FWP 1 n2897-x7_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-258342-01
     

 

     
  Free Writing Prospectus dated January 21, 2022  
     
  The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-258342) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.  
     
  The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.  
     
  The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.  
     
  Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.  
     
  Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached 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 email system.  
     
     

 

 

 

 

BMARK 2022-B32: 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 Zip Code
                1              
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 7.0% 100.0% JPMCB JPMCB NAP NAP 324-430 & 404 West Harrison Street, 401-439 West Van Buren Street, 401-535 South Canal Street and 527 South Clinton Street Chicago Cook Illinois 60607
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 7.0%   JPMCB, SMC JPMCB NAP NAP Various Detroit Wayne Michigan 48226
2.01 Property   1 First National Building 1.6% 23.1%         660 Woodward Avenue Detroit Wayne Michigan 48226
2.02 Property   1 The Qube 1.0% 14.7%         611 Woodward Avenue Detroit Wayne Michigan 48226
2.03 Property   1 Chrysler House 0.8% 11.5%         719 Griswold Street and 730 Shelby Street Detroit Wayne Michigan 48226
2.04 Property   1 1001 Woodward 0.8% 11.4%         1001-1075 Woodward Avenue Detroit Wayne Michigan 48226
2.05 Property   1 One Woodward 0.6% 8.3%         1 Woodward Avenue Detroit Wayne Michigan 48226
2.06 Property   1 The Z Garage 0.5% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue Detroit Wayne Michigan 48226
2.07 Property   1 Two Detroit Garage 0.4% 5.1%         160 East Congress Street Detroit Wayne Michigan 48226
2.08 Property   1 1505 & 1515 Woodward 0.3% 4.8%         1505 and 1515-1529 Woodward Avenue Detroit Wayne Michigan 48226
2.09 Property   1 1001 Brush Street 0.3% 4.1%         1001 Brush Street Detroit Wayne Michigan 48226
2.10 Property   1 The Assembly 0.2% 3.2%         1700 West Fort Street Detroit Wayne Michigan 48216
2.11 Property   1 419 Fort Street Garage 0.2% 2.9%         419 East Fort Street Detroit Wayne Michigan 48226
2.12 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue Detroit Wayne Michigan 48226
2.13 Property   1 1401 First Street 0.1% 1.7%         1401 First Street Detroit Wayne Michigan 48226
2.14 Property   1 Lane Bryant Building 0.1% 0.9%         1520 Woodward Avenue Detroit Wayne Michigan 48226
3 Loan 2,18,21,26 13 Rosewood National Storage 13 6.1%   DBRI GACC NAP NAP Various Various Various Various Various
3.01 Property   1 Tallahassee 1.0% 16.7%         1406 Capital Circle Northeast Tallahassee Leon Florida 32308
3.02 Property   1 Fort Worth 0.9% 14.6%         990 Alta Mere Drive Fort Worth Tarrant Texas 76116
3.03 Property   1 Kemah 0.8% 13.8%         1289 FM 518 Road Kemah Galveston Texas 77565
3.04 Property   1 North Charleston 0.5% 7.7%         8850 Rivers Avenue North Charleston Charleston South Carolina 29406
3.05 Property   1 Groton 0.5% 7.4%         215 Gold Star Highway Groton New London Connecticut 06340
3.06 Property   1 Albuquerque 0.4% 6.8%         201 Eubank Boulevard Southeast Albuquerque Bernalillo New Mexico 87123
3.07 Property   1 Augusta 0.3% 5.4%         2364 Tobacco Road Augusta Richmond Georgia 30906
3.08 Property   1 Grandview 0.3% 5.1%         14300 South U.S. 71 Highway Grandview Jackson Missouri 64030
3.09 Property   1 Louisville 0.3% 4.8%         6708 Preston Highway and 4010 Oaklawn Drive Louisville Jefferson Kentucky 40219
3.10 Property   1 Houston 0.3% 4.7%         10617 Fuqua Street Houston Harris Texas 77089
3.11 Property   1 Greenwood 0.3% 4.6%         355 Fry Road Greenwood Johnson Indiana 46142
3.12 Property   1 Miami 0.3% 4.5%         17531 Northwest 2nd Avenue Miami Miami-Dade Florida 33169
3.13 Property   1 Kent 0.2% 3.9%         950 Cherry Street Kent Portage Ohio 44240
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 5.7% 100.0% DBRI, JPMCB, BANA, 3650 Cal Bridge Lending, LLC GACC Yes - Group 1 NAP 350 and 450 Water Street Cambridge Middlesex Massachusetts 02141
5 Loan 4,5,12,19,20 1 One Wilshire 5.1% 100.0% GSBI GSMC NAP NAP 624 South Grand Avenue Los Angeles Los Angeles California 90017
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 4.4%   DBRI GACC NAP NAP Various Various Various New Mexico Various
6.01 Property   1 39 Plaza La Prensa 0.4% 8.0%         39 Plaza La Prensa Santa Fe Santa Fe New Mexico 87507
6.02 Property   1 1711 Randolph Road Southeast 0.3% 5.7%         1711 Randolph Road Southeast Albuquerque Bernalillo New Mexico 87106
6.03 Property   1 445 Camino Del Rey Southwest 0.2% 5.3%         445 Camino Del Rey Southwest Los Lunas Valencia New Mexico 87031
6.04 Property   1 1920 Fifth Street 0.2% 5.3%         1920 Fifth Street Santa Fe Santa Fe New Mexico 87505
6.05 Property   1 3280 Bridge Boulevard Southwest 0.2% 4.8%         3280 Bridge Boulevard Southwest Albuquerque Bernalillo New Mexico 87121
6.06 Property   1 37 Plaza La Prensa 0.2% 4.4%         37 Plaza La Prensa Santa Fe Santa Fe New Mexico 87507
6.07 Property   1 4363 Jager Drive Northeast 0.2% 4.3%         4363 Jager Drive Northeast Rio Rancho Sandoval New Mexico 87144
6.08 Property   1 655 Utah Avenue 0.2% 4.3%         655 Utah Avenue Las Cruces Dona Ana New Mexico 88001
6.09 Property   1 2536 Ridge Runner Road 0.2% 3.6%         2536 Ridge Runner Road Las Vegas San Miguel New Mexico 87701
6.10 Property   1 653 Utah Avenue 0.1% 3.3%         653 Utah Avenue Las Cruces Dona Ana New Mexico 88001
6.11 Property   1 4359 Jager Drive Northeast 0.1% 3.3%         4359 Jager Drive Northeast Rio Rancho Sandoval New Mexico 87144
6.12 Property   1 221 Llano Estacado 0.1% 2.9%         221 Llano Estacado Clovis Curry New Mexico 88101
6.13 Property   1 1308 Gusdorf Road 0.1% 2.6%         1308 Gusdorf Road Taos Taos New Mexico 87571
6.14 Property   1 2540 Camino Ortiz 0.1% 2.5%         2540 Camino Ortiz Santa Fe Santa Fe New Mexico 87507
6.15 Property   1 5500 San Antonio Drive Northeast 0.1% 2.5%         5500 San Antonio Drive Northeast Albuquerque Bernalillo New Mexico 87109
6.16 Property   1 2121 Summit Court 0.1% 2.5%         2121 Summit Court Las Cruces Dona Ana New Mexico 88011
6.17 Property   1 2732 North Wilshire Boulevard 0.1% 2.4%         2732 North Wilshire Boulevard Roswell Chaves New Mexico 88201
6.18 Property   1 41 Plaza La Prensa 0.1% 2.3%         41 Plaza La Prensa Santa Fe Santa Fe New Mexico 87507
6.19 Property   1 2800 Farmington Avenue 0.1% 2.3%         2800 Farmington Avenue Farmington San Juan New Mexico 87401
6.20 Property   1 1710 East Aztec Avenue 0.1% 2.2%         1710 East Aztec Avenue Gallup McKinley New Mexico 87301
6.21 Property   1 5200 Oakland Avenue Northeast 0.1% 2.1%         5200 Oakland Avenue Northeast Albuquerque Bernalillo New Mexico 87113
6.22 Property   1 3316 North Main Street 0.1% 2.1%         3316 North Main Street Clovis Curry New Mexico 88101
6.23 Property   1 2141 Summit Court 0.1% 1.8%         2141 Summit Court Las Cruces Dona Ana New Mexico 88011
6.24 Property   1 1014 North California Street 0.1% 1.8%         1014 North California Street Socorro Socorro New Mexico 87801
6.25 Property   1 912 Railroad Avenue 0.1% 1.7%         912 Railroad Avenue Espanola Rio Arriba New Mexico 87532
6.26 Property   1 1922 Fifth Street 0.1% 1.6%         1922 Fifth Street Santa Fe Santa Fe New Mexico 87505
6.27 Property   1 1017 East Roosevelt Avenue 0.1% 1.5%         1017 East Roosevelt Avenue Grants Cibola New Mexico 87020
6.28 Property   1 145 Roy Road 0.1% 1.5%         145 Roy Road Taos Taos New Mexico 87571
6.29 Property   1 1800 East 30th Street 0.1% 1.5%         1800 East 30th Street Farmington San Juan New Mexico 87401
6.30 Property   1 5205 Quail Road Northwest 0.1% 1.2%         5205 Quail Road Northwest Albuquerque Bernalillo New Mexico 87120
6.31 Property   1 501 East Bender Boulevard 0.1% 1.2%         501 East Bender Boulevard Hobbs Lea New Mexico 88240
6.32 Property   1 1233 Whittier Street 0.1% 1.1%         1233 Whittier Street Raton Colfax New Mexico 87740
6.33 Property   1 2520 Ridge Runner Road 0.0% 1.1%         2520 Ridge Runner Road Las Vegas San Miguel New Mexico 87701
6.34 Property   1 26387 US Highway 70 0.0% 1.1%         26387 US Highway 70 Ruidoso Downs Lincoln New Mexico 88346
6.35 Property   1 475 Courthouse Road Southeast 0.0% 1.0%         475 Courthouse Road Southeast Los Lunas Valencia New Mexico 87031
6.36 Property   1 7905 Marble Avenue Northeast 0.0% 0.9%         7905 Marble Avenue Northeast Albuquerque Bernalillo New Mexico 87110
6.37 Property   1 2215 West Main Street 0.0% 0.8%         2215 West Main Street Artesia Eddy New Mexico 88210
6.38 Property   1 2522 Ridge Runner Road 0.0% 0.7%         2522 Ridge Runner Road Las Vegas San Miguel New Mexico 87701
6.39 Property   1 1710 Rio Bravo Boulevard Southwest 0.0% 0.6%         1710 Rio Bravo Boulevard Southwest Albuquerque Bernalillo New Mexico 87501
6.40 Property   1 312 East Nizhoni Boulevard 0.0% 0.4%         312 East Nizhoni Boulevard Gallup McKinley New Mexico 87301
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 4.2% 100.0% GSBI GSMC NAP NAP 74-855 Country Club Drive Palm Desert Riverside California 92260
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 4.2% 100.0% GSBI GSMC NAP NAP 2250 Petrie Lane Glenarden Prince George’s Maryland 20706
9 Loan 19,21 2 Dealertrack and Divvy 4.2%   CREFI CREFI NAP NAP Various Draper Salt Lake Utah 84020
9.01 Property   1 Dealertrack 2.1% 50.7%         13693 South 200 West Draper Salt Lake Utah 84020

 

A-1-1 

 

 

