Dollar General - Hazard      
11.11 Property   1 Dollar General - Moscow      

 

A-1-35 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
          27    
11.12 Property   1 Dollar General - Pineville      
11.13 Property   1 Dollar General - Jeffersonville      
11.14 Property   1 Dollar General - Irvine      
11.15 Property   1 Dollar General - Judsonia      
11.16 Property   1 Dollar General - Mooreville      
11.17 Property   1 Dollar General - Williamsburg      
11.18 Property   1 Dollar General - Yosemite      
11.19 Property   1 Dollar General - Evening Shade      
11.20 Property   1 Dollar General - Forrest City      
11.21 Property   1 Dollar General - Hazel Green      
11.22 Property   1 Dollar General - Morehead      
11.23 Property   1 Dollar General - Pontotoc      
11.24 Property   1 Dollar General - North Middleton      
12.00 Loan   1 Rockland Center ACP Group NAP No
13.00 Loan 36 1 195 Church Paul Denz and KLP Enterprises, LLC Paul Denz No
14.00 Loan   2 Montefiore Medical Center Daniel Benedict, HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC and HGGP Capital XIV, LP Daniel Benedict, HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC and HGGP Capital XIV, LP No
14.01 Property   1 3 Odell Plaza      
14.02 Property   1 3 Executive Boulevard      
15.00 Loan   1 154 Scott Avenue Dawson Stellberger and One Fifty Four Holdings LLC Dawson Stellberger and One Fifty Four Holdings LLC No
16.00 Loan 36 1 152 2nd Avenue Terrence Lowenberg and Todd Cohen Terrence Lowenberg and Todd Cohen No
17.00 Loan 2, 30 1 JW Marriott Nashville Jacquelyn Soffer Jacquelyn Soffer No
18.00 Loan   1 Gardens Plaza Gregg Schenker, John Zirinsky and Earlin Investment L.P. Gregg Schenker, John Zirinsky and Earlin Investment L.P. No
19.00 Loan   1 Carlsbad Commerce Center Stephen M. Zotovich Stephen M. Zotovich No
20.00 Loan 34 1 Mission Courtyard Stephen M. Zotovich Stephen M. Zotovich No
21.00 Loan 22 2 Techmer PM Portfolio New Mountain Net Lease Partners Corporation New Mountain Net Lease Partners Corporation No
21.01 Property   1 18420 South Laurel Park Road      
21.02 Property 31 1 1 Quality Circle      
22.00 Loan   1 Florida International Plaza Irwin Sredni Irwin Sredni No
23.00 Loan   1 991 Willoughby Avenue Mordechai Halberstam Mordechai Halberstam No
24.00 Loan   1 42-09 47th Avenue Barry Rudofsky Barry Rudofsky No
25.00 Loan   4 B&B Multifamily Portfolio Israel Frankel Israel Frankel No
25.01 Property   1 4415 3rd Avenue      
25.02 Property   1 104 Linden Boulevard      
25.03 Property   1 1416 Saint Marks Avenue      
25.04 Property   1 4417 3rd Avenue      
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee Kawa Capital Partners LLC Kawa Capital Partners LLC No
27.00 Loan 2 1 141 Livingston Clipper Realty Inc. and Clipper Realty L.P. Clipper Realty Inc. and Clipper Realty L.P. No
28.00 Loan   1 33 West 17th Street Norman Kurlan Norman Kurlan No
29.00 Loan   1 BJ’s Philadelphia Jerald J. Angel, Susan M. Angel and Edward G. Baker Jerald J. Angel, Susan M. Angel and Edward G. Baker No
30.00 Loan   1 43-09 40th Street Barry Rudofsky Barry Rudofsky No
31.00 Loan   1 East Empire Business Park Kenneth Levy and Kenneth Levy, as trustee of the Levy Family Trust Dated February 18, 1983 Kenneth Levy and Kenneth Levy, as trustee of the Levy Family Trust Dated February 18, 1983 No
32.00 Loan   3 Burroughs Portfolio John E. Cerio John E. Cerio No
32.01 Property   1 Burroughs Commons      
32.02 Property   1 Creekside Apartments      
32.03 Property   1 Hedstrom Manor Estates      
33.00 Loan   2 Crescendo NM Self-Storage Portfolio Kenneth M. Pratt, Timothy E. Wright and Gregory J. Drennan Kenneth M. Pratt, Timothy E. Wright and Gregory J. Drennan No
33.01 Property   1 528 Armor Storage      
33.02 Property   1 Northern Boulevard Storage      
34.00 Loan   1 CityLine Havasu Storage George Thacker, Lawrence Charles Kaplan and Richard Schontz George Thacker, Lawrence Charles Kaplan and Richard Schontz No
35.00 Loan   1 90 Manhattan Avenue Joel Schwartz Joel Schwartz No
36.00 Loan   1 Egrets Landing Irfan Abji Irfan Abji No
37.00 Loan 31 1 Perma-Pipe Marvin Winkler Marvin Winkler No
38.00 Loan   1 Freedom Self Storage George Thacker, Lawrence Charles Kaplan and Richard Schontz George Thacker, Lawrence Charles Kaplan and Richard Schontz No
39.00 Loan   1 Dreamers Self Storage George Thacker, Lawrence Charles Kaplan and Richard Schontz George Thacker, Lawrence Charles Kaplan and Richard Schontz No

 

A-1-36 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($)
              35                
1.00 Loan 2, 32, 33 1 Burlingame Point No Refinance No 380,000,000 0 370,000,000 0 750,000,000 450,379,085 0 29,007,553 122,730,124
2.00 Loan 2, 32 33 Equus Industrial Portfolio No Acquisition   233,012,900 221,576,744 154,000,000 0 608,589,644 0 585,904,000 988,601 21,697,043
2.01 Property   1 375 Kenyon Road     No                  
2.02 Property   1 1006 Centerpoint Drive     No                  
2.03 Property   1 1125 Vaughn Parkway     No                  
2.04 Property   1 261 Development Drive     No                  
2.05 Property   1 Graystone - Snowden Bridge     Yes                  
2.06 Property   1 1010 Centerpoint Drive     No                  
2.07 Property   1 Lot 11     No                  
2.08 Property   1 40 Tyson Drive     No                  
2.09 Property   1 1020 Centerpoint Drive     No                  
2.10 Property   1 75 Tyson Drive     No                  
2.11 Property   1 1042 Fred White Boulevard     No                  
2.12 Property   1 3516 South Military Highway     No                  
2.13 Property   1 104 Challenger Drive     Yes                  
2.14 Property   1 1115 Vaughn Parkway     No                  
2.15 Property   1 1335 Northmeadow Parkway     No                  
2.16 Property   1 250 Hembree Park Drive     No                  
2.17 Property   1 660 Hembree Parkway     No                  
2.18 Property   1 11820 Wills Road     No                  
2.19 Property   1 1325 Northmeadow Parkway     No                  
2.20 Property   1 11545 Wills Road     No                  
2.21 Property   1 1350 Northmeadow Parkway     No                  
2.22 Property   1 1175 Northmeadow Parkway     No                  
2.23 Property   1 1125 Northmeadow Parkway     No                  
2.24 Property   1 1250 Northmeadow Parkway     No                  
2.25 Property   1 11390 Old Roswell Road     No                  
2.26 Property   1 1150 Northmeadow Parkway     No                  
2.27 Property   1 1200 Northmeadow Parkway     No                  
2.28 Property   1 1100 Northmeadow Parkway     No                  
2.29 Property   1 11810 Wills Road     No                  
2.30 Property   1 1115 Northmeadow Parkway     No                  
2.31 Property   1 1225 Northmeadow Parkway     No                  
2.32 Property   1 1400 Hembree Road     No                  
2.33 Property   1 11800 Wills Road     No                  
3.00 Loan 2, 32, 33 1 Amazon Seattle No Acquisition No 234,900,000 152,433,823 220,100,000 0 607,433,823 0 579,386,461 6,053,175 21,994,186
4.00 Loan 2, 31 1 iPark 84 Innovation Center No Refinance No 88,000,000 0 0 0 88,000,000 66,920,717 0 1,801,323 4,545,577
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 No Recapitalization   42,455,041 30,839,718 0 0 73,294,759 0 70,776,238 1,081,303 1,437,219
5.01 Property   1 Publix - Gulf Breeze     No                  
5.02 Property   1 GIANT Food Store - Dickson City     No                  
5.03 Property   1 Fresenius Medical Care - Riverdale     No                  
5.04 Property   1 CVS Pharmacy - Corpus Christi     No                  
5.05 Property   1 Walgreens - Hometown     No                  
5.06 Property   1 Walgreens - Powder Springs     No                  
5.07 Property   1 Walgreens - Tulsa     No                  
5.08 Property   1 CVS Pharmacy - Nashville     No                  
5.09 Property   1 Fresenius Medical Care - Baton Rouge     No                  
5.10 Property   1 PNC Bank - Milford     No                  
5.11 Property   1 Dollar Tree - Meraux     No                  
5.12 Property   1 Family Dollar - Lufkin     Yes                  
5.13 Property   1 Dollar General - Converse     No                  
5.14 Property   1 Dollar Tree - Fultondale     Yes                  
5.15 Property   1 Dollar General - Anderson     No                  
5.16 Property   1 Dollar Tree - Martins Ferry     No                  
6.00 Loan 31 6 OmniMax Industrial Portfolio I No Acquisition   42,346,743 23,922,958 0 360,707 66,630,409 0 65,148,835 1,481,574 0
6.01 Property   1 OmniMax - Lancaster     No                  
6.02 Property   1 OmniMax - Feasterville     No                  
6.03 Property   1 OmniMax - Jacksonville     No                  
6.04 Property   1 OmniMax - Romoland     No                  
6.05 Property   1 OmniMax - Cleveland     No                  
6.06 Property   1 OmniMax - Waco     No                  
7.00 Loan   4 Amsdell FL & GA Portfolio No Refinance   41,000,000 0 0 0 41,000,000 21,861,697 0 493,270 188,760
7.01 Property   1 Compass Self Storage - Conyers     No                  
7.02 Property   1 Compass Self Storage - Fairburn     No                  
7.03 Property   1 Compass Self Storage - Tampa     No                  
7.04 Property   1 Compass Self Storage - Whitsett     No                  
8.00 Loan   1 1625 & 1747 North Market No Acquisition No 39,100,000 19,205,316 0 359,280 58,664,595 0 57,500,000 999,492 165,103
9.00 Loan 34 1 8111 Gatehouse Road No Refinance No 37,200,000 1,170,827 0 0 38,370,827 31,495,783 0 631,147 6,243,897
10.00 Loan   3 Performance Food Group No Recapitalization   31,889,467 100,000 0 0 31,989,467 0 0 637,263 0
10.01 Property   1 920 Irwin Run Road     No                  
10.02 Property   1 2085 East Michigan Avenue     Yes                  
10.03 Property   1 1982 Commerce Circle     No                  
11.00 Loan   24 InCommercial Net Lease Portfolio #3 No Acquisition   30,000,000 18,767,402 0 255,487 49,022,889 0 47,355,052 1,176,964 490,873
11.01 Property   1 Kohl’s Nicholasville     No                  
11.02 Property   1 Fresenius - Medical Center     No                  
11.03 Property   1 Walgreens - Greenville     No                  
11.04 Property   1 Fresenius - Park Place     No                  
11.05 Property   1 Fresenius - Camden     No                  
11.06 Property   1 Dollar General - Middleton     No                  
11.07 Property   1 Dollar General - Walnut     No                  
11.08 Property   1 Dollar General - Corbin     No                  
11.09 Property   1 Dollar General - Memphis     No                  
11.10 Property   1 Dollar General - Hazard     Yes                  
11.11 Property   1 Dollar General - Moscow     No                  