BMARK 2022-B32: 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 Zip Code
                1              
9.02 Property   1 Divvy 2.1% 49.3%         13705 South 200 West Draper Salt Lake Utah 84020
10 Loan 1,5,12,13,14,19,21 1 The Summit 3.7% 100.0% GSBI, BCREI GSMC NAP NAP 355 110th Avenue Northeast, 10885 Northeast 4th Street and 320 108th Avenue Northeast Bellevue King Washington 98004
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 3.5%   CREFI, BCREI CREFI NAP NAP Various Las Vegas Clark Nevada Various
11.01 Property   1 6543 Las Vegas Boulevard South 1.4% 39.3%         6543 South Las Vegas Boulevard Las Vegas Clark Nevada 89119
11.02 Property   1 6226 West Sahara Avenue 0.8% 23.8%         6226 West Sahara Avenue Las Vegas Clark Nevada 89146
11.03 Property   1 10190 Covington Cross Drive 0.4% 11.5%         10190 Covington Cross Drive Las Vegas Clark Nevada 89144
11.04 Property   1 1450 Center Crossing Road 0.4% 11.4%         1450 Center Crossing Road Las Vegas Clark Nevada 89144
11.05 Property   1 6551 Las Vegas Boulevard South 0.3% 8.0%         6551 South Las Vegas Boulevard Las Vegas Clark Nevada 89119
11.06 Property   1 9901-9921 Covington Cross Drive 0.2% 6.0%         9901-9921 Covington Cross Drive Las Vegas Clark Nevada 89144
12 Loan 4,5,12,23 1 Novo Nordisk HQ 3.4% 100.0% DBRI GACC NAP NAP 800 Scudders Mill Road Plainsboro Middlesex New Jersey 08536
13 Loan 5,12,13,21 1 The Kirby Collection 3.1% 100.0% CREFI CREFI NAP NAP 3200 Kirby Drive Houston Harris Texas 77098
14 Loan 13 1 Leesburg Plaza 2.7% 100.0% CREFI CREFI NAP NAP 534 East Market Street Leesburg Loudoun Virginia 20176
15 Loan   1 ADS Corporate Headquarters 2.7% 100.0% CREFI CREFI NAP NAP 3085 and 3095 Loyalty Circle Columbus Franklin Ohio 43219
16 Loan 15 1 Benefitfocus HQ 2.3% 100.0% CREFI CREFI NAP NAP 215 Benefitfocus Way Charleston Berkeley South Carolina 29492
17 Loan 5,13 1 425 Eye Street 2.2% 100.0% GSBI GSMC NAP NAP 425 I Street Northwest Washington District of Columbia District of Columbia 20001
18 Loan   1 The Onyx 2.1% 100.0% CREFI CREFI NAP NAP 10300 South Wilcrest Drive Houston Harris Texas 77099
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 1.7%   CREFI CREFI NAP NAP Various Various Various Various Various
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 0.7% 38.5%         711 West Wabash Avenue Effingham Effingham Illinois 62401
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 0.1% 7.0%         942 Valley Creek Drive Farmington Saint Francois Missouri 63640
19.03 Property   1 Kroger- Clarkston, MI 0.1% 5.3%         6625-6669 Dixie Highway Clarkston Oakland Michigan 48346
19.04 Property   1 Walgreens - Lincolnton (Main), NC 0.1% 5.1%         1230 East Main Street Lincolnton Lincoln North Carolina 28092
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX 0.1% 4.5%         3434 Saratoga Boulevard Corpus Christi Nueces Texas 78415
19.06 Property   1 Walgreens - Greenville (North), SC 0.1% 4.5%         2323 East North Street Greenville Greenville South Carolina 29607
19.07 Property   1 Walgreens - Orland Park (143rd), IL 0.1% 4.5%         11981 West 143rd Street Orland Park Cook Illinois 60467
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 0.1% 4.4%         2110 South Harvard Avenue Tulsa Tulsa Oklahoma 74112
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY 0.1% 3.5%         2616 Brewerton Road Mattydale Onondaga New York 13211
19.10 Property   1 Walgreens- Shawnee, KS 0.1% 3.5%         5455 Roberts Street Shawnee Johnson Kansas 66226
19.11 Property   1 Walgreens - Watervliet (2nd), NY 0.1% 3.2%         1901 2nd Avenue Watervliet Albany New York 12189
19.12 Property   1 Walgreens - El Dorado, AR 0.0% 2.2%         2135 North West Avenue El Dorado Union Arkansas 71730
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA 0.0% 1.3%         3285 New Macland Road Powder Springs Cobb Georgia 30127
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA 0.0% 1.3%         45274 Highway 22 Saint Amant Ascension Louisiana 70774
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH 0.0% 1.2%         2226 Bauer Road Batavia Clermont Ohio 45103
19.16 Property   1 Sherwin Williams - Waunakee (County), WI 0.0% 1.2%         2810 Sarah Lane Waunakee Dane Wisconsin 53597
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN 0.0% 1.2%         736 Lincoln Way West South Bend St. Joseph Indiana 46616
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA 0.0% 1.1%         20766 LA-964 Zachary East Baton Rouge Parish Louisiana 70791
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 0.0% 1.1%         475 Talcottville Road Vernon Tolland Connecticut 06066
19.20 Property   1 Dollar General - Russellville (State 124), AR 0.0% 1.0%         2331 State Route 124 Russellville Pope Arkansas 72802
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA 0.0% 1.0%         126 Connellsville Street Uniontown Fayette Pennsylvania 15401
19.22 Property   1 Dollar General - Tulsa (41st), OK 0.0% 1.0%         5801 West 41st Street Tulsa Tulsa Oklahoma 74107
19.23 Property   1 Dollar General - Cordova (Dexter), TN 0.0% 0.9%         8271 Dexter Road Cordova Shelby Tennessee 38016
19.24 Property   1 Dollar Tree - Apollo (North), PA 0.0% 0.8%         129 North Plaza Apollo Armstrong Pennsylvania 15613
19.25 Property   1 Dollar General - Toledo (McCord), OH 0.0% 0.8%         1121 North McCord Road Toledo Lucas Ohio 43615
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio 1.7%   CREFI CREFI NAP NAP Various Richmond Henrico Virginia Various
20.01 Property   1 Hillcrest 0.3% 19.0%         1801 Bayberry Court Richmond Henrico Virginia 23226
20.02 Property   1 Arrington 0.3% 17.9%         1802 Bayberry Court Richmond Henrico Virginia 23226
20.03 Property   1 Highland II 0.2% 12.4%         7229 Forest Avenue Richmond Henrico Virginia 23226
20.04 Property   1 Meridian 0.2% 11.7%         1800 Bayberry Court Richmond Henrico Virginia 23226
20.05 Property   1 Bayberry 0.1% 8.2%         1700 Bayberry Court Richmond Henrico Virginia 23226
20.06 Property   1 Highland I 0.1% 7.6%         7231 Forest Avenue Richmond Henrico Virginia 23226
20.07 Property   1 Capstone 0.1% 7.2%         7100 Forest Avenue Richmond Henrico Virginia 23226
20.08 Property   1 Forest Plaza I 0.1% 5.9%         7201 Glen Forest Drive Richmond Henrico Virginia 23226
20.09 Property   1 Forest Plaza II 0.1% 4.9%         7275 Glen Forest Drive Richmond Henrico Virginia 23226
20.10 Property   1 Utica 0.1% 4.0%         2701 Emerywood Parkway Richmond Henrico Virginia 23294
20.11 Property   1 Willard 0.0% 1.2%         2601 Willard Road Richmond Henrico Virginia 23294
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio 1.7%   GSBI GSMC NAP NAP Various Various Various Various Various
21.01 Property   1 700 Ash Street 0.4% 24.1%         700 Ash Street Reedsburg Sauk Wisconsin 53959
21.02 Property   1 5200 Foundry Circle 0.4% 21.5%         5200 Foundry Circle Saint Cloud Stearns Minnesota 56303
21.03 Property   1 2700 Plum Street 0.3% 16.7%         2700 Plum Street New Castle Henry Indiana 47362
21.04 Property   1 801 & 617 South Carpenter Avenue 0.2% 10.9%         801 & 617 South Carpenter Avenue Kingsford Dickinson Michigan 49802
21.05 Property   1 N2480 County Road M 0.1% 7.3%         N2480 County Road M Browntown Green Wisconsin 53522
21.06 Property   1 W140 N5540 Lilly Road 0.1% 6.9%         W140 N5540 Lilly Road Menomonee Falls Waukesha Wisconsin 53051
21.07 Property   1 530 East Main Street 0.1% 6.4%         530 East Main Street Biscoe Montgomery North Carolina 27209
21.08 Property   1 210 Ann Avenue 0.1% 6.1%         210 Ann Avenue Brewton Escambia Alabama 36426
22 Loan 14, 18 2 Macon and Winter Garden 1.6%   JPMCB JPMCB NAP NAP Various Various Various Various Various
22.01 Property   1 Winter Garden 0.8% 52.4%         851 East Maple Street Winter Garden Orange Florida 34787
22.02 Property   1 Macon 0.8% 47.6%         2525 and 2815 Pio Nono Avenue Macon Bibb Georgia 31206
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue 1.4% 100.0% DBRI, MSBNA, CREFI, WFBNA GACC, CREFI NAP NAP 601 Lexington Avenue New York New York New York 10022
24 Loan   1 45 Liberty Boulevard 1.4% 100.0% CREFI CREFI NAP NAP 45 Liberty Boulevard Malvern Chester Pennsylvania 19355
25 Loan 5,12,13,14,28 2 Nyberg Portfolio 1.3%   JPMCB JPMCB Yes - Group 1 NAP Various Tualatin Washington Oregon 97062
25.01 Property   1 Nyberg Rivers 0.7% 52.4%         7405-7981 Southwest Nyberg Street Tualatin Washington Oregon 97062
25.02 Property   1 Nyberg Woods 0.6% 47.6%         7061 Southwest Nyberg Street Tualatin Washington Oregon 97062
26 Loan 13 1 Pavilion at North Haven 1.3% 100.0% CREFI CREFI NAP NAP 200 Universal Drive North North Haven New Haven Connecticut 06473
27 Loan 5,19,24,27 4 Sara Lee Portfolio 1.3%   DBRI GACC Yes - Group 3 NAP Various Various Various Various Various
27.01 Property   1 2314 Sybrandt Road 0.6% 48.8%         2314 Sybrandt Road Traverse City Grand Traverse Michigan 49684
27.02 Property   1 110 Sara Lee Road 0.6% 44.1%         110 Sara Lee Road Tarboro Edgecombe North Carolina 27886
27.03 Property   1 1528 South Hayford Road 0.1% 5.0%         1528 South Hayford Road Airway Heights Spokane Washington 99000
27.04 Property   1 105 Ashland Avenue 0.0% 2.1%         105 Ashland Avenue Southbridge Worcester Massachusetts 01550
28 Loan 5,12 1 Charcuterie Artisans SLB 1.3% 100.0% CREFI CREFI NAP NAP 1000 Daniele Drive, 105 Davis Drive and 180 Davis Drive Town of Burrillville Providence Rhode Island 02839, 02859
29 Loan 13 1 ABB Office 1.3% 100.0% GSBI GSMC NAP NAP 23000 Harvard Road Highland Hills Cuyahoga Ohio 44122

 

A-1-2 

 

 

BMARK 2022-B32: 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 Zip Code
                1              
30 Loan   1 Value Store It Miami - 7th Ave 1.0% 100.0% CREFI CREFI NAP NAP 9101 Northwest 7th Avenue Miami Miami-Dade Florida 33150
31 Loan 13 1 Courtyard Alpharetta/Avalon 1.0% 100.0% JPMCB JPMCB NAP NAP 11700 Amber Park Drive Alpharetta Fulton Georgia 30009
32 Loan 13 1 Ocotillo Plaza 1.0% 100.0% CREFI CREFI NAP NAP 2820-2860 South Alma School Road Chandler Maricopa Arizona 85286
33 Loan 13 5 CityLine Susquehanna Storage Portfolio 0.7%   CREFI CREFI Yes - Group 2 NAP Various Various Various Pennsylvania Various
33.01 Property   1 Ideal Storage  - Lori Lane 0.2% 30.5%         80 Lori Lane Selinsgrove Snyder Pennsylvania 17870
33.02 Property   1 Ideal Storage - Lewisburg 0.2% 30.5%         260 Ziegler Road Lewisburg Union Pennsylvania 17837
33.03 Property   1 Ideal Storage - Sunbury 0.1% 15.6%         1450 Snydertown Road Sunbury Northumberland Pennsylvania 17801
33.04 Property   1 Ideal Storage  - Old Trail 0.1% 12.6%         2070 North Old Trail Selinsgrove Snyder Pennsylvania 17870
33.05 Property   1 Ideal Storage - Pottsville 0.1% 10.7%         97 Westwood Road Pottsville Schuylkill Pennsylvania 17901
34 Loan 21 1 Raleigh GSA 0.7% 100.0% CREFI CREFI NAP NAP 3315 Poole Road Raleigh Wake North Carolina 27610
35 Loan 13 2 CityLine Central PA Storage Portfolio 0.7%   CREFI CREFI Yes - Group 2 NAP Various Various Various Pennsylvania Various
35.01 Property   1 Sinking Spring 0.5% 75.0%         830 Mountain Home Road and 1500-02 Frush Valley Road Sinking Spring, Reading Berks Pennsylvania 19608, 19605
35.02 Property   1 St. Clair 0.2% 25.0%         123 Industrial Park Road St. Clair Schuylkill Pennsylvania 17901
36 Loan   2 Urban Light Industrial Portfolio 0.6%   CREFI CREFI Yes - Group 2 NAP Various Bloomington Hennepin Minnesota Various
36.01 Property   1 Cedar Business Center 0.4% 57.8%         8100 Old Cedar Avenue South Bloomington Hennepin Minnesota 55425
36.02 Property   1 Victoria Pond Center 0.3% 42.2%         4801 West 81st Street Bloomington Hennepin Minnesota 55437
37 Loan 24 1 AT&T Chicago 0.6% 100.0% GSBI GSMC NAP NAP 2401 West Grace Street Chicago Cook Illinois 60618
38 Loan 10,13 1 Brickstone Villas 0.5% 100.0% GSBI GSMC NAP NAP 2812 Lake Road Killeen Bell Texas 76543
39 Loan   1 Bankwell HQ 0.5% 100.0% CREFI CREFI NAP NAP 258 Elm Street New Canaan Fairfield Connecticut 06840
40 Loan 13 1 Metro Place 0.5% 100.0% GSBI GSMC NAP NAP 400 Metro Place North Dublin Franklin Ohio 43017
41 Loan 13, 15 2 8 E 18th & 310 5th 0.5%   CREFI CREFI NAP NAP Various Various Various New York Various
41.01 Property   1 8 East 18th St 0.3% 66.6%         8 East 18th Street New York New York New York 10003
41.02 Property   1 310 5th Ave 0.2% 33.4%         310 5th Avenue Brooklyn Kings New York 11215
42 Loan 24 1 WoodSpring McDonough 0.5% 100.0% GSBI GSMC NAP NAP 625 Industrial Boulevard McDonough Henry Georgia 30253
43 Loan   1 Lakeville Townhomes 0.4% 100.0% CREFI CREFI NAP NAP 2115 Oxford Square Court Memphis Shelby Tennessee 38116
44 Loan 13,15 1 2374-2386 Grand Concourse 0.4% 100.0% CREFI CREFI NAP NAP 2374-2386 Grand Concourse Bronx Bronx New York 10458
45 Loan 12,19,27 2 ASM Portfolio 0.3%   CREFI CREFI Yes - Group 3 NAP Various Various Various Various Various
45.01 Property   1 5701 Dickman Rd 0.2% 72.0%         5701 West Dickman Road Battle Creek Calhoun Michigan 49037
45.02 Property   1 229 W. Creek Rd 0.1% 28.0%         229 West Creek Road Saint Marys Elk Pennsylvania 15857
46 Loan   1 2121 & 2211 Imperial Avenue 0.3% 100.0% DBRI GACC NAP NAP 2121 & 2211 Imperial Avenue San Diego San Diego California 92102
47 Loan 15 1 192 Stuyvesant Ave 0.1% 100.0% CREFI CREFI NAP NAP 192 Stuyvesant Avenue Brooklyn Kings New York 11221

 

A-1-3 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate %
          2 2     3     4,5 4,5 4 6 6
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Office CBD 1916 2016-2021 2,331,477 SF 219.95 125,000,000 125,000,000 125,000,000 3.46957% 0.01476%
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio Various Various Various Various 2,694,627 SF 159.58 125,000,000 125,000,000 125,000,000 3.77800% 0.05726%
2.01 Property   1 First National Building Office CBD 1921 2010 800,119 SF   28,820,000 28,820,000 28,820,000    
2.02 Property   1 The Qube Office CBD 1958 2011 522,702 SF   18,325,000 18,325,000 18,325,000    
2.03 Property   1 Chrysler House Office CBD 1919 2013 343,488 SF   14,325,000 14,325,000 14,325,000    
2.04 Property   1 1001 Woodward Office CBD 1965 2013 319,039 SF   14,232,500 14,232,500 14,232,500    
2.05 Property   1 One Woodward Office CBD 1962 2013 370,257 SF   10,317,500 10,317,500 10,317,500    
2.06 Property   1 The Z Garage Other Parking Garage 2013 2015-2016 1,351 Units   8,432,500 8,432,500 8,432,500    
2.07 Property   1 Two Detroit Garage Other Parking Garage 2002 2015-2016 1,106 Units   6,382,500 6,382,500 6,382,500    
2.08 Property   1 1505 & 1515 Woodward Office CBD 1925 2018 141,741 SF   6,040,000 6,040,000 6,040,000    
2.09 Property   1 1001 Brush Street Other Parking Garage 1993 2015-2016 1,309 Units   5,097,500 5,097,500 5,097,500    
2.10 Property   1 The Assembly Mixed Use Multifamily/Office/Retail 1913 2019 32 Units   3,987,500 3,987,500 3,987,500    
2.11 Property   1 419 Fort Street Garage Other Parking Garage 2005 2015-2016 637 Units   3,625,000 3,625,000 3,625,000    
2.12 Property   1 Vinton Mixed Use Multifamily/Retail 1917 2018 21 Units   2,187,500 2,187,500 2,187,500    
2.13 Property   1 1401 First Street Other Parking Garage 1976 2017 633 Units   2,157,500 2,157,500 2,157,500    
2.14 Property   1 Lane Bryant Building Office CBD 1917 2018 31,695 SF   1,070,000 1,070,000 1,070,000    
3 Loan 2,18,21,26 13 Rosewood National Storage 13 Self Storage Self Storage Various Various 1,564,651 SF 69.39 108,575,000 108,575,000 108,575,000 3.04900% 0.00851%
3.01 Property   1 Tallahassee Self Storage Self Storage 1979-1987 NAP 191,964 SF   18,090,600 18,090,600 18,090,600    
3.02 Property   1 Fort Worth Self Storage Self Storage 1976 NAP 293,352 SF   15,905,600 15,905,600 15,905,600    
3.03 Property   1 Kemah Self Storage Self Storage 1977 NAP 304,370 SF   14,932,300 14,932,300 14,932,300    
3.04 Property   1 North Charleston Self Storage Self Storage 1974 1991 167,439 SF   8,395,700 8,395,700 8,395,700    
3.05 Property   1 Groton Self Storage Self Storage 2003 NAP 61,900 SF   7,995,700 7,995,700 7,995,700    
3.06 Property   1 Albuquerque Self Storage Self Storage 1984 NAP 71,045 SF   7,360,100 7,360,100 7,360,100    
3.07 Property   1 Augusta Self Storage Self Storage 2000 NAP 85,979 SF   5,889,000 5,889,000 5,889,000    
3.08 Property   1 Grandview Self Storage Self Storage 1986 NAP 71,375 SF   5,519,400 5,519,400 5,519,400    
3.09 Property   1 Louisville Self Storage Self Storage 1980 NAP 101,468 SF   5,241,400 5,241,400 5,241,400    
3.10 Property   1 Houston Self Storage Self Storage 2008 NAP 70,801 SF   5,093,700 5,093,700 5,093,700    
3.11 Property   1 Greenwood Self Storage Self Storage 1980 NAP 45,834 SF   4,953,800 4,953,800 4,953,800    
3.12 Property   1 Miami Self Storage Self Storage 1971 NAP 32,812 SF   4,937,600 4,937,600 4,937,600    
3.13 Property   1 Kent Self Storage Self Storage 1988 NAP 66,312 SF   4,260,100 4,260,100 4,260,100    
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street Mixed Use Office/Lab 2021 NAP 915,233 SF 889.39 101,000,000 101,000,000 101,000,000 2.79200% 0.01326%
5 Loan 4,5,12,19,20 1 One Wilshire Office CBD/Data Center 1967 1992 661,553 SF 588.39 90,000,000 90,000,000 90,000,000 2.77600% 0.01851%
6 Loan 22,24,27 40 SVEA New Mexico Portfolio Office Suburban Various NAP 652,850 SF 120.32 78,550,000 78,550,000 78,550,000 3.80700% 0.00851%
6.01 Property   1 39 Plaza La Prensa Office Suburban 2001 NAP 38,493 SF   6,302,713 6,302,713 6,302,713    
6.02 Property   1 1711 Randolph Road Southeast Office Suburban 2003 NAP 28,946 SF   4,463,880 4,463,880 4,463,880    
6.03 Property   1 445 Camino Del Rey Southwest Office Suburban 2002 NAP 44,623 SF   4,190,979 4,190,979 4,190,979    
6.04 Property   1 1920 Fifth Street Office Suburban 2004 NAP 29,269 SF   4,190,979 4,190,979 4,190,979    
6.05 Property   1 3280 Bridge Boulevard Southwest Office Suburban 2000 NAP 35,032 SF   3,768,633 3,768,633 3,768,633    
6.06 Property   1 37 Plaza La Prensa Office Suburban 2002 NAP 21,364 SF   3,417,760 3,417,760 3,417,760    
6.07 Property   1 4363 Jager Drive Northeast Office Suburban 2007 NAP 24,465 SF   3,378,774 3,378,774 3,378,774    
6.08 Property   1 655 Utah Avenue Office Suburban 2002 NAP 21,871 SF   3,346,286 3,346,286 3,346,286    
6.09 Property   1 2536 Ridge Runner Road Office Suburban 2001 NAP 25,061 SF   2,813,479 2,813,479 2,813,479    
6.10 Property   1 653 Utah Avenue Office Suburban 2009 NAP 22,611 SF   2,605,555 2,605,555 2,605,555    
6.11 Property   1 4359 Jager Drive Northeast Office Suburban 1999 NAP 23,008 SF   2,560,071 2,560,071 2,560,071    
6.12 Property   1 221 Llano Estacado Office Suburban 1997 NAP 21,412 SF   2,241,687 2,241,687 2,241,687    
6.13 Property   1 1308 Gusdorf Road Office Suburban 2004 NAP 16,512 SF   2,046,757 2,046,757 2,046,757    
6.14 Property   1 2540 Camino Ortiz Office Suburban 2002 NAP 17,319 SF   1,988,279 1,988,279 1,988,279    
6.15 Property   1 5500 San Antonio Drive Northeast Office Suburban 2004 NAP 20,017 SF   1,949,293 1,949,293 1,949,293    
6.16 Property   1 2121 Summit Court Office Suburban 2007 NAP 12,774 SF   1,936,297 1,936,297 1,936,297    
6.17 Property   1 2732 North Wilshire Boulevard Office Suburban 2007 NAP 11,612 SF   1,864,823 1,864,823 1,864,823    
6.18 Property   1 41 Plaza La Prensa Office Suburban 2008 NAP 12,912 SF   1,806,345 1,806,345 1,806,345    
6.19 Property   1 2800 Farmington Avenue Office Suburban 1999 NAP 14,000 SF   1,793,349 1,793,349 1,793,349    
6.20 Property   1 1710 East Aztec Avenue Office Suburban 2006 NAP 13,168 SF   1,741,368 1,741,368 1,741,368    
6.21 Property   1 5200 Oakland Avenue Northeast Office Suburban 2003 NAP 16,176 SF   1,617,913 1,617,913 1,617,913    
6.22 Property   1 3316 North Main Street Office Suburban 2006 NAP 19,494 SF   1,611,415 1,611,415 1,611,415    
6.23 Property   1 2141 Summit Court Office Suburban 2007 NAP 11,500 SF   1,422,984 1,422,984 1,422,984    
6.24 Property   1 1014 North California Street Office Suburban 2003 NAP 10,241 SF   1,416,486 1,416,486 1,416,486    
6.25 Property   1 912 Railroad Avenue Office Suburban 2005 NAP 16,099 SF   1,319,021 1,319,021 1,319,021    
6.26 Property   1 1922 Fifth Street Office Suburban 2004 NAP 9,804 SF   1,280,036 1,280,036 1,280,036    
6.27 Property   1 1017 East Roosevelt Avenue Office Suburban 2001 NAP 9,742 SF   1,202,064 1,202,064 1,202,064    
6.28 Property   1 145 Roy Road Office Suburban 2007 NAP 13,771 SF   1,202,064 1,202,064 1,202,064    
6.29 Property   1 1800 East 30th Street Office Suburban 2006 NAP 11,137 SF   1,143,585 1,143,585 1,143,585    
6.30 Property   1 5205 Quail Road Northwest Office Suburban 2002 NAP 6,659 SF   961,651 961,651 961,651    
6.31 Property   1 501 East Bender Boulevard Office Suburban 2008 NAP 6,697 SF   909,670 909,670 909,670    
6.32 Property   1 1233 Whittier Street Office Suburban 2002 NAP 6,007 SF   890,177 890,177 890,177    
6.33 Property   1 2520 Ridge Runner Road Office Suburban 2002 NAP 5,940 SF   857,689 857,689 857,689    
6.34 Property   1 26387 US Highway 70 Office Suburban 1998 NAP 12,907 SF   857,689 857,689 857,689    
6.35 Property   1 475 Courthouse Road Southeast Office Suburban 2005 NAP 14,735 SF   779,717 779,717 779,717    
6.36 Property   1 7905 Marble Avenue Northeast Office Suburban 2007 NAP 6,312 SF   688,750 688,750 688,750    
6.37 Property   1 2215 West Main Street Office Suburban 2006 NAP 7,795 SF   662,760 662,760 662,760    
6.38 Property   1 2522 Ridge Runner Road Office Suburban 2005 NAP 4,391 SF   519,811 519,811 519,811    
6.39 Property   1 1710 Rio Bravo Boulevard Southwest Office Suburban 2004 NAP 4,733 SF   493,821 493,821 493,821    
6.40 Property   1 312 East Nizhoni Boulevard Office Suburban 2004 NAP 4,241 SF   305,389 305,389 305,389    
7 Loan 5,12,13,31 1 JW Marriott Desert Springs Hospitality Full Service 1987 2019 884 Rooms 144,796.38 75,000,000 75,000,000 75,000,000 4.99500% 0.00851%
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Retail Anchored 2010-2012, 2015, 2017, 2019 NAP 712,091 SF 164.59 75,000,000 75,000,000 75,000,000 3.39000% 0.00851%
9 Loan 19,21 2 Dealertrack and Divvy Office Suburban Various NAP 318,832 SF 233.67 74,500,000 74,500,000 74,500,000 4.39000% 0.00851%
9.01 Property   1 Dealertrack Office Suburban 2018 NAP 163,725 SF   37,760,274 37,760,274 37,760,274    

 

A-1-4 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate %
          2 2     3     4,5 4,5 4 6 6
9.02 Property   1 Divvy Office Suburban 2020 NAP 155,107 SF   36,739,726 36,739,726 36,739,726    
10 Loan 1,5,12,13,14,19,21 1 The Summit Office CBD 2002, 2005, 2021 NAP 907,306 SF 360.41 65,000,000 65,000,000 65,000,000 2.95200% 0.03226%
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio Office Suburban Various Various 611,320 SF 189.75 63,000,000 63,000,000 56,143,043 4.25000% 0.00851%
11.01 Property   1 6543 Las Vegas Boulevard South Office Suburban 2007 2018 102,276 SF   24,782,897 24,782,897 22,085,512    
11.02 Property   1 6226 West Sahara Avenue Office Suburban 1982 NAP 292,180 SF   14,994,000 14,994,000 13,362,044    
11.03 Property   1 10190 Covington Cross Drive Office Suburban 1997 NAP 75,588 SF   7,223,276 7,223,276 6,437,090    
11.04 Property   1 1450 Center Crossing Road Office Suburban 2004 NAP 52,975 SF   7,196,121 7,196,121 6,412,891    
11.05 Property   1 6551 Las Vegas Boulevard South Office Suburban 2007 2018 31,105 SF   5,023,707 5,023,707 4,476,924    
11.06 Property   1 9901-9921 Covington Cross Drive Office Suburban 1998 NAP 57,196 SF   3,780,000 3,780,000 3,368,583    
12 Loan 4,5,12,23 1 Novo Nordisk HQ Office Suburban 1985, 1989, 1994 2013 731,104 SF 288.15 60,000,000 60,000,000 60,000,000 2.83800% 0.00851%
13 Loan 5,12,13,21 1 The Kirby Collection Mixed Use Multifamily/Office/Retail 2018 NAP 534,338 SF 179.03 55,000,000 55,000,000 55,000,000 2.94000% 0.03726%
14 Loan 13 1 Leesburg Plaza Retail Anchored 1967 2005 233,281 SF 207.86 48,490,000 48,490,000 48,490,000 3.17000% 0.01851%
15 Loan   1 ADS Corporate Headquarters Office Suburban 2016 2021 326,354 SF 145.24 47,400,000 47,400,000 42,890,447 3.83000% 0.00851%
16 Loan 15 1 Benefitfocus HQ Office Suburban 2015 NAP 145,800 SF 274.35 40,000,000 40,000,000 40,000,000 3.99000% 0.01851%
17 Loan 5,13 1 425 Eye Street Office Urban 1973 2010, 2018 374,667 SF 272.82 39,818,000 39,818,000 39,818,000 2.94100% 0.00851%
18 Loan   1 The Onyx Multifamily Garden 1979 2019 438 Units 86,757.99 38,000,000 38,000,000 38,000,000 3.93421% 0.00851%
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 Various Various Various Various 1,603,784 SF 53.62 30,000,000 30,000,000 30,000,000 3.45300% 0.00851%
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL Industrial Flex 1971 2010 1,233,800 SF   11,550,000 11,550,000 11,550,000    
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO Retail Single Tenant 1995 NAP 62,058 SF   2,093,023 2,093,023 2,093,023    
19.03 Property   1 Kroger- Clarkston, MI Retail Single Tenant 1989 NAP 57,392 SF   1,587,209 1,587,209 1,587,209    
19.04 Property   1 Walgreens - Lincolnton (Main), NC Retail Single Tenant 2011 NAP 14,550 SF   1,534,884 1,534,884 1,534,884    
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX Office Medical 1995 2018 27,717 SF   1,360,465 1,360,465 1,360,465    
19.06 Property   1 Walgreens - Greenville (North), SC Retail Single Tenant 2005 NAP 14,523 SF   1,360,465 1,360,465 1,360,465    
19.07 Property   1 Walgreens - Orland Park (143rd), IL Retail Single Tenant 2009 NAP 14,820 SF   1,346,512 1,346,512 1,346,512    
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK Retail Single Tenant 2011 NAP 13,225 SF   1,308,140 1,308,140 1,308,140    
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY Retail Single Tenant 1999 NAP 10,908 SF   1,046,512 1,046,512 1,046,512    
19.10 Property   1 Walgreens- Shawnee, KS Retail Single Tenant 2009 NAP 14,820 SF   1,037,791 1,037,791 1,037,791    
19.11 Property   1 Walgreens - Watervliet (2nd), NY Retail Single Tenant 2000 NAP 12,738 SF   969,767 969,767 969,767    
19.12 Property   1 Walgreens - El Dorado, AR Retail Single Tenant 2006 NAP 14,820 SF   648,837 648,837 648,837    
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA Retail Single Tenant 1997 NAP 10,735 SF   380,233 380,233 380,233    
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA Retail Single Tenant 2017 NAP 10,640 SF   380,233 380,233 380,233    
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH Retail Single Tenant 2020 NAP 10,000 SF   373,256 373,256 373,256    
19.16 Property   1 Sherwin Williams - Waunakee (County), WI Retail Single Tenant 2021 NAP 3,525 SF   361,047 361,047 361,047    
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN Retail Single Tenant 2017 NAP 8,320 SF   357,558 357,558 357,558    
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA Retail Single Tenant 2016 NAP 9,026 SF   334,884 334,884 334,884    
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT Retail Single Tenant 1981 NAP 6,652 SF   327,907 327,907 327,907    
19.20 Property   1 Dollar General - Russellville (State 124), AR Retail Single Tenant 2013 NAP 9,100 SF   310,465 310,465 310,465    
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA Retail Single Tenant 2020 NAP 7,489 SF   305,233 305,233 305,233    
19.22 Property   1 Dollar General - Tulsa (41st), OK Retail Single Tenant 2012 NAP 9,026 SF   286,047 286,047 286,047    
19.23 Property   1 Dollar General - Cordova (Dexter), TN Retail Single Tenant 2005 NAP 9,303 SF   258,140 258,140 258,140    
19.24 Property   1 Dollar Tree - Apollo (North), PA Retail Single Tenant 1972 2016 9,583 SF   240,698 240,698 240,698    
19.25 Property   1 Dollar General - Toledo (McCord), OH Retail Single Tenant 2007 NAP 9,014 SF   240,698 240,698 240,698    
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio Office Suburban Various NAP 559,915 SF 105.37 30,000,000 30,000,000 30,000,000 3.48000% 0.00851%
20.01 Property   1 Hillcrest Office Suburban 2000 NAP 97,061 SF   5,702,338 5,702,338 5,702,338    
20.02 Property   1 Arrington Office Suburban 2000 NAP 93,645 SF   5,360,198 5,360,198 5,360,198    
20.03 Property   1 Highland II Office Medical 1995 NAP 67,819 SF   3,729,329 3,729,329 3,729,329    
20.04 Property   1 Meridian Office Suburban 2001 NAP 58,114 SF   3,506,938 3,506,938 3,506,938    
20.05 Property   1 Bayberry Office Suburban 1988 NAP 46,052 SF   2,452,005 2,452,005 2,452,005    
20.06 Property   1 Highland I Office Suburban 1990 NAP 46,768 SF   2,278,084 2,278,084 2,278,084    
20.07 Property   1 Capstone Office Suburban 1998 NAP 39,478 SF   2,155,484 2,155,484 2,155,484    
20.08 Property   1 Forest Plaza I Office Suburban 1985 NAP 36,288 SF   1,767,725 1,767,725 1,767,725    
20.09 Property   1 Forest Plaza II Office Suburban 1986 NAP 32,139 SF   1,482,608 1,482,608 1,482,608    
20.10 Property   1 Utica Office Suburban 1984 NAP 29,581 SF   1,191,789 1,191,789 1,191,789    
20.11 Property   1 Willard Office Suburban 1982 NAP 12,970 SF   373,504 373,504 373,504    
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio Industrial Manufacturing Various Various 1,633,716 SF 29.52 30,000,000 30,000,000 30,000,000 3.73300% 0.00851%
21.01 Property   1 700 Ash Street Industrial Manufacturing 1940-1980 NAP 366,798 SF   7,238,557 7,238,557 7,238,557    
21.02 Property   1 5200 Foundry Circle Industrial Manufacturing 1977 NAP 304,950 SF   6,456,502 6,456,502 6,456,502    
21.03 Property   1 2700 Plum Street Industrial Manufacturing 1920-1988 NAP 248,030 SF   5,019,703 5,019,703 5,019,703    
21.04 Property   1 801 & 617 South Carpenter Avenue Industrial Manufacturing 1947 NAP 170,000 SF   3,273,719 3,273,719 3,273,719    
21.05 Property   1 N2480 County Road M Industrial Manufacturing 1930 NAP 132,000 SF   2,182,480 2,182,480 2,182,480    
21.06 Property   1 W140 N5540 Lilly Road Industrial Manufacturing 1980-2010 NAP 116,220 SF   2,073,356 2,073,356 2,073,356    
21.07 Property   1 530 East Main Street Industrial Manufacturing 1946 2015 181,028 SF   1,927,857 1,927,857 1,927,857    
21.08 Property   1 210 Ann Avenue Industrial Manufacturing 1975 1990 114,690 SF   1,827,826 1,827,826 1,827,826    
22 Loan 14, 18 2 Macon and Winter Garden Industrial Various Various Various 607,240 SF 46.90 28,480,000 28,480,000 28,480,000 3.75000% 0.00851%
22.01 Property   1 Winter Garden Industrial Warehouse 1954 2021 221,469 SF   14,912,656 14,912,656 14,912,656    
22.02 Property   1 Macon Industrial Flex 1976-1997 2021-2022 385,771 SF   13,567,344 13,567,344 13,567,344    
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue Office CBD 1977 2021 1,675,659 SF 431.65 25,000,000 25,000,000 25,000,000 2.79196% 0.01226%
24 Loan   1 45 Liberty Boulevard Office Suburban 1999 2020 137,217 SF 178.57 24,502,500 24,502,500 22,069,869 3.57000% 0.00851%
25 Loan 5,12,13,14,28 2 Nyberg Portfolio Retail Anchored Various NAP 512,047 SF 124.79 23,900,000 23,900,000 23,900,000 3.64100% 0.01851%
25.01 Property   1 Nyberg Rivers Retail Anchored 2014 NAP 297,987 SF   12,522,254 12,522,254 12,522,254    
25.02 Property   1 Nyberg Woods Retail Anchored 2007 NAP 214,060 SF   11,377,746 11,377,746 11,377,746    
26 Loan 13 1 Pavilion at North Haven Mixed Use Retail/Office 2004 NAP 147,954 SF 158.61 23,500,000 23,467,534 18,542,960 3.82000% 0.00851%
27 Loan 5,19,24,27 4 Sara Lee Portfolio Industrial Various Various Various 810,779 SF 77.89 23,150,000 23,150,000 23,150,000 3.85500% 0.00851%
27.01 Property   1 2314 Sybrandt Road Industrial Cold Storage 1963-1980 2018 325,122 SF   11,286,180 11,286,180 11,286,180    
27.02 Property   1 110 Sara Lee Road Industrial Manufacturing 1989 1999 405,930 SF   10,219,770 10,219,770 10,219,770    
27.03 Property   1 1528 South Hayford Road Industrial Cold Storage 2002 NAP 40,827 SF   1,148,613 1,148,613 1,148,613    
27.04 Property   1 105 Ashland Avenue Industrial Manufacturing 1965, 1976, 1982, 1989 2011 38,900 SF   495,437 495,437 495,437    
28 Loan 5,12 1 Charcuterie Artisans SLB Industrial Flex 1976, 1997, 2005 1995, 2011, 2014, 2021 515,006 SF 122.33 23,000,000 23,000,000 23,000,000 3.71000% 0.00851%
29 Loan 13 1 ABB Office Office Suburban 2018 NAP 135,430 SF 164.38 22,262,500 22,262,500 22,262,500 3.42100% 0.00851%