 

A-1-37 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($)
              35                
11.12 Property   1 Dollar General - Pineville     No                  
11.13 Property   1 Dollar General - Jeffersonville     Yes                  
11.14 Property   1 Dollar General - Irvine     Yes                  
11.15 Property   1 Dollar General - Judsonia     No                  
11.16 Property   1 Dollar General - Mooreville     No                  
11.17 Property   1 Dollar General - Williamsburg     Yes                  
11.18 Property   1 Dollar General - Yosemite     No                  
11.19 Property   1 Dollar General - Evening Shade     No                  
11.20 Property   1 Dollar General - Forrest City     Yes                  
11.21 Property   1 Dollar General - Hazel Green     Yes                  
11.22 Property   1 Dollar General - Morehead     No                  
11.23 Property   1 Dollar General - Pontotoc     No                  
11.24 Property   1 Dollar General - North Middleton     No                  
12.00 Loan   1 Rockland Center No Refinance No 27,000,000 0 0 0 27,000,000 22,647,400 0 757,371 1,174,515
13.00 Loan 36 1 195 Church No Refinance No 25,000,000 0 0 0 25,000,000 19,573,366 0 404,043 3,587,832
14.00 Loan   2 Montefiore Medical Center Yes Acquisition   24,050,000 13,890,873 0 1,416,648 39,357,521 0 37,000,000 1,041,892 1,315,630
14.01 Property   1 3 Odell Plaza     No                  
14.02 Property   1 3 Executive Boulevard     No                  
15.00 Loan   1 154 Scott Avenue No Recapitalization Yes 22,000,000 0 0 0 22,000,000 0 0 1,392,185 4,886,358
16.00 Loan 36 1 152 2nd Avenue No Refinance No                  
17.00 Loan 2, 30 1 JW Marriott Nashville No Refinance No                  
18.00 Loan   1 Gardens Plaza No Acquisition No                  
19.00 Loan   1 Carlsbad Commerce Center No Refinance No                  
20.00 Loan 34 1 Mission Courtyard No Acquisition No                  
21.00 Loan 22 2 Techmer PM Portfolio No Recapitalization                    
21.01 Property   1 18420 South Laurel Park Road     No                  
21.02 Property 31 1 1 Quality Circle     No                  
22.00 Loan   1 Florida International Plaza No Refinance No                  
23.00 Loan   1 991 Willoughby Avenue No Refinance Yes                  
24.00 Loan   1 42-09 47th Avenue No Refinance No                  
25.00 Loan   4 B&B Multifamily Portfolio No Refinance                    
25.01 Property   1 4415 3rd Avenue     Yes                  
25.02 Property   1 104 Linden Boulevard     No                  
25.03 Property   1 1416 Saint Marks Avenue     Yes                  
25.04 Property   1 4417 3rd Avenue     Yes                  
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee No Refinance No                  
27.00 Loan 2 1 141 Livingston No Refinance No                  
28.00 Loan   1 33 West 17th Street No Refinance No                  
29.00 Loan   1 BJ’s Philadelphia Yes Refinance No                  
30.00 Loan   1 43-09 40th Street No Refinance Yes                  
31.00 Loan   1 East Empire Business Park No Refinance No                  
32.00 Loan   3 Burroughs Portfolio No Refinance                    
32.01 Property   1 Burroughs Commons     No                  
32.02 Property   1 Creekside Apartments     No                  
32.03 Property   1 Hedstrom Manor Estates     No                  
33.00 Loan   2 Crescendo NM Self-Storage Portfolio No Acquisition                    
33.01 Property   1 528 Armor Storage     No                  
33.02 Property   1 Northern Boulevard Storage     No                  
34.00 Loan   1 CityLine Havasu Storage No Acquisition No                  
35.00 Loan   1 90 Manhattan Avenue No Refinance No                  
36.00 Loan   1 Egrets Landing No Refinance No                  
37.00 Loan 31 1 Perma-Pipe No Acquisition No                  
38.00 Loan   1 Freedom Self Storage No Acquisition No                  
39.00 Loan   1 Dreamers Self Storage No Acquisition Yes                  

 

A-1-38 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($)
                                 
1.00 Loan 2, 32, 33 1 Burlingame Point 147,883,238 0 750,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio 0 0 608,589,644 NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 375 Kenyon Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 1006 Centerpoint Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 1125 Vaughn Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 261 Development Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Graystone - Snowden Bridge       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 1010 Centerpoint Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Lot 11       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 40 Tyson Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 1020 Centerpoint Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 75 Tyson Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 1042 Fred White Boulevard       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 3516 South Military Highway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 104 Challenger Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.14 Property   1 1115 Vaughn Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.15 Property   1 1335 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.16 Property   1 250 Hembree Park Drive       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.17 Property   1 660 Hembree Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.18 Property   1 11820 Wills Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.19 Property   1 1325 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.20 Property   1 11545 Wills Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.21 Property   1 1350 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.22 Property   1 1175 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.23 Property   1 1125 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.24 Property   1 1250 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.25 Property   1 11390 Old Roswell Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.26 Property   1 1150 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.27 Property   1 1200 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.28 Property   1 1100 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.29 Property   1 11810 Wills Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.30 Property   1 1115 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.31 Property   1 1225 Northmeadow Parkway       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.32 Property   1 1400 Hembree Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.33 Property   1 11800 Wills Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.00 Loan 2, 32, 33 1 Amazon Seattle 0 0 607,433,823 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.00 Loan 2, 31 1 iPark 84 Innovation Center 14,732,384 0 88,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 0 0 73,294,759 NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Publix - Gulf Breeze       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 GIANT Food Store - Dickson City       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Fresenius Medical Care - Riverdale       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 CVS Pharmacy - Corpus Christi       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 Walgreens - Hometown       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Walgreens - Powder Springs       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Walgreens - Tulsa       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy - Nashville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Fresenius Medical Care - Baton Rouge       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 PNC Bank - Milford       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 Dollar Tree - Meraux       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 Family Dollar - Lufkin       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 Dollar General - Converse       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 Dollar Tree - Fultondale       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 Dollar General - Anderson       NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 Dollar Tree - Martins Ferry       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.00 Loan 31 6 OmniMax Industrial Portfolio I 0 0 66,630,409 NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 OmniMax - Lancaster       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 OmniMax - Feasterville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 OmniMax - Jacksonville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.04 Property   1 OmniMax - Romoland       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 OmniMax - Cleveland       NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 OmniMax - Waco       NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.00 Loan   4 Amsdell FL & GA Portfolio 18,456,273 0 41,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 Compass Self Storage - Conyers       NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 Compass Self Storage - Fairburn       NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 Compass Self Storage - Tampa       NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 Compass Self Storage - Whitsett       NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.00 Loan   1 1625 & 1747 North Market 0 0 58,664,595 NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.00 Loan 34 1 8111 Gatehouse Road 0 0 38,370,827 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.00 Loan   3 Performance Food Group 31,352,204 0 31,989,467 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 920 Irwin Run Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 2085 East Michigan Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 1982 Commerce Circle       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.00 Loan   24 InCommercial Net Lease Portfolio #3 0 0 49,022,889 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Kohl’s Nicholasville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Fresenius - Medical Center       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 Walgreens - Greenville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 Fresenius - Park Place       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 Fresenius - Camden       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 Dollar General - Middleton       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.07 Property   1 Dollar General - Walnut       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.08 Property   1 Dollar General - Corbin       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.09 Property   1 Dollar General - Memphis       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.10 Property   1 Dollar General - Hazard       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.11 Property   1 Dollar General - Moscow       NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-39 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($)
                                 
11.12 Property   1 Dollar General - Pineville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.13 Property   1 Dollar General - Jeffersonville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.14 Property   1 Dollar General - Irvine       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.15 Property   1 Dollar General - Judsonia       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.16 Property   1 Dollar General - Mooreville       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.17 Property   1 Dollar General - Williamsburg       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.18 Property   1 Dollar General - Yosemite       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.19 Property   1 Dollar General - Evening Shade       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.20 Property   1 Dollar General - Forrest City       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.21 Property   1 Dollar General - Hazel Green       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.22 Property   1 Dollar General - Morehead       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.23 Property   1 Dollar General - Pontotoc       NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.24 Property   1 Dollar General - North Middleton       NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.00 Loan   1 Rockland Center 2,420,714 0 27,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.00 Loan 36 1 195 Church 1,434,759 0 25,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.00 Loan   2 Montefiore Medical Center 0 0 39,357,521 NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 3 Odell Plaza       NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 3 Executive Boulevard       NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.00 Loan   1 154 Scott Avenue 1,721,457 14,000,000 22,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.00 Loan 36 1 152 2nd Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 2, 30 1 JW Marriott Nashville       7/1/2048 295.53 253.69 85.8% 211.99 39.10 18.4% 294.74 251.86
18.00 Loan   1 Gardens Plaza       NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.00 Loan   1 Carlsbad Commerce Center       NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.00 Loan 34 1 Mission Courtyard       NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.00 Loan 22 2 Techmer PM Portfolio       NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.01 Property   1 18420 South Laurel Park Road       NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.02 Property 31 1 1 Quality Circle       NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.00 Loan   1 Florida International Plaza       NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.00 Loan   1 991 Willoughby Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.00 Loan   1 42-09 47th Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.00 Loan   4 B&B Multifamily Portfolio       NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 4415 3rd Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 104 Linden Boulevard       NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.03 Property   1 1416 Saint Marks Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.04 Property   1 4417 3rd Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee       NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.00 Loan 2 1 141 Livingston       NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.00 Loan   1 33 West 17th Street       NAP NAP NAP NAP NAP NAP NAP NAP NAP
29.00 Loan   1 BJ’s Philadelphia       NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.00 Loan   1 43-09 40th Street       NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.00 Loan   1 East Empire Business Park       NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.00 Loan   3 Burroughs Portfolio       NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 Burroughs Commons       NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 Creekside Apartments       NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Hedstrom Manor Estates       NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.00 Loan   2 Crescendo NM Self-Storage Portfolio       NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 528 Armor Storage       NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 Northern Boulevard Storage       NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.00 Loan   1 CityLine Havasu Storage       NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.00 Loan   1 90 Manhattan Avenue       NAP NAP NAP NAP NAP NAP NAP NAP NAP
36.00 Loan   1 Egrets Landing       NAP NAP NAP NAP NAP NAP NAP NAP NAP
37.00 Loan 31 1 Perma-Pipe       NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.00 Loan   1 Freedom Self Storage       NAP NAP NAP NAP NAP NAP NAP NAP NAP
39.00 Loan   1 Dreamers Self Storage       NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-40 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                 
1.00 Loan 2, 32, 33 1 Burlingame Point NAP NAP NAP NAP
2.00 Loan 2, 32 33 Equus Industrial Portfolio NAP NAP NAP NAP
2.01 Property   1 375 Kenyon Road NAP NAP NAP NAP
2.02 Property   1 1006 Centerpoint Drive NAP NAP NAP NAP
2.03 Property   1 1125 Vaughn Parkway NAP NAP NAP NAP
2.04 Property   1 261 Development Drive NAP NAP NAP NAP
2.05 Property   1 Graystone - Snowden Bridge NAP NAP NAP NAP
2.06 Property   1 1010 Centerpoint Drive NAP NAP NAP NAP
2.07 Property   1 Lot 11 NAP NAP NAP NAP
2.08 Property   1 40 Tyson Drive NAP NAP NAP NAP
2.09 Property   1 1020 Centerpoint Drive NAP NAP NAP NAP
2.10 Property   1 75 Tyson Drive NAP NAP NAP NAP
2.11 Property   1 1042 Fred White Boulevard NAP NAP NAP NAP
2.12 Property   1 3516 South Military Highway NAP NAP NAP NAP
2.13 Property   1 104 Challenger Drive NAP NAP NAP NAP
2.14 Property   1 1115 Vaughn Parkway NAP NAP NAP NAP
2.15 Property   1 1335 Northmeadow Parkway NAP NAP NAP NAP
2.16 Property   1 250 Hembree Park Drive NAP NAP NAP NAP
2.17 Property   1 660 Hembree Parkway NAP NAP NAP NAP
2.18 Property   1 11820 Wills Road NAP NAP NAP NAP
2.19 Property   1 1325 Northmeadow Parkway NAP NAP NAP NAP
2.20 Property   1 11545 Wills Road NAP NAP NAP NAP
2.21 Property   1 1350 Northmeadow Parkway NAP NAP NAP NAP
2.22 Property   1 1175 Northmeadow Parkway NAP NAP NAP NAP
2.23 Property   1 1125 Northmeadow Parkway NAP NAP NAP NAP
2.24 Property   1 1250 Northmeadow Parkway NAP NAP NAP NAP
2.25 Property   1 11390 Old Roswell Road NAP NAP NAP NAP
2.26 Property   1 1150 Northmeadow Parkway NAP NAP NAP NAP
2.27 Property   1 1200 Northmeadow Parkway NAP NAP NAP NAP
2.28 Property   1 1100 Northmeadow Parkway NAP NAP NAP NAP
2.29 Property   1 11810 Wills Road NAP NAP NAP NAP
2.30 Property   1 1115 Northmeadow Parkway NAP NAP NAP NAP
2.31 Property   1 1225 Northmeadow Parkway NAP NAP NAP NAP
2.32 Property   1 1400 Hembree Road NAP NAP NAP NAP
2.33 Property   1 11800 Wills Road NAP NAP NAP NAP
3.00 Loan 2, 32, 33 1 Amazon Seattle NAP NAP NAP NAP
4.00 Loan 2, 31 1 iPark 84 Innovation Center NAP NAP NAP NAP
5.00 Loan 31 16 ExchangeRight Net Leased Portfolio #46 NAP NAP NAP NAP
5.01 Property   1 Publix - Gulf Breeze NAP NAP NAP NAP
5.02 Property   1 GIANT Food Store - Dickson City NAP NAP NAP NAP
5.03 Property   1 Fresenius Medical Care - Riverdale NAP NAP NAP NAP
5.04 Property   1 CVS Pharmacy - Corpus Christi NAP NAP NAP NAP
5.05 Property   1 Walgreens - Hometown NAP NAP NAP NAP
5.06 Property   1 Walgreens - Powder Springs NAP NAP NAP NAP
5.07 Property   1 Walgreens - Tulsa NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy - Nashville NAP NAP NAP NAP
5.09 Property   1 Fresenius Medical Care - Baton Rouge NAP NAP NAP NAP
5.10 Property   1 PNC Bank - Milford NAP NAP NAP NAP
5.11 Property   1 Dollar Tree - Meraux NAP NAP NAP NAP
5.12 Property   1 Family Dollar - Lufkin NAP NAP NAP NAP
5.13 Property   1 Dollar General - Converse NAP NAP NAP NAP
5.14 Property   1 Dollar Tree - Fultondale NAP NAP NAP NAP
5.15 Property   1 Dollar General - Anderson NAP NAP NAP NAP
5.16 Property   1 Dollar Tree - Martins Ferry NAP NAP NAP NAP
6.00 Loan 31 6 OmniMax Industrial Portfolio I NAP NAP NAP NAP
6.01 Property   1 OmniMax - Lancaster NAP NAP NAP NAP
6.02 Property   1 OmniMax - Feasterville NAP NAP NAP NAP
6.03 Property   1 OmniMax - Jacksonville NAP NAP NAP NAP
6.04 Property   1 OmniMax - Romoland NAP NAP NAP NAP
6.05 Property   1 OmniMax - Cleveland NAP NAP NAP NAP
6.06 Property   1 OmniMax - Waco NAP NAP NAP NAP
7.00 Loan   4 Amsdell FL & GA Portfolio NAP NAP NAP NAP
7.01 Property   1 Compass Self Storage - Conyers NAP NAP NAP NAP
7.02 Property   1 Compass Self Storage - Fairburn NAP NAP NAP NAP
7.03 Property   1 Compass Self Storage - Tampa NAP NAP NAP NAP
7.04 Property   1 Compass Self Storage - Whitsett NAP NAP NAP NAP
8.00 Loan   1 1625 & 1747 North Market NAP NAP NAP NAP
9.00 Loan 34 1 8111 Gatehouse Road NAP NAP NAP NAP
10.00 Loan   3 Performance Food Group NAP NAP NAP NAP
10.01 Property   1 920 Irwin Run Road NAP NAP NAP NAP
10.02 Property   1 2085 East Michigan Avenue NAP NAP NAP NAP
10.03 Property   1 1982 Commerce Circle NAP NAP NAP NAP
11.00 Loan   24 InCommercial Net Lease Portfolio #3 NAP NAP NAP NAP
11.01 Property   1 Kohl’s Nicholasville NAP NAP NAP NAP
11.02 Property   1 Fresenius - Medical Center NAP NAP NAP NAP
11.03 Property   1 Walgreens - Greenville NAP NAP NAP NAP
11.04 Property   1 Fresenius - Park Place NAP NAP NAP NAP
11.05 Property   1 Fresenius - Camden NAP NAP NAP NAP
11.06 Property   1 Dollar General - Middleton NAP NAP NAP NAP
11.07 Property   1 Dollar General - Walnut NAP NAP NAP NAP
11.08 Property   1 Dollar General - Corbin NAP NAP NAP NAP
11.09 Property   1 Dollar General - Memphis NAP NAP NAP NAP
11.10 Property   1 Dollar General - Hazard NAP NAP NAP NAP
11.11 Property   1 Dollar General - Moscow NAP NAP NAP NAP

 

A-1-41 

 

 