 

A-1-5 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate %
          2 2     3     4,5 4,5 4 6 6
30 Loan   1 Value Store It Miami - 7th Ave Self Storage Self Storage 1969 2014 75,891 SF 241.14 18,300,000 18,300,000 18,300,000 3.53000% 0.03726%
31 Loan 13 1 Courtyard Alpharetta/Avalon Hospitality Limited Service 2019 NAP 115 Rooms 156,521.74 18,000,000 18,000,000 18,000,000 4.05200% 0.00851%
32 Loan 13 1 Ocotillo Plaza Retail Anchored 1986 NAP 116,932 SF 145.18 17,000,000 16,975,916 13,354,668 3.70000% 0.00851%
33 Loan 13 5 CityLine Susquehanna Storage Portfolio Self Storage Self Storage Various NAP 180,964 SF 72.39 13,100,000 13,100,000 13,100,000 3.58000% 0.00851%
33.01 Property   1 Ideal Storage  - Lori Lane Self Storage Self Storage 1978-2006 NAP 51,675 SF   4,000,000 4,000,000 4,000,000    
33.02 Property   1 Ideal Storage - Lewisburg Self Storage Self Storage 1978-2006 NAP 49,050 SF   4,000,000 4,000,000 4,000,000    
33.03 Property   1 Ideal Storage - Sunbury Self Storage Self Storage 1978-2006 NAP 22,350 SF   2,050,000 2,050,000 2,050,000    
33.04 Property   1 Ideal Storage  - Old Trail Self Storage Self Storage 2008 NAP 20,389 SF   1,650,000 1,650,000 1,650,000    
33.05 Property   1 Ideal Storage - Pottsville Self Storage Self Storage 2020, 2021 NAP 37,500 SF   1,400,000 1,400,000 1,400,000    
34 Loan 21 1 Raleigh GSA Office Suburban 2021 NAP 46,697 SF 275.61 12,870,000 12,870,000 12,870,000 3.71000% 0.00851%
35 Loan 13 2 CityLine Central PA Storage Portfolio Self Storage Self Storage Various NAP 164,325 SF 73.03 12,000,000 12,000,000 12,000,000 3.58000% 0.00851%
35.01 Property   1 Sinking Spring Self Storage Self Storage 1995-2000 NAP 110,749 SF   9,000,000 9,000,000 9,000,000    
35.02 Property   1 St. Clair Self Storage Self Storage 2020 NAP 53,576 SF   3,000,000 3,000,000 3,000,000    
36 Loan   2 Urban Light Industrial Portfolio Industrial Flex 1983 NAP 121,572 SF 92.54 11,250,000 11,250,000 9,596,371 3.45000% 0.00851%
36.01 Property   1 Cedar Business Center Industrial Flex 1983 NAP 62,596 SF   6,500,000 6,500,000 5,544,570    
36.02 Property   1 Victoria Pond Center Industrial Flex 1983 NAP 58,976 SF   4,750,000 4,750,000 4,051,801    
37 Loan 24 1 AT&T Chicago Office Suburban 1959 1997 93,086 SF 109.25 10,170,000 10,170,000 10,170,000 3.66500% 0.00851%
38 Loan 10,13 1 Brickstone Villas Multifamily Garden 1976 NAP 222 Units 37,477.48 8,320,000 8,320,000 8,320,000 4.14100% 0.00851%
39 Loan   1 Bankwell HQ Office Suburban 1983 2021 29,500 SF 277.97 8,200,000 8,200,000 8,200,000 3.74000% 0.00851%
40 Loan 13 1 Metro Place Office Suburban 1986 NAP 93,672 SF 86.90 8,150,000 8,139,935 7,438,296 4.34000% 0.00851%
41 Loan 13, 15 2 8 E 18th & 310 5th Mixed Use Multifamily/Retail Various NAP 14,207 SF 566.62 8,050,000 8,050,000 8,050,000 3.87000% 0.00851%
41.01 Property   1 8 East 18th St Mixed Use Multifamily/Retail 1915 NAP 7,627 SF   5,364,603 5,364,603 5,364,603    
41.02 Property   1 310 5th Ave Mixed Use Multifamily/Retail 1921 NAP 6,580 SF   2,685,397 2,685,397 2,685,397    
42 Loan 24 1 WoodSpring McDonough Hospitality Extended Stay 2020 NAP 123 Rooms 64,973.71 8,000,000 7,991,766 7,102,385 5.13500% 0.00851%
43 Loan   1 Lakeville Townhomes Multifamily Garden 1975 NAP 228 Units 31,447.37 7,170,000 7,170,000 7,170,000 3.80000% 0.00851%
44 Loan 13,15 1 2374-2386 Grand Concourse Retail Anchored 1924 2014 20,420 SF 334.23 6,825,000 6,825,000 6,825,000 3.61000% 0.00851%
45 Loan 12,19,27 2 ASM Portfolio Industrial Manufacturing Various Various 175,930 SF 34.68 6,110,000 6,101,523 4,817,624 3.80000% 0.00851%
45.01 Property   1 5701 Dickman Rd Industrial Manufacturing 1978 2020 126,684 SF   4,400,000 4,393,896 3,469,320    
45.02 Property   1 229 W. Creek Rd Industrial Manufacturing 1992 2007 49,246 SF   1,710,000 1,707,628 1,348,304    
46 Loan   1 2121 & 2211 Imperial Avenue Retail Anchored 1916, 1957 2012-2013 48,028 SF 124.93 6,000,000 6,000,000 6,000,000 3.40000% 0.00851%
47 Loan 15 1 192 Stuyvesant Ave Multifamily Mid Rise 2015 NAP 8 Units 284,375.00 2,275,000 2,275,000 2,275,000 3.75000% 0.00851%

 

A-1-6 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
          6 7,8,9 7,9 8,9 9                
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 3.45481% NAP 366,433.17 NAP 4,397,198.04 Interest Only No Actual/360 60 59 60 59 0
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 3.72074% NAP 399,007.52 NAP 4,788,090.24 Interest Only No Actual/360 84 83 84 83 0
2.01 Property   1 First National Building                          
2.02 Property   1 The Qube                          
2.03 Property   1 Chrysler House                          
2.04 Property   1 1001 Woodward                          
2.05 Property   1 One Woodward                          
2.06 Property   1 The Z Garage                          
2.07 Property   1 Two Detroit Garage                          
2.08 Property   1 1505 & 1515 Woodward                          
2.09 Property   1 1001 Brush Street                          
2.10 Property   1 The Assembly                          
2.11 Property   1 419 Fort Street Garage                          
2.12 Property   1 Vinton                          
2.13 Property   1 1401 First Street                          
2.14 Property   1 Lane Bryant Building                          
3 Loan 2,18,21,26 13 Rosewood National Storage 13 3.04049% NAP 279,702.52 NAP 3,356,430.24 Interest Only No Actual/360 120 119 120 119 0
3.01 Property   1 Tallahassee                          
3.02 Property   1 Fort Worth                          
3.03 Property   1 Kemah                          
3.04 Property   1 North Charleston                          
3.05 Property   1 Groton                          
3.06 Property   1 Albuquerque                          
3.07 Property   1 Augusta                          
3.08 Property   1 Grandview                          
3.09 Property   1 Louisville                          
3.10 Property   1 Houston                          
3.11 Property   1 Greenwood                          
3.12 Property   1 Miami                          
3.13 Property   1 Kent                          
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 2.77874% NAP 238,257.13 NAP 2,859,085.56 Interest Only - ARD Yes Actual/360 120 117 120 117 0
5 Loan 4,5,12,19,20 1 One Wilshire 2.75749% NAP 211,091.67 NAP 2,533,100.04 Interest Only - ARD Yes Actual/360 120 119 120 119 0
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 3.79849% NAP 252,660.98 NAP 3,031,931.76 Interest Only No Actual/360 120 119 120 119 0
6.01 Property   1 39 Plaza La Prensa                          
6.02 Property   1 1711 Randolph Road Southeast                          
6.03 Property   1 445 Camino Del Rey Southwest                          
6.04 Property   1 1920 Fifth Street                          
6.05 Property   1 3280 Bridge Boulevard Southwest                          
6.06 Property   1 37 Plaza La Prensa                          
6.07 Property   1 4363 Jager Drive Northeast                          
6.08 Property   1 655 Utah Avenue                          
6.09 Property   1 2536 Ridge Runner Road                          
6.10 Property   1 653 Utah Avenue                          
6.11 Property   1 4359 Jager Drive Northeast                          
6.12 Property   1 221 Llano Estacado                          
6.13 Property   1 1308 Gusdorf Road                          
6.14 Property   1 2540 Camino Ortiz                          
6.15 Property   1 5500 San Antonio Drive Northeast                          
6.16 Property   1 2121 Summit Court                          
6.17 Property   1 2732 North Wilshire Boulevard                          
6.18 Property   1 41 Plaza La Prensa                          
6.19 Property   1 2800 Farmington Avenue                          
6.20 Property   1 1710 East Aztec Avenue                          
6.21 Property   1 5200 Oakland Avenue Northeast                          
6.22 Property   1 3316 North Main Street                          
6.23 Property   1 2141 Summit Court                          
6.24 Property   1 1014 North California Street                          
6.25 Property   1 912 Railroad Avenue                          
6.26 Property   1 1922 Fifth Street                          
6.27 Property   1 1017 East Roosevelt Avenue                          
6.28 Property   1 145 Roy Road                          
6.29 Property   1 1800 East 30th Street                          
6.30 Property   1 5205 Quail Road Northwest                          
6.31 Property   1 501 East Bender Boulevard                          
6.32 Property   1 1233 Whittier Street                          
6.33 Property   1 2520 Ridge Runner Road                          
6.34 Property   1 26387 US Highway 70                          
6.35 Property   1 475 Courthouse Road Southeast                          
6.36 Property   1 7905 Marble Avenue Northeast                          
6.37 Property   1 2215 West Main Street                          
6.38 Property   1 2522 Ridge Runner Road                          
6.39 Property   1 1710 Rio Bravo Boulevard Southwest                          
6.40 Property   1 312 East Nizhoni Boulevard                          
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 4.98649% NAP 316,523.44 NAP 3,798,281.28 Interest Only No Actual/360 60 59 60 59 0
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 3.38149% NAP 214,817.71 NAP 2,577,812.52 Interest Only No Actual/360 120 119 120 119 0
9 Loan 19,21 2 Dealertrack and Divvy 4.38149% NAP 276,331.19 NAP 3,315,974.28 Interest Only No Actual/360 60 59 60 59 0
9.01 Property   1 Dealertrack                          

 

A-1-7 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
          6 7,8,9 7,9 8,9 9                
9.02 Property   1 Divvy                          
10 Loan 1,5,12,13,14,19,21 1 The Summit 2.91974% NAP 162,120.83 NAP 1,945,449.96 Interest Only No Actual/360 86 84 86 84 0
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 4.24149% 309,922.13 226,223.96 3,719,065.56 2,714,687.52 Interest Only, Amortizing Balloon No Actual/360 48 47 120 119 360
11.01 Property   1 6543 Las Vegas Boulevard South                          
11.02 Property   1 6226 West Sahara Avenue                          
11.03 Property   1 10190 Covington Cross Drive                          
11.04 Property   1 1450 Center Crossing Road                          
11.05 Property   1 6551 Las Vegas Boulevard South                          
11.06 Property   1 9901-9921 Covington Cross Drive                          
12 Loan 4,5,12,23 1 Novo Nordisk HQ 2.82949% NAP 143,870.83 NAP 1,726,449.96 Interest Only - ARD Yes Actual/360 60 57 60 57 0
13 Loan 5,12,13,21 1 The Kirby Collection 2.90274% NAP 136,621.53 NAP 1,639,458.36 Interest Only No Actual/360 120 119 120 119 0
14 Loan 13 1 Leesburg Plaza 3.15149% NAP 129,873.51 NAP 1,558,482.12 Interest Only No Actual/360 120 119 120 119 0
15 Loan   1 ADS Corporate Headquarters 3.82149% 221,674.06 153,386.18 2,660,088.72 1,840,634.16 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360
16 Loan 15 1 Benefitfocus HQ 3.97149% NAP 134,847.22 NAP 1,618,166.64 Interest Only No Actual/360 60 59 60 59 0
17 Loan 5,13 1 425 Eye Street 2.93249% NAP 98,942.66 NAP 1,187,311.92 Interest Only No Actual/360 84 83 84 83 0
18 Loan   1 The Onyx 3.92570% NAP 126,313.64 NAP 1,515,763.68 Interest Only No Actual/360 120 118 120 118 0
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 3.44449% NAP 87,523.96 NAP 1,050,287.52 Interest Only No Actual/360 60 59 60 59 0
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                          
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                          
19.03 Property   1 Kroger- Clarkston, MI                          
19.04 Property   1 Walgreens - Lincolnton (Main), NC                          
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX                          
19.06 Property   1 Walgreens - Greenville (North), SC                          
19.07 Property   1 Walgreens - Orland Park (143rd), IL                          
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                          
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY                          
19.10 Property   1 Walgreens- Shawnee, KS                          
19.11 Property   1 Walgreens - Watervliet (2nd), NY                          
19.12 Property   1 Walgreens - El Dorado, AR                          
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA                          
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA                          
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH                          
19.16 Property   1 Sherwin Williams - Waunakee (County), WI                          
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN                          
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA                          
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                          
19.20 Property   1 Dollar General - Russellville (State 124), AR                          
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA                          
19.22 Property   1 Dollar General - Tulsa (41st), OK                          
19.23 Property   1 Dollar General - Cordova (Dexter), TN                          
19.24 Property   1 Dollar Tree - Apollo (North), PA                          
19.25 Property   1 Dollar General - Toledo (McCord), OH                          
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio 3.47149% NAP 88,208.33 NAP 1,058,499.96 Interest Only No Actual/360 60 58 60 58 0
20.01 Property   1 Hillcrest                          
20.02 Property   1 Arrington                          
20.03 Property   1 Highland II                          
20.04 Property   1 Meridian                          
20.05 Property   1 Bayberry                          
20.06 Property   1 Highland I                          
20.07 Property   1 Capstone                          
20.08 Property   1 Forest Plaza I                          
20.09 Property   1 Forest Plaza II                          
20.10 Property   1 Utica                          
20.11 Property   1 Willard                          
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio 3.72449% NAP 94,621.18 NAP 1,135,454.16 Interest Only No Actual/360 84 82 84 82 0
21.01 Property   1 700 Ash Street                          
21.02 Property   1 5200 Foundry Circle                          
21.03 Property   1 2700 Plum Street                          
21.04 Property   1 801 & 617 South Carpenter Avenue                          
21.05 Property   1 N2480 County Road M                          
21.06 Property   1 W140 N5540 Lilly Road                          
21.07 Property   1 530 East Main Street                          
21.08 Property   1 210 Ann Avenue                          
22 Loan 14, 18 2 Macon and Winter Garden 3.74149% NAP 90,236.11 NAP 1,082,833.32 Interest Only No Actual/360 120 119 120 119 0
22.01 Property   1 Winter Garden                          
22.02 Property   1 Macon                          
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue 2.77970% NAP 58,973.69 NAP 707,684.28 Interest Only No Actual/360 120 119 120 119 0
24 Loan   1 45 Liberty Boulevard 3.56149% 110,986.83 73,907.37 1,331,841.96 886,888.44 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360
25 Loan 5,12,13,14,28 2 Nyberg Portfolio 3.62249% NAP 73,523.76 NAP 882,285.12 Interest Only No Actual/360 120 118 120 118 0
25.01 Property   1 Nyberg Rivers                          
25.02 Property   1 Nyberg Woods                          
26 Loan 13 1 Pavilion at North Haven 3.81149% 109,767.70 NAP 1,317,212.40 NAP Amortizing Balloon No Actual/360 0 0 120 119 360
27 Loan 5,19,24,27 4 Sara Lee Portfolio 3.84649% NAP 75,402.28 NAP 904,827.36 Interest Only No Actual/360 120 118 120 118 0
27.01 Property   1 2314 Sybrandt Road                          
27.02 Property   1 110 Sara Lee Road                          
27.03 Property   1 1528 South Hayford Road                          
27.04 Property   1 105 Ashland Avenue                          
28 Loan 5,12 1 Charcuterie Artisans SLB 3.70149% NAP 72,095.95 NAP 865,151.40 Interest Only No Actual/360 120 118 120 118 0
29 Loan 13 1 ABB Office 3.41249% NAP 64,348.16 NAP 772,177.92 Interest Only No Actual/360 96 95 96 95 0