BMARK 2021-B26

Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                 
11.12 Property   1 Dollar General - Pineville NAP NAP NAP NAP
11.13 Property   1 Dollar General - Jeffersonville NAP NAP NAP NAP
11.14 Property   1 Dollar General - Irvine NAP NAP NAP NAP
11.15 Property   1 Dollar General - Judsonia NAP NAP NAP NAP
11.16 Property   1 Dollar General - Mooreville NAP NAP NAP NAP
11.17 Property   1 Dollar General - Williamsburg NAP NAP NAP NAP
11.18 Property   1 Dollar General - Yosemite NAP NAP NAP NAP
11.19 Property   1 Dollar General - Evening Shade NAP NAP NAP NAP
11.20 Property   1 Dollar General - Forrest City NAP NAP NAP NAP
11.21 Property   1 Dollar General - Hazel Green NAP NAP NAP NAP
11.22 Property   1 Dollar General - Morehead NAP NAP NAP NAP
11.23 Property   1 Dollar General - Pontotoc NAP NAP NAP NAP
11.24 Property   1 Dollar General - North Middleton NAP NAP NAP NAP
12.00 Loan   1 Rockland Center NAP NAP NAP NAP
13.00 Loan 36 1 195 Church NAP NAP NAP NAP
14.00 Loan   2 Montefiore Medical Center NAP NAP NAP NAP
14.01 Property   1 3 Odell Plaza NAP NAP NAP NAP
14.02 Property   1 3 Executive Boulevard NAP NAP NAP NAP
15.00 Loan   1 154 Scott Avenue NAP NAP NAP NAP
16.00 Loan 36 1 152 2nd Avenue NAP NAP NAP NAP
17.00 Loan 2, 30 1 JW Marriott Nashville 85.5% NAV NAV NAV
18.00 Loan   1 Gardens Plaza NAP NAP NAP NAP
19.00 Loan   1 Carlsbad Commerce Center NAP NAP NAP NAP
20.00 Loan 34 1 Mission Courtyard NAP NAP NAP NAP
21.00 Loan 22 2 Techmer PM Portfolio NAP NAP NAP NAP
21.01 Property   1 18420 South Laurel Park Road NAP NAP NAP NAP
21.02 Property 31 1 1 Quality Circle NAP NAP NAP NAP
22.00 Loan   1 Florida International Plaza NAP NAP NAP NAP
23.00 Loan   1 991 Willoughby Avenue NAP NAP NAP NAP
24.00 Loan   1 42-09 47th Avenue NAP NAP NAP NAP
25.00 Loan   4 B&B Multifamily Portfolio NAP NAP NAP NAP
25.01 Property   1 4415 3rd Avenue NAP NAP NAP NAP
25.02 Property   1 104 Linden Boulevard NAP NAP NAP NAP
25.03 Property   1 1416 Saint Marks Avenue NAP NAP NAP NAP
25.04 Property   1 4417 3rd Avenue NAP NAP NAP NAP
26.00 Loan 16 1 Wyndham Kissimmee Celebration - Leased Fee NAP NAP NAP NAP
27.00 Loan 2 1 141 Livingston NAP NAP NAP NAP
28.00 Loan   1 33 West 17th Street NAP NAP NAP NAP
29.00 Loan   1 BJ’s Philadelphia NAP NAP NAP NAP
30.00 Loan   1 43-09 40th Street NAP NAP NAP NAP
31.00 Loan   1 East Empire Business Park NAP NAP NAP NAP
32.00 Loan   3 Burroughs Portfolio NAP NAP NAP NAP
32.01 Property   1 Burroughs Commons NAP NAP NAP NAP
32.02 Property   1 Creekside Apartments NAP NAP NAP NAP
32.03 Property   1 Hedstrom Manor Estates NAP NAP NAP NAP
33.00 Loan   2 Crescendo NM Self-Storage Portfolio NAP NAP NAP NAP
33.01 Property   1 528 Armor Storage NAP NAP NAP NAP
33.02 Property   1 Northern Boulevard Storage NAP NAP NAP NAP
34.00 Loan   1 CityLine Havasu Storage NAP NAP NAP NAP
35.00 Loan   1 90 Manhattan Avenue NAP NAP NAP NAP
36.00 Loan   1 Egrets Landing NAP NAP NAP NAP
37.00 Loan 31 1 Perma-Pipe NAP NAP NAP NAP
38.00 Loan   1 Freedom Self Storage NAP NAP NAP NAP
39.00 Loan   1 Dreamers Self Storage NAP NAP NAP NAP

 

A-1-42 

 

  

Footnotes to Annex A-1
   
(1) GACC—German American Capital Corporation or one of its affiliates; JPMCB—JPMorgan Chase Bank, National Association or one of its affiliates; GSMC—Goldman Sachs Mortgage Company or one of its affiliates; CREFI—Citi Real Estate Funding Inc. or one of its affiliates.

With respect to Loan No. 1, Burlingame Point, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and JPMorgan Chase Bank, National Association.

With respect to Loan No. 2, Equus Industrial Portfolio, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, Morgan Stanley Bank, N.A and Morgan Stanley Mortgage Capital Holdings LLC.
   
(2) With respect to the pari passu loans referenced below, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut–off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate and exclude the mezzanine debt and, in the case of any loans structured with A/B Notes, the secured subordinate debt. For additional information see the table titled “Whole Loan Control Notes and Non–Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” in this Preliminary Prospectus.

● Loan No. 1 – Burlingame Point
● Loan No. 2 – Equus Industrial Portfolio
● Loan No. 3 – Amazon Seattle
● Loan No. 4 – iPark 84 Innovation Center
● Loan No. 17 – JW Marriott Nashville
● Loan No. 27 – 141 Livingston
   
(3) With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property.
● Loan No. 2 – Equus Industrial Portfolio
● Loan No. 5 – ExchangeRight Net Leased Portfolio #46
● Loan No. 6 – OmniMax Industrial Portfolio I
● Loan No. 7 – Amsdell FL & GA Portfolio
● Loan No. 10 – Performance Food Group
● Loan No. 11 – InCommercial Net Lease Portfolio #3
● Loan No. 14 – Montefiore Medical Center
● Loan No. 21 – Techmer PM Portfolio
● Loan No. 25 – B&B Multifamily Portfolio
● Loan No. 32 – Burroughs Portfolio
● Loan No. 33 – Crescendo NM Self-Storage

 

(4)     Multifamily Retail Office Industrial
  Loan No. Property Name Units Occ. % of UW
Base Rent		 NRA Occ. % of UW
Base Rent		 NRA Occ. % of UW
Base Rent		 NRA Occ. % of UW
Base Rent
(sq. ft.) (sq. ft.) (sq. ft)
  19 Carlsbad Commence Center             25,325 100.00% 20.0% 120,434 85.8% 80.0%
  25 B&B Multifamily Portfolio 47 97.9% 96.5% 2,000 100.0% 3.5%            
                             
                             
                             

 

  Loan No. 16 – 152 2nd Avenue – The Mortgaged Property includes two commercial units occupied by restaurants accounting for approximately 22.6% of the underwritten rent. One of the two commercial tenants, La Cabra (approximately 5.1% of the underwritten rent), benefits from five months of free rent following its lease commencement in March 2021.
   
(5) Loan No. 3 – Amazon Seattle – Due to its designation as a historic landmark, the Mortgaged Property is also eligible to receive real estate tax credits for capital projects with qualified rehabilitation costs exceeding 25% of the current assessed value for a period of 10 years. The Mortgage Loan was underwritten based on the

 

A-1-43 

 

 

  estimated real estate taxes in the borrower sponsor’s Year 1 Budget of $1,689,072, which is net of estimated tax credits of $1,605,470.

Loan No. 25 – B&B Multifamily Portfolio – The 104 Linden Boulevard Mortgaged Property and the 4415 3rd Avenue Mortgaged Property are both subject to a 421a Property Tax Abatement. The terms of this abatement require that five multifamily apartment units at the 104 Linden Boulevard Mortgaged Property be leased to tenants whose income does not exceed 130% of the area median income and six multifamily apartment units at the 4415 3rd Avenue Mortgaged Property be leased to tenants whose income does not exceed 130% of the area median income.
   
(6) Loan No. 1 – Burlingame Point – Commencing on the Anticipated Repayment Date, the interest rate will increase to a per annum rate equal to 200 basis points plus the greater of (x) 3.01680% or (y) the then prevailing yield on the offer side swap rate with terms most nearly approximating those having maturities as close as possible to the Final Maturity Date plus 135 basis points.

Loan No. 3 – Amazon Seattle– The Amazon Seattle Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of April 6, 2030 and a final maturity date of May 6, 2033. After the ARD, the interest rate will increase by 250 basis points over the greater of (x) 3.004833%, and (y) (1) the Nine-Year Swap Rate (as defined in Annex A-3 in this preliminary prospectus) in effect on the ARD plus (2) 1.357833%. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loan(s)” in this Preliminary Prospectus.

Loan No. 29 – BJ’s Philadelphia – The BJ’s Philadelphia Loan is structured with an ARD of May 6, 2031 and a final maturity date of July 31, 2033. After the ARD, the interest rate will increase by 200 basis points over the greater of (x) 4.13300%, and (y) (1) the 10-Year Swap Rate (as defined in Annex A-3 in this preliminary prospectus) in effect on the ARD plus (2) 4.570000%. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loan(s)” in this Preliminary Prospectus.
   
(7) The Administrative Cost Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each Mortgage Loan. For purposes of this annex A–1, the definition of Administrative Fee Rate as it relates to any Non–Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—Offered Certificates—Servicing and Administration Fees” in this Preliminary Prospectus.
   
(8) Loan Nos. 18 and 20 – Gardens Plaza and Mission Courtyard – In each case, under the terms of the related Mortgage Loan documents, the first payment date is the Payment Date in July 2021, and the Original Term to Maturity or ARD, Remaining, Original Amortization Term, or Remaining Amortization Term, as applicable, is 120 months. However, the related mortgage loan seller will contribute an initial interest deposit amount to the Issuing Entity on the Closing Date to cover an amount that represents one month’s interest that would have accrued with respect to the Mortgage Loan at the related interest rate with respect to a June 2021 payment date, and, therefore, such Mortgage Loan is being treated as having a first payment date on the due date in June 2021, and an Original Term to Maturity or ARD, Remaining, Original Amortization Term, or Remaining Amortization Term, as applicable, of 121 months.
   
(9) Annual Debt Service ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12–month period following the Cut–off Date (or, in the case of Monthly Debt Service ($), the average of such interest only payments) without regard to leap year adjustments.
   
(10) “Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means

 

A-1-44 

 

 

  that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox.
“Soft Springing Hard” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account, but upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox.

Loan No. 12 – Rockland Center – The borrower is required to establish and maintain a Lockbox account upon the earlier to occur of (i) the initial occurrence of (A) an event of default, (B) a bankruptcy event with respect to the borrower or the property manager, or (C) the debt service coverage ratio falling below 3.00x (each, a “Rockland Center Cash Sweep Event”), or (ii) the debt service coverage ratio falling below 3.75x.
   
  Loan No. 19 – Carlsbad Commerce Center – The borrower is required to establish and operate a Lockbox upon the occurrence of (i) the debt service coverage ratio based on trailing three-month period immediately preceding the date of determination falling below 2.00x (a “Debt Service Coverage Ratio Event”) and/or (ii) (A) an event of default, (B) a bankruptcy event with respect to the borrower or the property manager, or (C) the debt service coverage ratio falling below 1.75x (each, a “Carlsbad Commerce Center Cash Sweep Event”). The borrower has a one-time right to cure a Debt Service Coverage Ratio Event by delivering evidence that the debt service coverage ratio is in excess of 2.00x.

Loan No. 20 – Mission Courtyard – The borrower is required to establish and operate a Lockbox upon the occurrence of (i) the debt service coverage ratio based on trailing three-month period immediately preceding the date of determination falling below 1.85x (a “Debt Service Coverage Ratio Event”) and/or (ii) (A) an event of default, (B) a bankruptcy event with respect to the borrower or the property manager, or (C) the debt service coverage ratio falling below 1.70x (each, a “Mission Courtyard Cash Sweep Event”). The borrower has a one-time right to cure a Debt Service Coverage Ratio Event by delivering evidence that the debt service coverage ratio is in excess of 1.85x.
   
(11) “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).

Loan No. 12 – Rockland Center – The borrower is required to establish and maintain a Cash Management account during the continuance of a Rockland Center Cash Sweep Event.

Loan No. 19 – Carlsbad Commerce Center – The borrower is required to establish and maintain a Cash Management account during the continuance of a Carlsbad Commerce Center Cash Sweep Event.

Loan No. 20 – Mission Courtyard – The borrower is required to establish and maintain a Cash Management account during the continuance of a Mission Courtyard Cash Sweep Event.
   
(12) With respect to the loans referenced below structured with A/B Notes, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut–off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) calculations exclude the subordinate secured debt.
● Loan No. 1 –  Burlingame Point
● Loan No. 2 – Equus Industrial Portfolio
● Loan No. 3 – Amazon Seattle
   
(13) Loan No. 2 – Equus Industrial Portfolio – The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the addition of two properties (Graystone - Snowden Bridge and Lot 11) and incremental leasing totaling an additional approximately $4.96 million of underwritten base rent. Furthermore, the higher Underwritten Net Operating Income ($) stems from contractual rent steps taken through May 31, 2022 and the present value of contractual rent step increments over the remainder of the lease terms for investment grade tenants. Additionally, the contractual management fee of the portfolio (3.0%) is less than

 

A-1-45 

 

 

  the fee in the most recent year (3.9% in 2020). In 2018, the portfolio consisted of 30 properties, while in 2019 and 2020, the property count was 31. There were 33 properties included in the underwriting.

Loan No. 4 – iPark 84 Innovation Center – The increase from Most Recent NOI ($) to Underwritten NOI ($) can be attributed to recently executed leases, contractual rent steps, and potential income from vacant space.

Loan No. 13 – 195 Church – The increase from Most Recent NOI ($) to Underwritten NOI ($) can be attributed to contractual rent steps and potential income from vacant space.

Loan No. 14 – Montefiore Medical Center – the increase from the Most Recent NOI ($) to Underwritten NOI ($) at the Mortgaged Property is primarily attributable to contractual rent steps representing the difference between the current rent and the average rent over the loan term using the approach for investment grade tenants.

Loan No. 15 – 154 Scott Avenue – The increase from Most Recent NOI ($) to Underwritten NOI ($) is a result of the property having recently completed a full gut renovation that was completed in 2021 and was subsequently leased up to 95.8%.

Loan No. 17 – JW Marriott Nashville – The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting stabilized hotel operations pre-COVID-19 as of the trailing 12-month period ending on January 31, 2020. The latest trailing 12-month period ending on March 31, 2021 reflects the months heavily impacted by COVID-19. Additionally, the borrower sponsor has posted an 18-month debt service reserve equal to $8,831,707, which will be applied to monthly debt service payments through March 2022.
   
  Loan No. 19 – Carlsbad Commerce Center – The increase from Most Recent NOI ($) to Underwritten NOI ($) can be attributed to contractual rent steps and potential income from vacant space.

Loan No. 22 – Florida International Plaza – The increase from Most Recent NOI ($) to Underwritten NOI ($) is primarily attributable to new recent leasing, contractual rent steps and the burn off of rent abatements.

Loan No. 31 – East Empire Business Park – The increase from Most Recent NOI ($) to Underwritten NOI ($) at the Mortgaged Property is primarily attributable to contractual rent steps.

Loan No. 36 – Egrets Landing – The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to contractual rent steps taken through May 31, 2022 and two of the tenants (Pineridge Investments dba Homeland Investments and NewFirst National Bank) not being in occupancy for the full trailing 12-month period ending January 31, 2021.
   
(14) The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus.

Loan No. 1 – Burlingame Point – The Burlingame Point Whole Loan documents provide the borrower with one five-day grace period in any 12-month period with respect to the incurrence of the late fee.
   
(15) In certain cases, in addition to an “as–is” value, the appraisal states an “as complete”, “as–stabilized” or “hypothetical” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value set forth on Annex A–1 is the “as–is” value unless otherwise specified in this Preliminary Prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the respective Cut–off Date LTV Ratio was calculated using the related “as complete”, “as–stabilized” or “hypothetical” Appraised Values, as opposed to the “as–is” Appraised Values, each as set forth in the following table:

 

A-1-46 

 

 

  Mortgage Loan  % of Initial Pool Balance  Mortgage Loan Cut-off Date LTV Ratio (Other Than “As–ls”)  Mortgage Loan LTV Ratio at Maturity (Other Than “As–ls”)  Appraised Value (Other Than “As–ls”) 

Mortgage Loan Cut-off Date LTV Ratio (“As–ls”)

  Mortgage Loan LTV Ratio at Maturity (“As–ls”)  Appraised Value (“As–ls”)
  Burlingame Point(1)  9.8%  38.0%  38.0%  $1,000,000,000  42.2%  42.2%  $900,000,000
  Equus Industrial Portfolio(2)  9.7%  37.8%  37.8%  $615,720,000  39.9%  39.9%  $583,390,000
  Amazon Seattle(3)  9.5%  35.1%  35.1%  $670,000,000  36.5%  36.5%  $644,000,000
  154 Scott Avenue(4)  2.2%  41.9%  41.9%  $52,500,000  44.6%  44.6%  $49,300,000
  152 2nd Avenue(5)  2.2%  64.9%  64.9%  $33,900,000  84.9%  84.9%  $25,900,000
  B&B Multifamily Portfolio(6)  1.3%  67.2%  67.2%  $19,650,000  87.1%  87.1%  $15,150,000
  Burroughs Portfolio(7)  0.7%  72.0%  65.2%  $10,000,000  74.1%  67.1%  $9,720,000

 

   

 

  (1) The Appraised Value (Other Than “As–Is”) is based on the assumption that the outstanding leasing costs, construction costs, gap rent and rent abatement are paid/accrued, and that the rent commencement date for Building 3, Building 4 and the Amenity Space is February 1, 2021. The Whole Loan LTV is 62.0%.
(2) The Appraised Value (Other Than “As–Is”) is based on the “as-is” portfolio appraised value inclusive of an approximately 5.5% portfolio premium. The Whole Loan LTV is 62.9%.
(3) The Appraised Value (Other Than “As–Is assumes the building is stabilized as of the effective date with all remaining lease-upcosts for the Amazon expansion space and the retail spaces paid. The Whole Loan LTV is 58.2%.
(4) The Appraised Value (Other Than “As-Is”) reflects the As Stabilized appraised value of the 154 Scott Avenue Mortgaged Property, which assumes stabilized operations at the Mortgaged Property as of October 1, 2021.
(5) The Appraised Value (Other Than “As–Is”), Mortgage Loan Cut–off Date LTV Ratio (Other Than “As–Is”), and Mortgage Loan LTV Ratio at Maturity (Other Than “As–Is”) are based on the “Hypothetical As Is” appraised value of $33,900,000 effective March 19, 2021, which assumes that the borrower’s interest in the Mortgaged Property is a leased fee interest instead of the leasehold interest that the borrower held prior to the origination of the Mortgage Loan. The borrower has purchased the fee interest in the Mortgaged Property from the previous owner and now owns the leased fee interest. Based on the “As-Is” appraised value of
(6) The Appraised Value (Other Than “As–Is”) is based on the assumption that the 104 Linden Boulevard and 4415 3rd Avenue Mortgaged Properties are stabilized, will benefit from a 35-year tax exemption and any vacant units will be rented to the Department of Housing Preservation and Development (HPD).
(7) The Appraised Value (Other Than “As–Is”) is based on the “as-is” portfolio appraised value inclusive of an approximately 2.9% portfolio premium.
   