 

A-1-8 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
          6 7,8,9 7,9 8,9 9                
30 Loan   1 Value Store It Miami - 7th Ave 3.49274% NAP 54,580.17 NAP 654,962.04 Interest Only No Actual/360 120 119 120 119 0
31 Loan 13 1 Courtyard Alpharetta/Avalon 4.04349% NAP 61,624.17 NAP 739,490.04 Interest Only No Actual/360 120 118 120 118 0
32 Loan 13 1 Ocotillo Plaza 3.69149% 78,248.11 NAP 938,977.32 NAP Amortizing Balloon No Actual/360 0 0 120 119 360
33 Loan 13 5 CityLine Susquehanna Storage Portfolio 3.57149% NAP 39,624.47 NAP 475,493.64 Interest Only No Actual/360 120 119 120 119 0
33.01 Property   1 Ideal Storage  - Lori Lane                          
33.02 Property   1 Ideal Storage - Lewisburg                          
33.03 Property   1 Ideal Storage - Sunbury                          
33.04 Property   1 Ideal Storage  - Old Trail                          
33.05 Property   1 Ideal Storage - Pottsville                          
34 Loan 21 1 Raleigh GSA 3.70149% NAP 40,342.39 NAP 484,108.68 Interest Only No Actual/360 120 119 120 119 0
35 Loan 13 2 CityLine Central PA Storage Portfolio 3.57149% NAP 36,297.22 NAP 435,566.64 Interest Only No Actual/360 120 119 120 119 0
35.01 Property   1 Sinking Spring                          
35.02 Property   1 St. Clair                          
36 Loan   2 Urban Light Industrial Portfolio 3.44149% 50,204.06 32,792.97 602,448.72 393,515.64 Interest Only, Amortizing Balloon No Actual/360 36 35 120 119 360
36.01 Property   1 Cedar Business Center                          
36.02 Property   1 Victoria Pond Center                          
37 Loan 24 1 AT&T Chicago 3.65649% NAP 31,492.28 NAP 377,907.36 Interest Only No Actual/360 120 119 120 119 0
38 Loan 10,13 1 Brickstone Villas 4.13249% NAP 29,109.70 NAP 349,316.40 Interest Only No Actual/360 120 119 120 119 0
39 Loan   1 Bankwell HQ 3.73149% NAP 25,911.62 NAP 310,939.44 Interest Only No Actual/360 120 119 120 119 0
40 Loan 13 1 Metro Place 4.33149% 40,523.68 NAP 486,284.16 NAP Amortizing Balloon No Actual/360 0 0 60 59 360
41 Loan 13, 15 2 8 E 18th & 310 5th 3.86149% NAP 26,321.82 NAP 315,861.84 Interest Only No Actual/360 120 120 120 120 0
41.01 Property   1 8 East 18th St                          
41.02 Property   1 310 5th Ave                          
42 Loan 24 1 WoodSpring McDonough 5.12649% 43,608.19 NAP 523,298.28 NAP Amortizing Balloon No Actual/360 0 0 84 83 360
43 Loan   1 Lakeville Townhomes 3.79149% NAP 23,020.35 NAP 276,244.20 Interest Only No Actual/360 60 59 60 59 0
44 Loan 13,15 1 2374-2386 Grand Concourse 3.60149% NAP 20,817.04 NAP 249,804.48 Interest Only No Actual/360 120 119 120 119 0
45 Loan 12,19,27 2 ASM Portfolio 3.79149% 28,469.99 NAP 341,639.88 NAP Amortizing Balloon No Actual/360 0 0 120 119 360
45.01 Property   1 5701 Dickman Rd                          
45.02 Property   1 229 W. Creek Rd                          
46 Loan   1 2121 & 2211 Imperial Avenue 3.39149% NAP 17,236.11 NAP 206,833.32 Interest Only No Actual/360 120 119 120 119 0
47 Loan 15 1 192 Stuyvesant Ave 3.74149% NAP 7,208.12 NAP 86,497.44 Interest Only No Actual/360 120 118 120 118 0

 

A-1-9 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                          10 10 11,12  
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 0 12/9/2021 1 1 2/1/2022 NAP 1/1/2027 NAP 0 0 L(25),D(31),O(4) NAV
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 0 12/28/2021 1 1 2/1/2022 NAP 1/1/2029 NAP 0 0 L(25),YM1(55),O(4) 94,411,832
2.01 Property   1 First National Building                       22,551,474
2.02 Property   1 The Qube                       14,707,641
2.03 Property   1 Chrysler House                       12,759,457
2.04 Property   1 1001 Woodward                       10,555,797
2.05 Property   1 One Woodward                       9,580,713
2.06 Property   1 The Z Garage                       4,801,718
2.07 Property   1 Two Detroit Garage                       4,309,151
2.08 Property   1 1505 & 1515 Woodward                       3,786,664
2.09 Property   1 1001 Brush Street                       3,432,603
2.10 Property   1 The Assembly                       2,452,754
2.11 Property   1 419 Fort Street Garage                       2,416,343
2.12 Property   1 Vinton                       1,153,612
2.13 Property   1 1401 First Street                       1,159,626
2.14 Property   1 Lane Bryant Building                       744,281
3 Loan 2,18,21,26 13 Rosewood National Storage 13 0 12/16/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 14,276,162
3.01 Property   1 Tallahassee                       NAV
3.02 Property   1 Fort Worth                       NAV
3.03 Property   1 Kemah                       NAV
3.04 Property   1 North Charleston                       NAV
3.05 Property   1 Groton                       NAV
3.06 Property   1 Albuquerque                       NAV
3.07 Property   1 Augusta                       NAV
3.08 Property   1 Grandview                       NAV
3.09 Property   1 Louisville                       NAV
3.10 Property   1 Houston                       NAV
3.11 Property   1 Greenwood                       NAV
3.12 Property   1 Miami                       NAV
3.13 Property   1 Kent                       NAV
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 0 10/14/2021 3 6 12/6/2021 NAP 11/6/2031 11/6/2036 0 0 L(24),YM1(3),DorYM1(86),O(7) NAV
5 Loan 4,5,12,19,20 1 One Wilshire 0 12/22/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2035 0 0 L(25),D(88),O(7) 52,164,978
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 0 1/5/2022 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(90),O(5) 13,639,089
6.01 Property   1 39 Plaza La Prensa                       NAV
6.02 Property   1 1711 Randolph Road Southeast                       NAV
6.03 Property   1 445 Camino Del Rey Southwest                       NAV
6.04 Property   1 1920 Fifth Street                       NAV
6.05 Property   1 3280 Bridge Boulevard Southwest                       NAV
6.06 Property   1 37 Plaza La Prensa                       NAV
6.07 Property   1 4363 Jager Drive Northeast                       NAV
6.08 Property   1 655 Utah Avenue                       NAV
6.09 Property   1 2536 Ridge Runner Road                       NAV
6.10 Property   1 653 Utah Avenue                       NAV
6.11 Property   1 4359 Jager Drive Northeast                       NAV
6.12 Property   1 221 Llano Estacado                       NAV
6.13 Property   1 1308 Gusdorf Road                       NAV
6.14 Property   1 2540 Camino Ortiz                       NAV
6.15 Property   1 5500 San Antonio Drive Northeast                       NAV
6.16 Property   1 2121 Summit Court                       NAV
6.17 Property   1 2732 North Wilshire Boulevard                       NAV
6.18 Property   1 41 Plaza La Prensa                       NAV
6.19 Property   1 2800 Farmington Avenue                       NAV
6.20 Property   1 1710 East Aztec Avenue                       NAV
6.21 Property   1 5200 Oakland Avenue Northeast                       NAV
6.22 Property   1 3316 North Main Street                       NAV
6.23 Property   1 2141 Summit Court                       NAV
6.24 Property   1 1014 North California Street                       NAV
6.25 Property   1 912 Railroad Avenue                       NAV
6.26 Property   1 1922 Fifth Street                       NAV
6.27 Property   1 1017 East Roosevelt Avenue                       NAV
6.28 Property   1 145 Roy Road                       NAV
6.29 Property   1 1800 East 30th Street                       NAV
6.30 Property   1 5205 Quail Road Northwest                       NAV
6.31 Property   1 501 East Bender Boulevard                       NAV
6.32 Property   1 1233 Whittier Street                       NAV
6.33 Property   1 2520 Ridge Runner Road                       NAV
6.34 Property   1 26387 US Highway 70                       NAV
6.35 Property   1 475 Courthouse Road Southeast                       NAV
6.36 Property   1 7905 Marble Avenue Northeast                       NAV
6.37 Property   1 2215 West Main Street                       NAV
6.38 Property   1 2522 Ridge Runner Road                       NAV
6.39 Property   1 1710 Rio Bravo Boulevard Southwest                       NAV
6.40 Property   1 312 East Nizhoni Boulevard                       NAV
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 0 12/22/2021 1 6 2/6/2022 NAP 1/6/2027 NAP 0 0 L(25),D(30),O(5) 74,860,661
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 0 12/23/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 13,876,148
9 Loan 19,21 2 Dealertrack and Divvy 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2027 NAP 0 0 L(25),D(31),O(4) 10,131,919
9.01 Property   1 Dealertrack                       4,824,999

 

A-1-10 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                          10 10 11,12  
9.02 Property   1 Divvy                       5,306,920
10 Loan 1,5,12,13,14,19,21 1 The Summit 0 12/10/2021 2 6 1/6/2022 NAP 2/6/2029 NAP 0 0 L(24),YM1(2),DorYM1(53),O(7) 28,769,626
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 360 12/30/2021 1 6 2/6/2022 2/6/2026 1/6/2032 NAP 0 0 L(25),D(90),O(5) 12,431,178
11.01 Property   1 6543 Las Vegas Boulevard South                       3,840,245
11.02 Property   1 6226 West Sahara Avenue                       3,089,004
11.03 Property   1 10190 Covington Cross Drive                       1,850,090
11.04 Property   1 1450 Center Crossing Road                       1,571,908
11.05 Property   1 6551 Las Vegas Boulevard South                       1,044,228
11.06 Property   1 9901-9921 Covington Cross Drive                       1,035,702
12 Loan 4,5,12,23 1 Novo Nordisk HQ 0 11/5/2021 3 6 12/6/2021 NAP 11/6/2026 4/6/2031 0 0 L(27),D(28),O(5) 31,298,297
13 Loan 5,12,13,21 1 The Kirby Collection 0 12/23/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(90),O(5) 17,763,549
14 Loan 13 1 Leesburg Plaza 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 5,061,243
15 Loan   1 ADS Corporate Headquarters 360 12/14/2021 1 6 2/6/2022 2/6/2027 1/6/2032 NAP 0 0 L(25),D(88),O(7) 4,407,421
16 Loan 15 1 Benefitfocus HQ 0 12/29/2021 1 1 2/1/2022 NAP 1/1/2027 NAP 5 5 L(25),D(31),O(4) 5,528,653
17 Loan 5,13 1 425 Eye Street 0 12/7/2021 1 6 2/6/2022 NAP 1/6/2029 NAP 0 0 L(25),D(52),O(7) 15,091,699
18 Loan   1 The Onyx 0 12/1/2021 2 6 1/6/2022 NAP 12/6/2031 NAP 0 0 L(26),D(90),O(4) 6,117,597
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 0 12/22/2021 1 1 2/1/2022 NAP 1/1/2027 NAP 5 5 L(25),D(30),O(5) NAV
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                       NAV
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                       NAV
19.03 Property   1 Kroger- Clarkston, MI                       NAV
19.04 Property   1 Walgreens - Lincolnton (Main), NC                       NAV
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX                       NAV
19.06 Property   1 Walgreens - Greenville (North), SC                       NAV
19.07 Property   1 Walgreens - Orland Park (143rd), IL                       NAV
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                       NAV
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY                       NAV
19.10 Property   1 Walgreens- Shawnee, KS                       NAV
19.11 Property   1 Walgreens - Watervliet (2nd), NY                       NAV
19.12 Property   1 Walgreens - El Dorado, AR                       NAV
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA                       NAV
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA                       NAV
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH                       NAV
19.16 Property   1 Sherwin Williams - Waunakee (County), WI                       NAV
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN                       NAV
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA                       NAV
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                       NAV
19.20 Property   1 Dollar General - Russellville (State 124), AR                       NAV
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA                       NAV
19.22 Property   1 Dollar General - Tulsa (41st), OK                       NAV
19.23 Property   1 Dollar General - Cordova (Dexter), TN                       NAV
19.24 Property   1 Dollar Tree - Apollo (North), PA                       NAV
19.25 Property   1 Dollar General - Toledo (McCord), OH                       NAV
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio 0 12/1/2021 2 6 1/6/2022 NAP 12/6/2026 NAP 0 0 L(26),D(29),O(5) 10,830,431
20.01 Property   1 Hillcrest                       1,864,069
20.02 Property   1 Arrington                       1,955,196
20.03 Property   1 Highland II                       1,222,061
20.04 Property   1 Meridian                       1,269,782
20.05 Property   1 Bayberry                       908,041
20.06 Property   1 Highland I                       889,727
20.07 Property   1 Capstone                       907,421
20.08 Property   1 Forest Plaza I                       580,982
20.09 Property   1 Forest Plaza II                       627,677
20.10 Property   1 Utica                       443,694
20.11 Property   1 Willard                       161,781
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio 0 11/19/2021 2 6 1/6/2022 NAP 12/6/2028 NAP 0 0 L(26),D(51),O(7) NAV
21.01 Property   1 700 Ash Street                       NAV
21.02 Property   1 5200 Foundry Circle                       NAV
21.03 Property   1 2700 Plum Street                       NAV
21.04 Property   1 801 & 617 South Carpenter Avenue                       NAV
21.05 Property   1 N2480 County Road M                       NAV
21.06 Property   1 W140 N5540 Lilly Road                       NAV
21.07 Property   1 530 East Main Street                       NAV
21.08 Property   1 210 Ann Avenue                       NAV
22 Loan 14, 18 2 Macon and Winter Garden 0 12/17/2021 1 1 2/1/2022 NAP 1/1/2032 NAP 0 0 L(25),D(91),O(4) NAV
22.01 Property   1 Winter Garden                       NAV
22.02 Property   1 Macon                       NAV
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue 0 12/10/2021 1 9 2/9/2022 NAP 1/9/2032 NAP 0 0 L(25),D(88),O(7) 155,075,181
24 Loan   1 45 Liberty Boulevard 360 12/10/2021 1 6 2/6/2022 2/6/2027 1/6/2032 NAP 0 0 L(25),D(91),O(4) 4,108,755
25 Loan 5,12,13,14,28 2 Nyberg Portfolio 0 11/19/2021 2 5 1/5/2022 NAP 12/5/2031 NAP 0 0 L(24),YM1(2),DorYM1(90),O(4) 13,213,202
25.01 Property   1 Nyberg Rivers                       NAV
25.02 Property   1 Nyberg Woods                       NAV
26 Loan 13 1 Pavilion at North Haven 359 12/9/2021 1 6 2/6/2022 2/6/2022 1/6/2032 NAP 0 0 L(25),D(91),O(4) 2,308,997
27 Loan 5,19,24,27 4 Sara Lee Portfolio 0 11/17/2021 2 6 1/6/2022 NAP 12/6/2031 NAP 0 0 L(23),YM1(3),DorYM1(88),O(6) NAV
27.01 Property   1 2314 Sybrandt Road                       NAV
27.02 Property   1 110 Sara Lee Road                       NAV
27.03 Property   1 1528 South Hayford Road                       NAV
27.04 Property   1 105 Ashland Avenue                       NAV
28 Loan 5,12 1 Charcuterie Artisans SLB 0 11/17/2021 2 6 1/6/2022 NAP 12/6/2031 NAP 0 0 L(26),D(91),O(3) NAV
29 Loan 13 1 ABB Office 0 12/9/2021 1 6 2/6/2022 NAP 1/6/2030 NAP 0 0 L(25),D(67),O(4) 1,944,775

 

A-1-11 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                          10 10 11,12  
30 Loan   1 Value Store It Miami - 7th Ave 0 12/7/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 2,065,424
31 Loan 13 1 Courtyard Alpharetta/Avalon 0 11/22/2021 2 1 1/1/2022 NAP 12/1/2031 NAP 0 0 L(26),D(90),O(4) 3,523,463
32 Loan 13 1 Ocotillo Plaza 359 12/29/2021 1 6 2/6/2022 2/6/2022 1/6/2032 NAP 0 0 L(25),D(91),O(4) 2,107,491
33 Loan 13 5 CityLine Susquehanna Storage Portfolio 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 1,497,339
33.01 Property   1 Ideal Storage  - Lori Lane                       442,615
33.02 Property   1 Ideal Storage - Lewisburg                       406,140
33.03 Property   1 Ideal Storage - Sunbury                       216,005
33.04 Property   1 Ideal Storage  - Old Trail                       164,313
33.05 Property   1 Ideal Storage - Pottsville                       268,266
34 Loan 21 1 Raleigh GSA 0 12/14/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(88),O(7) NAV
35 Loan 13 2 CityLine Central PA Storage Portfolio 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 1,409,752
35.01 Property   1 Sinking Spring                       1,039,362
35.02 Property   1 St. Clair                       370,389
36 Loan   2 Urban Light Industrial Portfolio 360 12/22/2021 1 6 2/6/2022 2/6/2025 1/6/2032 NAP 0 0 L(25),D(91),O(4) 1,798,675
36.01 Property   1 Cedar Business Center                       957,084
36.02 Property   1 Victoria Pond Center                       841,591
37 Loan 24 1 AT&T Chicago 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) 1,278,417
38 Loan 10,13 1 Brickstone Villas 0 12/10/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 5 0 L(25),D(91),O(4) 1,411,961
39 Loan   1 Bankwell HQ 0 1/5/2022 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(91),O(4) NAV
40 Loan 13 1 Metro Place 359 12/29/2021 1 6 2/6/2022 2/6/2022 1/6/2027 NAP 0 0 L(25),D(30),O(5) 1,303,577
41 Loan 13, 15 2 8 E 18th & 310 5th 0 1/6/2022 0 6 3/6/2022 NAP 2/6/2032 NAP 0 0 L(24),D(93),O(3) 755,859
41.01 Property   1 8 East 18th St                       535,273
41.02 Property   1 310 5th Ave                       220,586
42 Loan 24 1 WoodSpring McDonough 359 12/29/2021 1 6 2/6/2022 2/6/2022 1/6/2029 NAP 0 0 L(25),D(54),O(5) 2,556,017
43 Loan   1 Lakeville Townhomes 0 12/22/2021 1 6 2/6/2022 NAP 1/6/2027 NAP 0 0 L(25),YM1(31),O(4) 1,701,829
44 Loan 13,15 1 2374-2386 Grand Concourse 0 1/6/2022 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(92),O(3) 938,767
45 Loan 12,19,27 2 ASM Portfolio 359 1/4/2022 1 6 2/6/2022 2/6/2022 1/6/2032 NAP 0 0 YM4(25),DorYM1(88),O(7) NAV
45.01 Property   1 5701 Dickman Rd                       NAV
45.02 Property   1 229 W. Creek Rd                       NAV
46 Loan   1 2121 & 2211 Imperial Avenue 0 12/20/2021 1 6 2/6/2022 NAP 1/6/2032 NAP 0 0 L(25),D(90),O(5) 797,480
47 Loan 15 1 192 Stuyvesant Ave 0 12/2/2021 2 6 1/6/2022 NAP 12/6/2031 NAP 0 0 L(26),D(90),O(4) 226,292

 

A-1-12 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date
            13                      
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 38,816,129 55,595,704 9/30/2021 T-12 93,320,219 39,225,160 54,095,059 12/31/2020 T-12 93,601,628 46,392,886 47,208,742 12/31/2019
2.01 Property   1 First National Building 7,938,854 14,612,620 9/30/2021 T-12 22,547,728 8,456,198 14,091,530 12/31/2020 T-12 20,058,038 10,571,414 9,486,624 12/31/2019
2.02 Property   1 The Qube 5,790,499 8,917,143 9/30/2021 T-12 13,634,388 5,413,327 8,221,061 12/31/2020 T-12 14,915,740 6,855,771 8,059,969 12/31/2019
2.03 Property   1 Chrysler House 4,680,984 8,078,473 9/30/2021 T-12 12,740,351 4,791,380 7,948,971 12/31/2020 T-12 12,726,060 5,918,699 6,807,361 12/31/2019
2.04 Property   1 1001 Woodward 4,308,564 6,247,232 9/30/2021 T-12 10,057,399 4,514,822 5,542,577 12/31/2020 T-12 11,842,228 5,715,799 6,126,429 12/31/2019
2.05 Property   1 One Woodward 5,058,111 4,522,603 9/30/2021 T-12 10,265,419 5,233,052 5,032,367 12/31/2020 T-12 10,637,962 6,451,321 4,186,641 12/31/2019
2.06 Property   1 The Z Garage 2,228,996 2,572,721 9/30/2021 T-12 5,379,578 2,245,209 3,134,369 12/31/2020 T-12 7,362,715 2,377,053 4,985,662 12/31/2019
2.07 Property   1 Two Detroit Garage 1,354,872 2,954,279 9/30/2021 T-12 3,516,691 1,357,089 2,159,602 12/31/2020 T-12 3,704,406 1,425,407 2,278,998 12/31/2019
2.08 Property   1 1505 & 1515 Woodward 1,707,296 2,079,368 9/30/2021 T-12 2,929,868 1,191,945 1,737,923 12/31/2020 T-12 1,560,258 1,126,435 433,823 12/31/2019
2.09 Property   1 1001 Brush Street 1,548,603 1,883,999 9/30/2021 T-12 3,999,913 1,642,267 2,357,645 12/31/2020 T-12 4,094,396 1,805,465 2,288,931 12/31/2019
2.10 Property   1 The Assembly 1,516,450 936,305 9/30/2021 T-12 2,330,200 1,478,237 851,963 12/31/2020 T-12 585,521 928,015 (342,494) 12/31/2019
2.11 Property   1 419 Fort Street Garage 903,473 1,512,869 9/30/2021 T-12 2,507,484 879,102 1,628,382 12/31/2020 T-12 2,012,448 883,296 1,129,152 12/31/2019
2.12 Property   1 Vinton 860,060 293,552 9/30/2021 T-12 1,313,531 965,501 348,031 12/31/2020 T-12 1,324,511 1,064,009 260,502 12/31/2019
2.13 Property   1 1401 First Street 598,814 560,813 9/30/2021 T-12 1,393,326 680,309 713,017 12/31/2020 T-12 2,033,708 786,300 1,247,408 12/31/2019
2.14 Property   1 Lane Bryant Building 320,553 423,728 9/30/2021 T-12 704,344 376,723 327,620 12/31/2020 T-12 743,636 483,900 259,736 12/31/2019
3 Loan 2,18,21,26 13 Rosewood National Storage 13 4,081,023 10,195,139 10/31/2021 T-12 12,771,718 4,231,308 8,540,410 12/31/2020 T-12 13,112,828 4,296,836 8,815,991 12/31/2019
3.01 Property   1 Tallahassee NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.02 Property   1 Fort Worth NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.03 Property   1 Kemah NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.04 Property   1 North Charleston NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.05 Property   1 Groton NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.06 Property   1 Albuquerque NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.07 Property   1 Augusta NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.08 Property   1 Grandview NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.09 Property   1 Louisville NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.10 Property   1 Houston NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.11 Property   1 Greenwood NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.12 Property   1 Miami NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.13 Property   1 Kent NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5 Loan 4,5,12,19,20 1 One Wilshire 16,537,821 35,627,157 9/30/2021 T-12 50,864,916 16,294,726 34,570,190 12/31/2020 T-12 47,132,520 15,521,713 31,610,806 12/31/2019
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 3,510,748 10,128,341 10/31/2021 T-12 13,731,039 3,314,734 10,416,305 12/31/2020 T-12 13,372,993 3,649,850 9,723,143 12/31/2019
6.01 Property   1 39 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.02 Property   1 1711 Randolph Road Southeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.03 Property   1 445 Camino Del Rey Southwest NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.04 Property   1 1920 Fifth Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.05 Property   1 3280 Bridge Boulevard Southwest NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.06 Property   1 37 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.07 Property   1 4363 Jager Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.08 Property   1 655 Utah Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.09 Property   1 2536 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.10 Property   1 653 Utah Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.11 Property   1 4359 Jager Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.12 Property   1 221 Llano Estacado NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.13 Property   1 1308 Gusdorf Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.14 Property   1 2540 Camino Ortiz NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.15 Property   1 5500 San Antonio Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.16 Property   1 2121 Summit Court NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.17 Property   1 2732 North Wilshire Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.18 Property   1 41 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.19 Property   1 2800 Farmington Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.20 Property   1 1710 East Aztec Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.21 Property   1 5200 Oakland Avenue Northeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.22 Property   1 3316 North Main Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.23 Property   1 2141 Summit Court NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.24 Property   1 1014 North California Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.25 Property   1 912 Railroad Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.26 Property   1 1922 Fifth Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.27 Property   1 1017 East Roosevelt Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.28 Property   1 145 Roy Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.29 Property   1 1800 East 30th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.30 Property   1 5205 Quail Road Northwest NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.31 Property   1 501 East Bender Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.32 Property   1 1233 Whittier Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.33 Property   1 2520 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.34 Property   1 26387 US Highway 70 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.35 Property   1 475 Courthouse Road Southeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.36 Property   1 7905 Marble Avenue Northeast NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.37 Property   1 2215 West Main Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.38 Property   1 2522 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.39 Property   1 1710 Rio Bravo Boulevard Southwest NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.40 Property   1 312 East Nizhoni Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 62,239,745 12,620,916 12/31/2021 T-12 41,784,470 41,839,160 (54,690) 12/31/2020 T-12 108,844,168 88,039,818 20,804,350 12/31/2019
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 5,185,800 8,690,348 10/31/2021 T-12 13,890,485 4,648,753 9,241,732 12/31/2020 T-12 16,698,819 4,680,581 12,018,238 12/31/2019
9 Loan 19,21 2 Dealertrack and Divvy 2,147,689 7,984,230 10/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.01 Property   1 Dealertrack 1,215,272 3,609,727 10/31/2021 T-12 4,299,075 1,192,506 3,106,569 12/31/2020 T-12 3,216,849 1,168,569 2,048,280 12/31/2019

 

A-1-13 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date
            13                      
9.02 Property   1 Divvy 932,417 4,374,503 10/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan 1,5,12,13,14,19,21 1 The Summit 7,919,733 20,849,893 12/31/2020 T-12 23,018,311 6,622,639 16,395,672 12/31/2019 T-12 25,404,892 7,774,331 17,630,561 12/31/2018
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 2,406,855 10,024,323 7/31/2021 T-12 10,655,601 2,469,360 8,186,241 12/31/2020 T-12 NAV NAV NAV NAV
11.01 Property   1 6543 Las Vegas Boulevard South 734,937 3,105,308 7/31/2021 T-12 3,771,289 698,311 3,072,977 12/31/2020 T-12 NAV NAV NAV NAV
11.02 Property   1 6226 West Sahara Avenue 44,259 3,044,745 7/31/2021 T-12 1,482,267 127,960 1,354,307 12/31/2020 T-12 NAV NAV NAV NAV
11.03 Property   1 10190 Covington Cross Drive 623,322 1,226,769 7/31/2021 T-12 1,846,424 655,129 1,191,295 12/31/2020 T-12 NAV NAV NAV NAV
11.04 Property   1 1450 Center Crossing Road 341,523 1,230,385 7/31/2021 T-12 1,545,646 359,244 1,186,402 12/31/2020 T-12 NAV NAV NAV NAV
11.05 Property   1 6551 Las Vegas Boulevard South 232,774 811,453 7/31/2021 T-12 1,022,919 250,572 772,347 12/31/2020 T-12 NAV NAV NAV NAV
11.06 Property   1 9901-9921 Covington Cross Drive 430,041 605,662 7/31/2021 T-12 987,056 378,143 608,914 12/31/2020 T-12 NAV NAV NAV NAV
12 Loan 4,5,12,23 1 Novo Nordisk HQ 13,037,472 18,260,825 12/31/2020 T-12 30,760,774 13,393,492 17,367,282 12/31/2019 T-12 29,488,325 12,812,629 16,675,696 12/31/2018
13 Loan 5,12,13,21 1 The Kirby Collection 8,353,296 9,410,252 9/30/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
14 Loan 13 1 Leesburg Plaza 977,421 4,083,821 9/30/2021 T-9 Ann 5,116,094 1,300,102 3,815,992 12/31/2020 T-12 6,162,966 1,563,589 4,599,377 12/31/2019
15 Loan   1 ADS Corporate Headquarters 0 4,407,421 9/30/2021 T-9 Ann 4,371,118 0 4,371,118 12/31/2020 T-12 4,324,841 0 4,324,841 12/31/2019
16 Loan 15 1 Benefitfocus HQ 985,269 4,543,384 10/31/2021 T-12 5,401,597 964,322 4,437,275 12/31/2020 T-12 5,302,335 984,954 4,317,381 12/31/2019
17 Loan 5,13 1 425 Eye Street 5,494,596 9,597,103 9/30/2021 T-12 15,519,506 5,265,817 10,253,689 12/31/2020 T-12 17,701,425 5,934,556 11,766,869 12/31/2019
18 Loan   1 The Onyx 2,426,480 3,691,117 10/31/2021 T-12 5,591,844 2,387,731 3,204,112 12/31/2020 T-12 4,821,439 2,217,496 2,603,943 12/31/2019
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.03 Property   1 Kroger- Clarkston, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.04 Property   1 Walgreens - Lincolnton (Main), NC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.06 Property   1 Walgreens - Greenville (North), SC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.07 Property   1 Walgreens - Orland Park (143rd), IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.10 Property   1 Walgreens- Shawnee, KS NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.11 Property   1 Walgreens - Watervliet (2nd), NY NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.12 Property   1 Walgreens - El Dorado, AR NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.16 Property   1 Sherwin Williams - Waunakee (County), WI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.20 Property   1 Dollar General - Russellville (State 124), AR NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.22 Property   1 Dollar General - Tulsa (41st), OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.23 Property   1 Dollar General - Cordova (Dexter), TN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.24 Property   1 Dollar Tree - Apollo (North), PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
19.25 Property   1 Dollar General - Toledo (McCord), OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio 3,962,431 6,868,000 9/30/2021 T-12 11,121,027 3,753,007 7,368,020 12/31/2020 T-12 NAV NAV NAV NAV
20.01 Property   1 Hillcrest 624,737 1,239,332 9/30/2021 T-12 1,900,361 589,720 1,310,641 12/31/2020 T-12 NAV NAV NAV NAV
20.02 Property   1 Arrington 659,263 1,295,933 9/30/2021 T-12 2,032,018 627,573 1,404,445 12/31/2020 T-12 NAV NAV NAV NAV
20.03 Property   1 Highland II 482,575 739,486 9/30/2021 T-12 1,420,623 460,342 960,281 12/31/2020 T-12 NAV NAV NAV NAV
20.04 Property   1 Meridian 428,106 841,677 9/30/2021 T-12 1,257,382 418,551 838,831 12/31/2020 T-12 NAV NAV NAV NAV
20.05 Property   1 Bayberry 344,175 563,867 9/30/2021 T-12 770,263 322,298 447,965 12/31/2020 T-12 NAV NAV NAV NAV
20.06 Property   1 Highland I 355,427 534,300 9/30/2021 T-12 864,407 329,766 534,641 12/31/2020 T-12 NAV NAV NAV NAV
20.07 Property   1 Capstone 294,977 612,444 9/30/2021 T-12 1,002,964 278,148 724,816 12/31/2020 T-12 NAV NAV NAV NAV
20.08 Property   1 Forest Plaza I 265,183 315,799 9/30/2021 T-12 618,962 238,220 380,742 12/31/2020 T-12 NAV NAV NAV NAV
20.09 Property   1 Forest Plaza II 255,470 372,207 9/30/2021 T-12 598,318 242,897 355,421 12/31/2020 T-12 NAV NAV NAV NAV
20.10 Property   1 Utica 201,512 242,182 9/30/2021 T-12 510,482 201,909 308,573 12/31/2020 T-12 NAV NAV NAV NAV
20.11 Property   1 Willard 51,006 110,775 9/30/2021 T-12 145,246 43,583 101,663 12/31/2020 T-12 NAV NAV NAV NAV
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.01 Property   1 700 Ash Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.02 Property   1 5200 Foundry Circle NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.03 Property   1 2700 Plum Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.04 Property   1 801 & 617 South Carpenter Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.05 Property   1 N2480 County Road M NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.06 Property   1 W140 N5540 Lilly Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.07 Property   1 530 East Main Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21.08 Property   1 210 Ann Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
22 Loan 14, 18 2 Macon and Winter Garden NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
22.01 Property   1 Winter Garden NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
22.02 Property   1 Macon NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue 65,527,372 89,547,809 9/30/2021 T-12 155,490,755 66,551,536 88,939,219 12/31/2020 T-12 147,502,669 64,986,057 82,516,612 12/31/2019
24 Loan   1 45 Liberty Boulevard 1,556,587 2,552,168 9/30/2021 T-12 4,457,401 1,613,288 2,844,113 12/31/2020 T-12 4,359,770 1,592,325 2,767,445 12/31/2019
25 Loan 5,12,13,14,28 2 Nyberg Portfolio 6,167,522 7,045,679 9/30/2021 T-12 13,433,892 6,111,127 7,322,765 12/31/2020 T-12 13,043,100 5,739,758 7,303,342 12/31/2019
25.01 Property   1 Nyberg Rivers NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
25.02 Property   1 Nyberg Woods NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
26 Loan 13 1 Pavilion at North Haven 776,830 1,532,167 9/30/2021 T-12 2,027,205 785,748 1,241,457 12/31/2020 T-12 2,305,111 823,612 1,481,499 12/31/2019
27 Loan 5,19,24,27 4 Sara Lee Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
27.01 Property   1 2314 Sybrandt Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
27.02 Property   1 110 Sara Lee Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
27.03 Property   1 1528 South Hayford Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
27.04 Property   1 105 Ashland Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28 Loan 5,12 1 Charcuterie Artisans SLB NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
29 Loan 13 1 ABB Office 0 1,944,775 10/31/2021 T-12 1,913,174 0 1,913,174 12/31/2020 T-12 NAV NAV NAV NAV