  Loan No. 13 – 195 Church – The appraisal report provided a “Hypothetical As If Funded” value of $40,400,000 based on the assumption that unfunded obligations in relation to three tenants (Carmody & Torrance, GSA and Neubert, Pepe & Monteith) were reserved at origination. The borrower reserved such funds at loan origination. Based on the “Hypothetical As If Funded” value of $40,400,000, the Current LTV % and Maturity LTV % would be 61.9%.
  Loan No. 18 – Gardens Plaza – The appraisal report provided a “Hypothetical - As If Reserve Escrow is Funded” value of $31,900,000 based on the assumption that funds in connection with TI/LC costs were reserved at origination. The borrower reserved such funds at loan origination. Based on the “Hypothetical - As If Reserve Escrow is Funded” value of $31,900,000, the Current LTV % and Maturity LTV % would be 56.4%.

Loan No. 20 – Mission Courtyard – The appraisal report provided a “Market Value As if TI/LC CapX funded up front, hypothetical condition” value of $25,275,000 based on the assumption that funds in connection with TI/LC costs were reserved at origination. The borrower reserved such funds at loan origination. Based on the “Hypothetical - As If Reserve Escrow is Funded” value of $25,275,000, the Current LTV % and Maturity LTV % would be 62.4%.
   
(16) Loan No. 26 – Wyndham Kissimmee Celebration – Leased Fee – The borrower is the ground lessor under a ground lease with the single ground tenant operating a hotel located on the Mortgaged Property. The seller funded an upfront ground rent reserve in the amount equal to 18 months’ ground rent payments, which the tenant may use pay monthly ground rent.
   
(17) Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date.

“L(x)” means lock–out for x payments.

“D(x)” means may be defeased for x payments.

“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.

“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
 “DorYM1(x)” means for x payments may be either defeased or prepaid with the greater of a yield maintenance charge and 1% of the amount prepaid.

“O(x)” means freely prepayable for x payments, including the maturity date.

“YM0 2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 0.2% of the amount prepaid.

 

A-1-47 

 

 

  “DorYM0 2(x)” means for x payments may be either defeased or prepaid with the greater of a yield maintenance charge and 0.2% of the amount prepaid.

Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio Mortgage Loan) under various circumstances, as described in this Preliminary Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Voluntary Prepayments” in this Preliminary Prospectus.
   
(18) Loan No. 1 – Burlingame Point – The lockout period will be at least 25 payment dates beginning with and including the first payment date in May 2021. Defeasance of the Burlingame Point Whole Loan in full is permitted on the first payment date following the earlier to occur of (i) April 1, 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 25 payments is based on the expected Benchmark 2021-B26 securitization closing date in May 2021. The actual lockout period may be longer.

Loan No. 3 – Amazon Seattle – The Whole Loan is locked out from prepayment on or prior to the payment date in April 2023 (the “Prepayment Lockout Expiration Date”). On or after the monthly payment date in May 2023,the Amazon Seattle Whole Loan may be voluntarily prepaid in whole or in part (in connection with a partial release or to cure a Trigger Period (as defined below) with a prepayment fee equal to the greater of a yield maintenance premium amount or 1.00% of the unpaid principal balance as of the prepayment date. On or after the monthly payment date in October 2029, the Amazon Seattle Whole Loan may be voluntarily prepaid in whole and in part without penalty. Defeasance of the Amazon Seattle Whole Loan with certain direct full faith and credit obligations of the United States of America is permitted under the Amazon Seattle Whole Loan documents at any time after the earlier of (i) April 1, 2024 or (ii) the second anniversary of the closing date of the securitization that includes the last note of the Amazon Seattle Whole Loan to be securitized.

Loan No. 4 – iPark 84 Innovation Center – The defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2021. The iPark 84 Innovation Center borrowers have the option to defease iPark 84 Innovation Center Whole Loan, in whole or in part, after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) April 30, 2025. The assumed lockout period of 24 payment dates is based on the expected Benchmark 2021–B26 securitization closing date in May 2021. The actual lockout period may be longer.
   
(19) Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool —Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases.

●  Loan No. 2 – Equus Industrial Portfolio
● Loan No. 3 – Amazon Seattle
● Loan No. 4 – iPark 84 Innovation Center
● Loan No. 6 – OmniMax Industrial Portfolio I
● Loan No. 8 – 1625 & 1747 North Market
● Loan No. 10 – Performance Food Group
● Loan No. 11 – InCommercial Net Lease Portfolio #3
● Loan No. 18 – Gardens Plaza
● Loan No. 21 – Techmer PM Portfolio
● Loan No. 25 – B&B Multifamily Portfolio
   
(20) Loan No. 1 – Burlingame Point – The California State Lands Commission leases to the borrower rights of way over three parcels that are adjacent to the Burlingame Point Mortgaged Property and are expected to contain certain public improvements. If the California State Lands Commission consents, then the borrower’s leasehold interest in these rights of way will become collateral for the Burlingame Point Whole Loan. These leasehold interests were given no value for purposes of underwriting and the Appraised Value.

Loan No. 2 – Equus Industrial Portfolio – With respect to the 1115 Vaughn Parkway and 1125 Vaughn Parkway Mortgaged Properties, each such Mortgaged Property is subject to a payment-in-lieu of taxes (“PILOT”) tax abatement arrangement. In order to obtain the benefit of such PILOT arrangements, the fee interest in each such Mortgaged Property was conveyed to the Industrial Development Board of the City of Springfield,

 

A-1-48 

 

 

  Tennessee (the “IDA”) and ground leased back to the related borrower. The related borrower has the option to repurchase the fee interest in the related Mortgaged Property from the IDA upon the expiration of the PILOT arrangement for a nominal fee, and is obligated under the related Mortgage Loan documents to exercise such option. In addition, the IDA signed a joinder to the related mortgage.

Loan No. 16– 152 2nd Avenue – The loan sponsor used a portion of the Mortgage Loan proceeds to refinance the existing loan secured by its leasehold interest, then purchased the fee interest in the Mortgaged Property for $8,000,000 using the remaining Mortgage Loan proceeds.

Loan No. 26 – Wyndham Kissimmee Celebration - Leased Fee – The Mortgage Loan proceeds were used to refinance existing debt encumbering the Mortgaged Property and also utilized to refinance a portion of the original purchase price for the original acquisition of the Mortgaged Property in January 2021.
   
(21) Loan No. 4 – iPark 84 Innovation Center – The mortgaged property has a fee / leasehold ownership structure. A portion of the mortgaged property is on a 99-year ground lease with an expiration date of August 31, 2116 with an annual payment of $1. The ground lease has no annual rent increases or lease extension options.
   
(22) Loan No. 21 – Techmer PM Portfolio – In connection with the acquisition, Techmer PM entered into a 20-year master lease with NM TECH, L.P. on March 18, 2021. The lease is absolute net with two, five-year and one, four year and eleven month extension options, which represents a fully extended maturity date of February 18, 2056. The tenant’s current base rent is $5.99 per sq. ft. and increases annually by 2.0%.
   
(23) Loan No. 4 – iPark 84 Innovation Center – Crepini leases 57,639 sq. ft. expiring on May 31, 2031 and 33,323 sq. ft. expiring on September 30, 2030.

Loan No. 4 – iPark 84 Innovation Center – eMagin, leases 50,360 sq. ft. expiring on December 1, 2030 and 12,313 sq. ft. expiring on May 31, 2024.

Loan No. 8 – 1625 & 1747 North Market – The DCA leases 206,709 sq. ft. expiring on August 31, 2029, 81,189 sq. ft. of space expiring on February 28, 2030, 20,341 sq. ft. of space expiring on December 31, 2027 and 3,910 sq. ft. of space expiring on March 31, 2022.

Loan No. 9 – 8111 Gatehouse – The Third Largest Tenant, United States Postal Service (53,493 SF; 19.4% of NRA; 20.7% of Base Rent; LXD Various; Moody’s / S&P / Fitch: Aaa / AA+ / AAA) occupies three units collectively comprising 53,493 square feet with varying commencement and expiration. Unit 301 totals 12,090 square feet with the lease expiring in February 2025. Unit 600 totals 22,546 square feet with the lease expiring in June 2024. Unit 620 totals 18,857 square feet with the lease expiring in June 2024. The tenant’s lease is guaranteed by the United States of America.
   
(24) The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if the landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with such tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the Mortgaged Property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.

Loan No. 1 – Burlingame Point – The sole tenant, Facebook. has a termination right if the City of Burlingame elects to require up to 2,000 SF of the ground floor of the premises (any such space, “FYI Space”) to be included in the retail space and to be open to the general public. If the City elects to require such FYI Space, Facebook has the right, in the tenant’s sole discretion at any time during the lease term, to designate as FYI Space a portion of the ground floor of Building 1 or 2 equal to the approximate SF of such FYI Space and to terminate the lease as to such space.

Loan No. 2 – Equus Industrial Portfolio – Massimo Zanetti Beverages USA, the sole tenant at the Lot 11 Mortgaged Property as to which the improvements are still under construction, has the right to terminate its

 

A-1-49 

 

 

  lease if the project work required by the lease is not substantially complete by June 1, 2022. Massimo Zanetti Beverages USA is not yet in occupancy and is not required to pay rent until the lease commences, which will occur on the later of December 1, 2021 and the date the project work is substantially completed, and is entitled to three months of free rent following such commencement date. In addition, if the project work is not completed by December 1, 2021, or the tenant’s right to access the improvements occurs later than 60 days following July 1, 2021, the tenant’s free rent period will be extended for such delay. Gap and free rent was not reserved for, but is required to be retained from amounts in the related earnout reserve. We cannot assure you that construction will be completed or that Massimo Zanetti Beverages USA will take occupancy and begin paying rent as expected or at all.