 

A-1-14 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date
            13                      
30 Loan   1 Value Store It Miami - 7th Ave 528,177 1,537,247 11/30/2021 T-12 1,812,317 509,222 1,303,095 12/31/2020 T-12 1,810,498 539,502 1,270,996 12/31/2019
31 Loan 13 1 Courtyard Alpharetta/Avalon 2,269,029 1,254,434 9/30/2021 T-12 2,409,360 1,727,094 682,266 12/31/2020 T-12 4,892,034 2,619,300 2,272,734 12/31/2019
32 Loan 13 1 Ocotillo Plaza 566,743 1,540,748 10/31/2021 T-12 1,469,827 492,692 977,134 12/31/2020 T-12 1,256,934 428,290 828,643 12/31/2019
33 Loan 13 5 CityLine Susquehanna Storage Portfolio 497,982 999,357 10/31/2021 T-12 1,030,958 359,499 671,459 12/31/2020 T-12 NAV NAV NAV NAV
33.01 Property   1 Ideal Storage  - Lori Lane 126,188 316,426 10/31/2021 T-12 331,654 129,319 202,334 12/31/2020 T-12 NAV NAV NAV NAV
33.02 Property   1 Ideal Storage - Lewisburg 102,115 304,025 10/31/2021 T-12 371,914 102,585 269,329 12/31/2020 T-12 NAV NAV NAV NAV
33.03 Property   1 Ideal Storage - Sunbury 67,796 148,209 10/31/2021 T-12 175,202 68,037 107,165 12/31/2020 T-12 NAV NAV NAV NAV
33.04 Property   1 Ideal Storage  - Old Trail 58,690 105,623 10/31/2021 T-12 152,188 59,557 92,631 12/31/2020 T-12 NAV NAV NAV NAV
33.05 Property   1 Ideal Storage - Pottsville 143,193 125,073 10/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
34 Loan 21 1 Raleigh GSA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
35 Loan 13 2 CityLine Central PA Storage Portfolio 460,981 948,770 10/31/2021 T-12 897,750 407,049 490,701 12/31/2020 T-12 NAV NAV NAV NAV
35.01 Property   1 Sinking Spring 312,074 727,289 10/31/2021 T-12 694,677 273,529 421,149 12/31/2020 T-12 NAV NAV NAV NAV
35.02 Property   1 St. Clair 148,908 221,481 10/31/2021 T-12 203,072 133,520 69,552 12/31/2020 T-12 NAV NAV NAV NAV
36 Loan   2 Urban Light Industrial Portfolio 677,079 1,121,596 10/31/2021 T-12 1,509,829 739,001 770,828 12/31/2020 T-12 NAV NAV NAV NAV
36.01 Property   1 Cedar Business Center 332,168 624,916 10/31/2021 T-12 758,444 394,899 363,545 12/31/2020 T-12 NAV NAV NAV NAV
36.02 Property   1 Victoria Pond Center 344,912 496,679 10/31/2021 T-12 751,385 344,102 407,283 12/31/2020 T-12 NAV NAV NAV NAV
37 Loan 24 1 AT&T Chicago 0 1,278,417 10/31/2021 T-12 1,317,427 0 1,317,427 12/31/2020 T-12 1,295,830 0 1,295,830 12/31/2019
38 Loan 10,13 1 Brickstone Villas 763,577 648,384 10/31/2021 T-12 849,627 706,723 142,904 12/31/2020 T-12 NAV NAV NAV NAV
39 Loan   1 Bankwell HQ NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
40 Loan 13 1 Metro Place 709,518 594,059 11/30/2021 T-12 1,561,963 746,550 815,413 12/31/2020 T-12 1,711,981 862,459 849,522 12/31/2019
41 Loan 13, 15 2 8 E 18th & 310 5th 216,463 539,396 6/30/2021 T-12 772,320 217,642 554,678 12/31/2020 T-12 738,227 194,720 543,507 12/31/2019
41.01 Property   1 8 East 18th St 165,860 369,413 6/30/2021 T-12 546,552 167,229 379,323 12/31/2020 T-12 559,619 145,936 413,683 12/31/2019
41.02 Property   1 310 5th Ave 50,603 169,984 6/30/2021 T-12 225,768 50,413 175,355 12/31/2020 T-12 178,608 48,784 129,824 12/31/2019
42 Loan 24 1 WoodSpring McDonough 1,110,511 1,445,507 10/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
43 Loan   1 Lakeville Townhomes 975,290 726,539 10/31/2021 T-12 1,598,648 971,061 627,587 12/31/2020 T-12 1,428,956 870,289 558,667 12/31/2019
44 Loan 13,15 1 2374-2386 Grand Concourse 283,418 655,349 9/30/2021 T-12 883,139 278,132 605,008 12/31/2020 T-12 NAV NAV NAV NAV
45 Loan 12,19,27 2 ASM Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
45.01 Property   1 5701 Dickman Rd NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
45.02 Property   1 229 W. Creek Rd NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
46 Loan   1 2121 & 2211 Imperial Avenue 15,143 782,336 9/30/2021 T-12 797,480 14,634 782,846 12/31/2020 T-12 797,480 14,481 782,999 12/31/2019
47 Loan 15 1 192 Stuyvesant Ave 38,847 187,445 9/30/2021 T-12 235,669 44,576 191,093 12/31/2020 T-12 NAV NAV NAV NAV

 

A-1-15 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
            14 14   13,14,15     14,15 9,16,17 9,16,17     18
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office NAV 91.6% 115,801,966 39,254,351 76,547,615 467,228 0 76,080,387 4.24 4.22 14.9% 14.8% 1,189,500,000
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio T-12 87.7% 97,560,449 39,136,450 58,423,999 660,862 3,353,632 54,409,505 3.55 3.30 13.6% 12.7% 724,300,000
2.01 Property   1 First National Building T-12 94.7% 24,218,140 8,751,047 15,467,092 160,024 1,030,745 14,276,324         162,000,000
2.02 Property   1 The Qube T-12 91.4% 15,190,314 5,694,242 9,496,072 104,540 698,379 8,693,152         103,000,000
2.03 Property   1 Chrysler House T-12 79.0% 11,740,667 5,139,250 6,601,417 68,698 389,974 6,142,746         83,000,000
2.04 Property   1 1001 Woodward T-12 87.0% 11,833,265 4,506,929 7,326,336 63,808 375,085 6,887,443         80,000,000
2.05 Property   1 One Woodward T-12 92.4% 10,421,702 4,768,719 5,652,984 74,051 482,862 5,096,070         58,000,000
2.06 Property   1 The Z Garage T-12 NAP 4,333,672 2,201,877 2,131,796 38,209 14,705 2,078,882         53,000,000
2.07 Property   1 Two Detroit Garage T-12 NAP 4,136,711 1,180,174 2,956,536 27,650 0 2,928,886         37,000,000
2.08 Property   1 1505 & 1515 Woodward T-12 95.0% 4,058,229 1,375,879 2,682,351 28,507 199,255 2,454,589         35,000,000
2.09 Property   1 1001 Brush Street T-12 NAP 3,237,726 1,504,379 1,733,347 28,100 21,371 1,683,875         32,000,000
2.10 Property   1 The Assembly T-12 74.0% 2,741,081 1,292,767 1,448,315 23,082 90,307 1,334,926         23,100,000
2.11 Property   1 419 Fort Street Garage T-12 NAP 2,451,762 850,847 1,600,915 15,925 0 1,584,990         21,000,000
2.12 Property   1 Vinton T-12 95.0% 1,278,493 886,306 392,187 6,104 8,260 377,823         17,500,000
2.13 Property   1 1401 First Street T-12 NAP 1,131,300 613,395 517,905 15,825 0 502,080         13,500,000
2.14 Property   1 Lane Bryant Building T-12 94.8% 787,387 370,639 416,748 6,339 42,689 367,719         6,200,000
3 Loan 2,18,21,26 13 Rosewood National Storage 13 T-12 94.3% 15,796,582 5,122,665 10,673,917 171,430 0 10,502,488 3.18 3.13 9.8% 9.7% 181,940,000
3.01 Property   1 Tallahassee NAV NAV NAV NAV NAV NAV NAV NAV         29,300,000
3.02 Property   1 Fort Worth NAV NAV NAV NAV NAV NAV NAV NAV         26,890,000
3.03 Property   1 Kemah NAV NAV NAV NAV NAV NAV NAV NAV         26,300,000
3.04 Property   1 North Charleston NAV NAV NAV NAV NAV NAV NAV NAV         14,000,000
3.05 Property   1 Groton NAV NAV NAV NAV NAV NAV NAV NAV         14,000,000
3.06 Property   1 Albuquerque NAV NAV NAV NAV NAV NAV NAV NAV         12,920,000
3.07 Property   1 Augusta NAV NAV NAV NAV NAV NAV NAV NAV         9,520,000
3.08 Property   1 Grandview NAV NAV NAV NAV NAV NAV NAV NAV         8,620,000
3.09 Property   1 Louisville NAV NAV NAV NAV NAV NAV NAV NAV         8,490,000
3.10 Property   1 Houston NAV NAV NAV NAV NAV NAV NAV NAV         7,500,000
3.11 Property   1 Greenwood NAV NAV NAV NAV NAV NAV NAV NAV         6,930,000
3.12 Property   1 Miami NAV NAV NAV NAV NAV NAV NAV NAV         8,010,000
3.13 Property   1 Kent NAV NAV NAV NAV NAV NAV NAV NAV         6,270,000
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAV 98.5% 92,929,288 12,225,756 80,703,532 137,285 0 80,566,247 3.50 3.50 9.9% 9.9% 1,954,000,000
5 Loan 4,5,12,19,20 1 One Wilshire T-12 88.8% 54,609,882 17,099,493 37,510,389 119,080 471,918 36,919,391 3.42 3.37 9.6% 9.5% 913,000,000
6 Loan 22,24,27 40 SVEA New Mexico Portfolio T-12 95.0% 13,459,517 3,743,620 9,715,898 267,668 519,043 8,929,187 3.20 2.95 12.4% 11.4% 120,890,000
6.01 Property   1 39 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV         9,700,000
6.02 Property   1 1711 Randolph Road Southeast NAV NAV NAV NAV NAV NAV NAV NAV         6,870,000
6.03 Property   1 445 Camino Del Rey Southwest NAV NAV NAV NAV NAV NAV NAV NAV         6,450,000
6.04 Property   1 1920 Fifth Street NAV NAV NAV NAV NAV NAV NAV NAV         6,450,000
6.05 Property   1 3280 Bridge Boulevard Southwest NAV NAV NAV NAV NAV NAV NAV NAV         5,800,000
6.06 Property   1 37 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV         5,260,000
6.07 Property   1 4363 Jager Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV         5,200,000
6.08 Property   1 655 Utah Avenue NAV NAV NAV NAV NAV NAV NAV NAV         5,150,000
6.09 Property   1 2536 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV         4,330,000
6.10 Property   1 653 Utah Avenue NAV NAV NAV NAV NAV NAV NAV NAV         4,010,000
6.11 Property   1 4359 Jager Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV         3,940,000
6.12 Property   1 221 Llano Estacado NAV NAV NAV NAV NAV NAV NAV NAV         3,450,000
6.13 Property   1 1308 Gusdorf Road NAV NAV NAV NAV NAV NAV NAV NAV         3,150,000
6.14 Property   1 2540 Camino Ortiz NAV NAV NAV NAV NAV NAV NAV NAV         3,060,000
6.15 Property   1 5500 San Antonio Drive Northeast NAV NAV NAV NAV NAV NAV NAV NAV         3,000,000
6.16 Property   1 2121 Summit Court NAV NAV NAV NAV NAV NAV NAV NAV         2,980,000
6.17 Property   1 2732 North Wilshire Boulevard NAV NAV NAV NAV NAV NAV NAV NAV         2,870,000
6.18 Property   1 41 Plaza La Prensa NAV NAV NAV NAV NAV NAV NAV NAV         2,780,000
6.19 Property   1 2800 Farmington Avenue NAV NAV NAV NAV NAV NAV NAV NAV         2,760,000
6.20 Property   1 1710 East Aztec Avenue NAV NAV NAV NAV NAV NAV NAV NAV         2,680,000
6.21 Property   1 5200 Oakland Avenue Northeast NAV NAV NAV NAV NAV NAV NAV NAV         2,490,000
6.22 Property   1 3316 North Main Street NAV NAV NAV NAV NAV NAV NAV NAV         2,480,000
6.23 Property   1 2141 Summit Court NAV NAV NAV NAV NAV NAV NAV NAV         2,190,000
6.24 Property   1 1014 North California Street NAV NAV NAV NAV NAV NAV NAV NAV         2,180,000
6.25 Property   1 912 Railroad Avenue NAV NAV NAV NAV NAV NAV NAV NAV         2,030,000
6.26 Property   1 1922 Fifth Street NAV NAV NAV NAV NAV NAV NAV NAV         1,970,000
6.27 Property   1 1017 East Roosevelt Avenue NAV NAV NAV NAV NAV NAV NAV NAV         1,850,000
6.28 Property   1 145 Roy Road NAV NAV NAV NAV NAV NAV NAV NAV         1,850,000
6.29 Property   1 1800 East 30th Street NAV NAV NAV NAV NAV NAV NAV NAV         1,760,000
6.30 Property   1 5205 Quail Road Northwest NAV NAV NAV NAV NAV NAV NAV NAV         1,480,000
6.31 Property   1 501 East Bender Boulevard NAV NAV NAV NAV NAV NAV NAV NAV         1,400,000
6.32 Property   1 1233 Whittier Street NAV NAV NAV NAV NAV NAV NAV NAV         1,370,000
6.33 Property   1 2520 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV         1,320,000
6.34 Property   1 26387 US Highway 70 NAV NAV NAV NAV NAV NAV NAV NAV         1,320,000
6.35 Property   1 475 Courthouse Road Southeast NAV NAV NAV NAV NAV NAV NAV NAV         1,200,000
6.36 Property   1 7905 Marble Avenue Northeast NAV NAV NAV NAV NAV NAV NAV NAV         1,060,000
6.37 Property   1 2215 West Main Street NAV NAV NAV NAV NAV NAV NAV NAV         1,020,000
6.38 Property   1 2522 Ridge Runner Road NAV NAV NAV NAV NAV NAV NAV NAV         800,000
6.39 Property   1 1710 Rio Bravo Boulevard Southwest NAV NAV NAV NAV NAV NAV NAV NAV         760,000
6.40 Property   1 312 East Nizhoni Boulevard NAV NAV NAV NAV NAV NAV NAV NAV         470,000
7 Loan 5,12,13,31 1 JW Marriott Desert Springs T-12 63.5% 126,226,398 100,165,283 26,061,115 5,680,188 0 20,380,927 4.02 3.14 20.4% 15.9% 306,000,000
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre T-12 95.3% 17,221,570 4,980,705 12,240,865 82,622 248,825 11,909,419 3.04 2.96 10.4% 10.2% 197,000,000
9 Loan 19,21 2 Dealertrack and Divvy NAV 95.0% 9,478,285 2,473,465 7,004,821 63,766 444,869 6,496,185 2.11 1.96 9.4% 8.7% 109,500,000
9.01 Property   1 Dealertrack T-12 95.0% 4,978,463 1,296,558 3,681,905 32,745 223,911 3,425,249         55,500,000