Loan No. 3 – Amazon Seattle – Commencing in 2015, the Mortgaged Property has undergone an extensive redevelopment from a department store to an office building by the seller of the Mortgaged Property. As of origination, certain portions of the redevelopment, consisting of the new lobby and the level one premises, together totaling 23,578 square feet (3.0% of total net rentable area), which are leased to the largest tenant, Amazon.com Services LLC, have not been completed. The Amazon.com Services LLC lease specifies required dates for (i) delivery of each phase of space in accordance with specified requirements, generally with landlord work sufficiently completed to allow for the construction of tenant’s improvements without material interference from landlord or landlord’s contractors (“Delivered”) and (ii) completion of each space in accordance with specified requirements, generally with landlord work completed and with a temporary or permanent certificate of occupancy or legal equivalent (“Completed”). Amazon.com Services LLC will be entitled to credits against its rent in the amount of one day of base rent for the applicable space for each day of delay for the first 45 days, and two days of base rent for the applicable space for each day of delay thereafter, (i) if the new lobby is not Delivered to it by November 30, 2021 (and a 90-day delivery notice has been sent to Amazon.com Services LLC with anticipated Delivery of the new lobby space by June 14, 2021), and (ii) if the new lobby is not Completed by August 15, 2021 or the level one space is not Completed by July 15, 2021. Amazon.com Services LLC has the right to terminate the new lobby space if either it is not Delivered or it is not Completed by February 28, 2022. The level one space is Delivered and no termination option remains for Delivery; however, Amazon.com Services LLC has the right to terminate the level one space if not Completed by January 31, 2022. In addition, Amazon.com Services LLC has not yet taken occupancy of its Phase III space (approximately 198,056 square feet), and has free or gap rent for various portions of its leased space through dates ranging from August 6, 2021 to February 6, 2022, which has been reserved for under the loan documents. We cannot assure you that the remaining Phase III space will be delivered as expected or at all, or that Amazon.com Services LLC will take occupancy and/or pay rent on the applicable space as expected or at all.
   
  Loan No. 4 - iPark 84 Innovation Center – The second largest tenant, IBM, leasing approximately 11.4% of the net rentable area of the Mortgaged Property, has the right to terminate its lease with respect to approximately 3,692 square feet, if Global Foundries vacates its leased portion of building 330C, which consists of approximately 42,000 square feet, prior to the original expiration date. IBM has the right to vacate on the date that is no later than 30 days after Global Foundries vacates.

Loan No. 5 – ExchangeRight Net Leased Portfolio #46 (Walgreens – Hometown) – The sole tenant at the Walgreens – Hometown Mortgaged Property, Walgreens, has the right to terminate its lease on May 31, 2031, May 31, 2036, May 31, 2041, May 31, 2046, May 31, 2051, May 31, 2056, May 31, 2061 and May 31, 2066 provided six months’ notice is give prior to termination. The first termination option represents the initial lease expiration date. The final lease expiration date is May 31, 2071.

Loan No. 5 – ExchangeRight Net Leased Portfolio #46 (Walgreens - Powder Springs) – The sole tenant at the Walgreens - Powder Springs Mortgaged Property, Walgreens, has the right to terminate its lease on May 31, 2031, May 31, 2036, May 31, 2041, May 31, 2046, May 31, 2051, May 31, 2056, May 31, 2061 and May 31, 2066 provided six months’ notice is give prior to termination. The first termination option represents the initial lease expiration date. The final lease expiration date is May 31, 2071.

Loan No. 5 – ExchangeRight Net Leased Portfolio #46 (Walgreens - Tulsa) – The sole tenant at the Walgreens - Tulsa Mortgaged Property, Walgreens, has the right to terminate its lease on September 30, 2031, September 30, 2036, September 30, 2041 September 30, 2046, September 30, 2051, September 30, 2056, September 30, 2061, and September 30, 2066, provided six months’ notice is given before termination. The first termination option represents the initial lease expiration date. The final lease expiration date is September 30, 2071.
   
  Loan No. 8 – 1625 & 1747 North Market – The sole tenant at the 1625 & 1747 North Market Mortgaged Property, DCA, has the right to terminate its lease for 206,709 sq. ft. on or after August 31, 2024, 81,189 sq. ft. on or after August 31, 2025, 20,341 sq. ft. on or after March 31, 2024 and 3,910 sq. ft. at any time by providing

 

A-1-50 

 

 

  the landlord at least 30 days written notice. If the DCA fails to move out within the notice period and remains in the premises, additional rent will be required to be paid and prorated on a thirty 30 day month, based on the actual number of days the DCA occupies the premises following the effective date of termination.

Loan No. 11 – InCommercial Net Lease Portfolio #3 (Walgreens – Greenville) – The sole tenant at the Walgreens – Greenville Mortgaged Property, Walgreens, has the right to terminate its lease as of October 31, 2031 or as of the last day of any month thereafter, with twelve months’ prior notice.

Loan No. 21 – Techmer PM Portfolio – The largest tenant, Techmer PM, has the right to terminate the lease upon a casualty if (i) less than 2 years remain in the term and (ii) more than 50% or more of the improvements are destroyed. Tenant has a right to go Dark subject to certain criteria. The tenant has to request Landlord approval to go dark. If the landlord refuses, the tenant has a right to purchase the space for which they request to go dark for the greater of fair market value or directing capping the base rent for the applicable space for the next 12 months (4.5% for the CA property and 7.86% for the TN property) plus all out of pocket expenses (“Termination Option”). The landlord may waive the Termination Option and permit the tenant go dark in the portion of the building they have provided notice.

Loan No. 28 – 33 West 17th Street – The largest tenant at the 33 West 17th Street Mortgaged Property, Prizeout Corp., has the option to terminate its lease any time after June 30, 2023 upon 90 days’ notice.
   
  Loan No. 28 – 33 West 17th Street – The second largest tenant at the 33 West 17th Street Mortgaged Property, Drive 21, Inc., has the option to terminate its lease any time after January 31, 2023 upon 90 days’ notice.

Loan No. 28 – 33 West 17th Street – The fourth largest tenant at the 33 West 17th Street Mortgaged Property, Maestro QA, has the option to terminate its  lease any time after October 31, 2022 upon 90 days’ notice.

Loan No. 28 – 33 West 17th Street – The fifth largest tenant at the 33 West 17th Street Mortgaged Property, Grade Exchange, has the option to terminate its  lease any time upon 60 days’ notice and forfeiture of 50% of the security deposit.

Loan No. 36 – Egrets Landing – The second largest tenant, Morgan Stanley, representing approximately 33.1% of the net rentable area, has the right to terminate its lease effective as of May 20, 2027 with 12 months’ prior notice and payment of a termination fee.
   
(25) The following major tenants (listed on Annex A–1) are currently subleasing all or a significant portion of its leased space:

Loan No. 2 – Equus Industrial Portfolio – Delk, the third largest tenant at the 104 Challenger Drive Mortgaged Property, subleases 20,000 SF of its space to ABB on a month-to-month basis at $4.50 PSF.
   
(26) Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus.

The tenants shown in Annex A–1 have signed leases but may or may not be open for business as of the Cut–off Date.

Loan No. 1 – Burlingame Point – The sole tenant, Facebook, has executed a lease for the Mortgaged Property and is currently building out its space, but has not yet taken occupancy or begun paying rent. It is expected that Facebook could take occupancy of each building and the Amenity Space in approximately June 2021. Facebook is expected to begin paying rent on Building 1, Building 2, Building 3, Building 4, and the Amenity Space on July 11, 2021, January 11, 2022, May 8, 2022, November 7, 2022 and November 7, 2021, respectively. In addition, Facebook has been granted a rent credit in the total amount of $7,731,750. Facebook’s lease commenced with respect to Building 1 and Building 2 in November 2020 and commenced with respect to Building 3, Building 4 and the Amenity Space in April 2021. We cannot assure you that Facebook’s lease will commence, or that it will occupy its space, open for business or begin paying rent as expected or at all.

Loan No. 2 – Equus Industrial Portfolio – Noble 1, the third largest tenant at the 1335 Northmeadow Parkway Mortgaged Property, is currently in default and is not occupying the premises.

 

A-1-51 

 

 

  Loan No. 3 – Amazon Seattle – The largest tenant, Amazon, currently occupies and pays full unabated rent on Phases I and II, which accounts for 70.9% of Amazon’s leased NRA and 73.2% of Amazon’s U/W Base Rent. In January 2020, Amazon executed a lease expansion, with the expansion space being delivered to Amazon in stages. All phases are expected to be completed in August 2021. Amazon has not yet taken occupancy of the expansion space. At loan origination, approximately $3.62 million was deposited into a free rent reserve for bridge rent, gap rent, and free rent periods associated with the Amazon expansion. We cannot assure you that the remaining expansion space will be Delivered or Completed as expected or at all, or that Amazon will take occupancy of or commence paying rent for the expansion space. The second largest tenant, Knot Springs, executed its lease in March 2021 and at loan origination, approximately $1.95 million was deposited into a free rent reserve associated with the Knot Springs lease.

Loan No. 3 – Amazon Seattle – The second largest tenant, Knot Springs, executed its lease in March 2021 and at loan origination, approximately $1.95 million was deposited into a free rent reserve associated with the Knot Springs lease to cover gap or free rent through October 6, 2022.
   
  Loan No. 9 – 8111 Gatehouse Road – The third largest tenant, United States Postal Service, has current arrears of approximately $642,000 due to the change in ownership of the Property and operating accounts in March 2020, when the Sponsor acquired the Property. After the closing of the acquisition, tenant paid the previous landlord through November 2020 and the previous landlord forwarded the payments to Borrower.
 
Loan No. 13 – 195 Church – the third largest tenant at the Mortgaged Property by net rentable area, Carmody & Torrance, is entitled to free rent for the months of June through September 2021 in the aggregate amount of $176,333, which was fully reserved for by the borrower at loan origination.

Loan No. 15 – 154 Scott Avenue – the largest tenant at the Mortgaged Property, Palm Sunrise 154 LLC, leasing approximately 17.2% of the net rentable area, is not anticipated to take occupancy and begin paying rent until September 1, 2021 with respect to approximately 15,000 square feet, and the third largest tenant at the Mortgaged Property, Aqua Beba LLC, leasing approximately 8.9% of the net rentable area, is not anticipated to take occupancy and begin paying rent until September 1, 2021.
   
(27) The following Mortgage Loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants–in–common. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—– Tenancies–in–Common or Diversified Ownership” in this Preliminary Prospectus for further information.

Loan No. 14 – Montefiore Medical Center – The borrowers of the Montefiore Medical Center Mortgage Loan are tenants-in-common.

Loan No. 29 – BJ’s Philadelphia – The loan was funded to 2 owners of the Mortgaged Property as tenants in common (“TIC”), as co-borrowers. Both TICs (Angel Red Lion, LLC & Baker Red Lion, LLC) are recycled Delaware special purpose bankruptcy-remote limited liability companies. The sponsors and non-recourse carve out guarantors for the Loan are Ed Baker and the Angel Family Trust, who are the control parties for their respective TICs. Baker Red Lion LLC will be the majority owner (93.6%) and Angel Red Lion LLC will own the remaining interest (6.4%). The guarantors will be required to maintain a collective net worth of $11,700,000 and collective liquid assets of $2,070,000 throughout the term of the Loan.
   
(28) (32) All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents.

Loan No. 8 – 1625 & 1747 North Market – On each monthly payment date the borrower will be required to deposit an amount equal to $32,770.20 into a TI/LC Reserve and will be capped at approximately $1,892,232.

Loan No. 13 – 195 Church – From and after the date on which amounts on deposit in the Monthly TI/LC Reserve ($) equals or exceeds $500,000 (the “Rollover Reserve Cap”), the borrower’s requirement to make monthly deposits into the Monthly TI/LC Reserve ($) will be suspended until such time as the amount on deposit in the Monthly TI/LC Reserve ($) is equal to or less than $250,000 in the aggregate, instead of the Rollover Reserve Cap.

 

A-1-52 

 

 

  Loan No. 13 – 195 Church – The third Largest Tenant, Carmody & Torrance, is entitled to free rent for the months of June through September 2021 in the aggregate amount of $176,333, which was fully reserved for by the borrower at loan origination.

Loan No. 15 – 154 Scott Avenue – On each monthly payment date the borrower will be required to deposit an amount equal to $1,939.88 into a Replacement Reserve and will be capped at approximately $69,836.

Loan No. 18 – Gardens Plaza – The borrower is required to commence making monthly deposits of $11,203 into the Monthly TI/LC Reserve ($) after the aggregate amount therein is equal to or less than $500,000.

Loan No. 19 – Carlsbad Commerce Center – The fifth largest tenant, Zia KA, Inc., is entitled to free rent for the month of October 2021. The fourth largest tenant, Sabre Sciences, Inc., is entitled to free rent for the month of February 2022. The borrower was not required at loan origination to reserve for the foregoing free rent amounts.
   
  Loan No. 20 – Mission Courtyard – The borrower is required to commence making monthly deposits of (i) $1,443 into the Monthly Replacement Reserve ($) after the aggregate amount therein is less than $200,000 and (ii) $7,215 into the Monthly TI/LC Reserve ($) after the aggregate amount therein is less than $432,895.

Loan No. 23 – 991 Willoughby Avenue – On each monthly payment date the borrower will be required to deposit an amount equal to $820.00 into a Replacement Reserve and will be capped at $49,200.

Loan No. 28 – 33 West 17th Street - The borrower was required at loan origination to deposit $200,000 (the “TI/LC Reserve”) into the Upfront TI/LC Reserve ($). On each monthly payment date that the TI/LC Reserve balance is below $200,000, the borrower will be required to deposit an amount equal to $7,187.50 and will be capped at $200,000.

Loan No. 31 – East Empire Business Park – On each monthly payment date the borrower will be required to deposit an amount equal to $1,279.17 into a Replacement Reserve and will be capped at approximately $61,400. On each monthly payment date the borrower will be required to deposit an amount equal to $3,648.93 into a TI/LC Reserve and will be capped at approximately $175,149.
   
(29) Loan No. 3 – Amazon Seattle – The TI/LC Cap ($) is equal to the product of (x) $75.00 multiplied by (y) the aggregate number of rentable SF.

Loan No. 15 – 154 Scott Avenue – Every six months, the borrower will be required to deposit an amount equal to the difference between the ICAP Tax Reserve Funds on deposit in the ICAP Tax Reserve Account and the then applicable stabilized real estate tax amount for the applicable period.
   
(30) Loan No. 17 – JW Marriott Nashville – The Monthly Replacement / FF&E Reserve ($) is an FF&E reserve in an amount equal to (i) for the payment dates through and including July 2023, 3% of the gross revenues of the mortgaged property for the prior calendar month and (ii) thereafter, 4% of the gross revenues of the mortgaged property for the prior calendar month.

 

(31)

Loan No.

  Mortgage Loan  Mortgage Loan Cut-off Date Balance  % of Initial Outstanding Pool Balance  Maximum Policy Amount  Premium Paid in Full  Expiration Date
  4  iPark 84 Innovation Center  $60,000,000  6.1%  $5,000,000  Yes  4/22/2034
  5  ExchangeRight Net Leased Portfolio #46(1)  $42,455,041  4.3%  $10,000,000  Yes  4/30/2034
  6  OmniMax Industrial Portfolio I  $42,346,743  4.3%  $5,000,000  Yes  4/28/2034
  21.02  1 Quality Circle  $6,890,009  0.7%  $2,000,000  Yes  6/30/2021
  37  Perma-Pipe  $5,720,000  0.6%  $3,000,000  Yes  4/16/2034

 

(1)The environmental policy covers the GIANT Food Store – Dickson City, CVS Pharmacy - Corpus Christi, Walgreens – Tulsa, and Dollar Tree – Fultondale mortgaged properties.

 

A-1-53 

 

 

(32)

 

  Loan No.  Mortgage Loan  Senior Notes Cut-off Date Balance  Subordinate Motes Cut-off Date Balance  Total Mortgage Debt Cut-off Date Balance(1)  Total Senior Notes U/W NCF DSCR  Total Mortgage Debt U/W NCF DSCR(1)  Total Senior Notes Cut-off Date LTV  Total Mortgage Debt Cut-off Date LTV Ratio(1)  Total Senior Notes U/W NOI Debt Yield  Total Mortgage Debt U/W NOI Debt Yield(1)
  1  Burlingame Point  $380,000,000  $240,000,000  $620,000,000  4.72x  2.89x  38.0%  62.0%  14.6%  8.9%
  2  Equus Industrial Portfolio  $233,012,900  $154,000,000  $387,012,900  5.10x  2.45x  37.8%  62.9%  14.0%  8.4%
  3  Amazon Seattle  $234,900,000  $155,100,000  $390,000,000  4.27x  2.57x  35.1%  58.2%  13.1%  7.9%

 

(1)Includes any related pari passu companion loan(s) and subordinate secured companion loan(s), and excludes any related mezzanine loan(s).

 

(33)

 

  Loan Ho.  Mortgage Loan  Mortgage Loan Cut-off Date Balance  % of Initial Outstanding Pool Balance  Mezzanine Debt Cut-off date Balance  Annual Interest Rate on Mezzanine Loan  Mezzanine Loan Maturity Date or ARD  Intercreditor Agreement  Total Debt Cut-off Date LTV Ratio(1)  Total Debt U/W NCF DSCR(1)  Total Debt U/W NOI Debt Yield(1)
                                 
  1  Burlingame Point(2)  $96,000,000  9.8%  $130,000,000  4.50000%  7/6/2030  Yes  75.0%  1.33x  7.4%
  3  Amazon Seattle  $93,000,000  9.5%  $65,000,000  6.10000%  4/6/2030  Yes  67.9%  1.92x  6.8%
                                 
                                 

 

(1) Calculated including any related pari passu companion loan(s), related subordinate companion loan(s) and mezzanine debt. 

(2) The mezzanine loan is structured with a three-year interest-only period followed by a 6.25-year fixed amortization schedule. The amortization will include a base amortization and rent step amortization component. The rent step amortization requires all future rent increases above year 1 to be used to pay down the mezzanine loan, resulting in a balloon balance of zero at the anticipated repayment date. Annual debt service for the Total Debt Underwritten NCF DSCR (x) is calculated based on the sum of (x) with respect to the Burlingame Point Whole Loan, the interest-only annual debt service and (y) with respect to the mezzanine loan, the sum of the first 12 principal and interest payments following the initial three-year interest-only period. The Total Debt Monthly Debt Service ($) is calculated as the annual debt service described above divided by 12. 

(34)

 

  Loan No.  Mortgage Loan  Mortgage Loan Cut-off Date Balance  % of Initial Outstanding Pool Balance  Intercreditor Agreement Required  Combined Minimum DSCR  Combined Maximum LTV(1)  Combined Minimum Debt Yield
  9  8111 Gatehouse Road  $37,200,000  3.8%  Yes  3.40x  65.0%  10.5%
  20  Mission Courtyard  $15,775,000  1.6%  Yes  3.05x  67.7%  10.6%

 

  (1) Calculated including any related pari passu companion loans and subordinate companion loans.
   
(35) 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
   
(36) Loan No. 13 – 195 Church – KLP Enterprises, LLC, which owns 66.6% equity in the borrower, is entitled to a preferred Class B Membership interest in the amount of approximately $6,500,000. The operating agreement requires a 5.0% preferred return to be paid to KLP in monthly installments to the extent cash flow is available after payment of debt service payment required under the Mortgage Loan, there is no redemption right for failure to pay, no change of control for failure to pay and no maturity in connection with the preferred return. The Class B Membership interest is unsecured and has no voting member.

Loan No. 16 – 152 2nd Avenue – The loan sponsor used a portion of the Mortgage Loan proceeds to refinance the existing loan secured by its leasehold interest, then purchased the fee interest in the Mortgaged Property for $8,000,000 using the remaining Mortgage Loan proceeds.

 

A-1-54