 

A-1-16 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
            14 14   13,14,15     14,15 9,16,17 9,16,17     18
9.02 Property   1 Divvy NAV 95.0% 4,499,822 1,176,907 3,322,916 31,021 220,958 3,070,936         54,000,000
10 Loan 1,5,12,13,14,19,21 1 The Summit T-12 96.3% 57,071,586 15,970,440 41,101,145 181,461 688,764 40,230,920 4.20 4.11 12.6% 12.3% 895,500,000
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio NAV 91.9% 13,231,194 2,754,101 10,477,093 158,766 611,320 9,707,007 1.53 1.42 9.0% 8.4% 196,300,000
11.01 Property   1 6543 Las Vegas Boulevard South NAV 100.0% 4,116,846 869,315 3,247,531 44,189 175,922 3,027,420         66,700,000
11.02 Property   1 6226 West Sahara Avenue NAV 100.0% 3,147,646 180,603 2,967,043 30,000 157,752 2,779,291         40,600,000
11.03 Property   1 10190 Covington Cross Drive NAV 100.0% 2,536,300 671,663 1,864,637 14,658 104,421 1,745,558         26,600,000
11.04 Property   1 1450 Center Crossing Road NAV 100.0% 1,678,989 360,162 1,318,827 38,375 102,592 1,177,860         26,500,000
11.05 Property   1 6551 Las Vegas Boulevard South NAV 100.0% 1,172,088 238,873 933,215 13,439 42,229 877,547         18,500,000
11.06 Property   1 9901-9921 Covington Cross Drive NAV 33.1% 579,325 433,485 145,839 18,104 28,405 99,330         17,400,000
12 Loan 4,5,12,23 1 Novo Nordisk HQ T-12 78.0% 32,650,130 13,331,718 19,318,412 146,221 0 19,172,191 3.19 3.16 9.2% 9.1% 330,000,000
13 Loan 5,12,13,21 1 The Kirby Collection NAV 81.1% 20,864,412 9,383,412 11,481,000 98,463 365,197 11,017,340 4.03 3.86 12.0% 11.5% 199,000,000
14 Loan 13 1 Leesburg Plaza T-12 93.1% 6,066,366 1,154,127 4,912,239 37,639 125,519 4,749,081 3.15 3.05 10.1% 9.8% 73,600,000
15 Loan   1 ADS Corporate Headquarters T-12 95.0% 4,486,923 231,452 4,255,471 65,271 165,188 4,025,012 1.60 1.51 9.0% 8.5% 71,250,000
16 Loan 15 1 Benefitfocus HQ T-12 92.5% 5,297,046 1,022,774 4,274,272 51,409 261,027 3,961,836 2.64 2.45 10.7% 9.9% 61,600,000
17 Loan 5,13 1 425 Eye Street T-12 79.4% 17,176,846 5,955,471 11,221,375 74,933 0 11,146,442 3.68 3.66 11.0% 10.9% 180,000,000
18 Loan   1 The Onyx T-12 94.3% 6,117,597 2,551,665 3,565,933 114,576 0 3,451,356 2.35 2.28 9.4% 9.1% 60,200,000
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 NAV 95.0% 8,456,570 211,414 8,245,156 180,263 0 8,064,893 2.74 2.68 9.6% 9.4% 159,595,000
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAV 95.0% 3,005,410 75,135 2,930,275 123,380 0 2,806,895         61,100,000
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAV 95.0% 648,715 16,218 632,497 9,309 0 623,189         10,900,000
19.03 Property   1 Kroger- Clarkston, MI NAV 95.0% 446,211 11,155 435,056 8,609 0 426,447         9,025,000
19.04 Property   1 Walgreens - Lincolnton (Main), NC NAV 95.0% 423,618 10,590 413,028 2,183 0 410,845         8,100,000
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX NAV 95.0% 379,695 9,492 370,203 5,543 0 364,659         6,950,000
19.06 Property   1 Walgreens - Greenville (North), SC NAV 95.0% 389,500 9,738 379,763 2,178 0 377,584         6,800,000
19.07 Property   1 Walgreens - Orland Park (143rd), IL NAV 95.0% 370,500 9,263 361,238 2,223 0 359,015         6,800,000
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAV 95.0% 364,399 9,110 355,289 1,984 0 353,305         7,310,000
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY NAV 95.0% 324,884 8,122 316,762 1,636 0 315,126         5,100,000
19.10 Property   1 Walgreens- Shawnee, KS NAV 95.0% 288,723 7,218 281,505 2,223 0 279,282         5,290,000
19.11 Property   1 Walgreens - Watervliet (2nd), NY NAV 95.0% 384,255 9,606 374,649 1,911 0 372,738         6,200,000
19.12 Property   1 Walgreens - El Dorado, AR NAV 95.0% 247,570 6,189 241,381 2,223 0 239,158         4,700,000
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA NAV 95.0% 106,062 2,652 103,410 1,610 0 101,800         1,700,000
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA NAV 95.0% 106,575 2,664 103,911 1,596 0 102,315         2,040,000
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH NAV 95.0% 104,500 2,613 101,888 1,500 0 100,388         1,800,000
19.16 Property   1 Sherwin Williams - Waunakee (County), WI NAV 95.0% 100,463 2,512 97,951 529 0 97,422         2,010,000
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN NAV 95.0% 100,040 2,501 97,539 1,248 0 96,291         2,000,000
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA NAV 95.0% 94,336 2,358 91,978 1,354 0 90,624         1,730,000
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAV 95.0% 91,588 2,290 89,298 998 0 88,300         1,610,000
19.20 Property   1 Dollar General - Russellville (State 124), AR NAV 95.0% 87,139 2,178 84,960 1,365 0 83,595         1,500,000
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA NAV 95.0% 98,325 2,458 95,867 1,123 0 94,744         1,900,000
19.22 Property   1 Dollar General - Tulsa (41st), OK NAV 95.0% 80,356 2,009 78,347 1,354 0 76,993         1,380,000
19.23 Property   1 Dollar General - Cordova (Dexter), TN NAV 95.0% 72,732 1,818 70,914 1,395 0 69,518         1,300,000
19.24 Property   1 Dollar Tree - Apollo (North), PA NAV 95.0% 72,831 1,821 71,010 1,437 0 69,573         1,200,000
19.25 Property   1 Dollar General - Toledo (McCord), OH NAV 95.0% 68,144 1,704 66,440 1,352 0 65,088         1,150,000
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio NAV 84.4% 10,770,732 4,106,628 6,664,104 147,555 575,608 5,940,941 3.20 2.85 11.3% 10.1% 95,590,000
20.01 Property   1 Hillcrest NAV 91.4% 2,069,587 647,076 1,422,511 19,730 120,397 1,282,384         18,500,000
20.02 Property   1 Arrington NAV 95.2% 2,126,526 666,500 1,460,025 21,856 123,664 1,314,505         18,800,000
20.03 Property   1 Highland II NAV 42.4% 693,973 475,721 218,252 7,119 3,794 207,339         8,450,000
20.04 Property   1 Meridian NAV 100.0% 1,359,386 451,074 908,312 10,178 82,395 815,740         11,700,000
20.05 Property   1 Bayberry NAV 95.8% 993,146 360,967 632,180 18,740 60,793 552,646         8,600,000
20.06 Property   1 Highland I NAV 91.7% 982,108 370,321 611,788 14,666 56,998 540,124         7,990,000
20.07 Property   1 Capstone NAV 83.6% 789,376 317,789 471,588 18,473 41,776 411,338         6,940,000
20.08 Property   1 Forest Plaza I NAV 80.2% 631,654 271,030 360,624 10,283 34,310 316,031         5,300,000
20.09 Property   1 Forest Plaza II NAV 100.0% 687,967 274,201 413,767 5,140 44,512 364,115         5,200,000
20.10 Property   1 Utica NAV 47.3% 266,520 209,775 56,744 20,300 4,868 31,576         2,800,000
20.11 Property   1 Willard NAV 100.0% 170,488 62,175 108,313 1,071 2,100 105,142         1,310,000
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio NAV 95.0% 6,590,290 200,938 6,389,353 0 465,609 5,923,744 3.50 3.25 13.2% 12.3% 82,475,000
21.01 Property   1 700 Ash Street NAV 95.0% 1,592,228 48,547 1,543,681 0 104,537 1,439,144         19,900,000
21.02 Property   1 5200 Foundry Circle NAV 95.0% 1,415,046 43,145 1,371,902 0 86,911 1,284,991         17,750,000
21.03 Property   1 2700 Plum Street NAV 95.0% 1,101,421 33,582 1,067,839 0 70,689 997,150         13,800,000
21.04 Property   1 801 & 617 South Carpenter Avenue NAV 95.0% 720,986 21,983 699,003 0 48,450 650,553         9,000,000
21.05 Property   1 N2480 County Road M NAV 95.0% 480,791 14,659 466,131 0 37,620 428,511         6,000,000
21.06 Property   1 W140 N5540 Lilly Road NAV 95.0% 458,107 13,968 444,139 0 33,123 411,017         5,700,000
21.07 Property   1 530 East Main Street NAV 95.0% 421,137 12,840 408,297 0 51,593 356,704         5,300,000
21.08 Property   1 210 Ann Avenue NAV 95.0% 400,574 12,213 388,360 0 32,687 355,674         5,025,000
22 Loan 14, 18 2 Macon and Winter Garden NAV 92.7% 3,306,854 653,695 2,653,159 60,724 60,724 2,531,710 2.45 2.34 9.3% 8.9% 45,380,000
22.01 Property   1 Winter Garden NAV 100.0% 1,621,695 332,856 1,288,839 22,147 22,147 1,244,545         24,000,000
22.02 Property   1 Macon NAV 86.1% 1,685,159 320,839 1,364,320 38,577 38,577 1,287,165         21,380,000
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue T-12 93.5% 159,706,334 64,433,228 95,273,106 418,915 2,743,708 92,110,483 4.65 4.50 13.2% 12.7% 1,700,000,000
24 Loan   1 45 Liberty Boulevard T-12 94.9% 4,186,771 1,591,102 2,595,670 27,443 244,209 2,324,018 1.95 1.74 10.6% 9.5% 36,950,000
25 Loan 5,12,13,14,28 2 Nyberg Portfolio T-12 95.0% 14,219,467 6,214,615 8,004,852 76,807 512,047 7,415,998 3.39 3.14 12.5% 11.6% 106,500,000
25.01 Property   1 Nyberg Rivers NAV NAV NAV NAV NAV NAV NAV NAV         55,800,000
25.02 Property   1 Nyberg Woods NAV NAV NAV NAV NAV NAV NAV NAV         50,700,000
26 Loan 13 1 Pavilion at North Haven T-12 87.8% 3,077,720 854,670 2,223,050 67,704 98,487 2,056,858 1.69 1.56 9.5% 8.8% 35,700,000
27 Loan 5,19,24,27 4 Sara Lee Portfolio NAV 95.0% 5,786,692 173,601 5,613,092 121,617 405,390 5,086,085 2.27 2.06 8.9% 8.1% 104,200,000
27.01 Property   1 2314 Sybrandt Road NAV NAV NAV NAV NAV NAV NAV NAV         50,800,000
27.02 Property   1 110 Sara Lee Road NAV NAV NAV NAV NAV NAV NAV NAV         46,000,000
27.03 Property   1 1528 South Hayford Road NAV NAV NAV NAV NAV NAV NAV NAV         5,170,000
27.04 Property   1 105 Ashland Avenue NAV NAV NAV NAV NAV NAV NAV NAV         2,230,000
28 Loan 5,12 1 Charcuterie Artisans SLB NAV 95.0% 5,984,560 179,537 5,805,023 52,324 191,226 5,561,473 2.45 2.35 9.2% 8.8% 109,100,000
29 Loan 13 1 ABB Office NAV 97.2% 2,183,424 43,668 2,139,756 27,086 0 2,112,670 2.77 2.74 9.6% 9.5% 34,350,000

 

A-1-17 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
            14 14   13,14,15     14,15 9,16,17 9,16,17     18
30 Loan   1 Value Store It Miami - 7th Ave T-12 82.3% 2,166,688 519,691 1,646,997 11,384 0 1,635,613 2.51 2.50 9.0% 8.9% 28,900,000
31 Loan 13 1 Courtyard Alpharetta/Avalon T-12 75.0% 5,947,123 3,049,669 2,897,454 178,414 0 2,719,040 3.92 3.68 16.1% 15.1% 33,500,000
32 Loan 13 1 Ocotillo Plaza T-12 95.0% 2,324,573 571,049 1,753,524 17,540 73,010 1,662,973 1.87 1.77 10.3% 9.8% 26,000,000
33 Loan 13 5 CityLine Susquehanna Storage Portfolio NAV 88.4% 1,666,969 525,650 1,141,319 18,096 0 1,123,222 2.40 2.36 8.7% 8.6% 21,600,000
33.01 Property   1 Ideal Storage  - Lori Lane NAV 89.1% 484,443 131,857 352,586 5,168 0 347,419         5,700,000
33.02 Property   1 Ideal Storage - Lewisburg NAV 88.1% 437,526 104,687 332,839 4,905 0 327,934         5,500,000
33.03 Property   1 Ideal Storage - Sunbury NAV 90.0% 226,448 68,032 158,416 2,235 0 156,181         2,600,000
33.04 Property   1 Ideal Storage  - Old Trail NAV 88.3% 175,125 58,998 116,127 2,039 0 114,088         1,800,000
33.05 Property   1 Ideal Storage - Pottsville NAV 86.9% 343,426 162,076 181,350 3,750 0 177,600         6,000,000
34 Loan 21 1 Raleigh GSA NAV 96.0% 1,523,599 369,447 1,154,151 9,339 57,276 1,087,537 2.38 2.25 9.0% 8.5% 21,700,000
35 Loan 13 2 CityLine Central PA Storage Portfolio NAV 86.5% 1,528,538 481,567 1,046,971 16,433 0 1,030,538 2.40 2.37 8.7% 8.6% 18,400,000
35.01 Property   1 Sinking Spring NAV 90.0% 1,089,490 310,382 779,108 11,075 0 768,033         12,600,000
35.02 Property   1 St. Clair NAV 78.7% 439,048 171,185 267,862 5,358 0 262,505         5,800,000
36 Loan   2 Urban Light Industrial Portfolio NAV 94.3% 1,938,890 774,217 1,164,673 16,700 101,141 1,046,832 1.93 1.74 10.4% 9.3% 16,250,000
36.01 Property   1 Cedar Business Center NAV 93.7% 1,070,371 407,997 662,374 6,425 56,804 599,144         9,470,000
36.02 Property   1 Victoria Pond Center NAV 95.0% 868,519 366,220 502,299 10,275 44,337 447,688         6,780,000
37 Loan 24 1 AT&T Chicago T-12 95.0% 1,225,447 41,384 1,184,063 23,272 44,216 1,116,575 3.13 2.95 11.6% 11.0% 16,400,000
38 Loan 10,13 1 Brickstone Villas NAV 88.1% 1,571,041 850,079 720,962 55,500 0 665,462 2.06 1.91 8.7% 8.0% 13,100,000
39 Loan   1 Bankwell HQ NAV 97.3% 1,235,424 284,999 950,425 7,375 43,608 899,442 3.06 2.89 11.6% 11.0% 13,500,000
40 Loan 13 1 Metro Place T-12 90.0% 1,767,821 865,082 902,739 23,418 71,687 807,634 1.86 1.66 11.1% 9.9% 11,800,000
41 Loan 13, 15 2 8 E 18th & 310 5th T-12 95.0% 932,120 250,915 681,206 4,676 19,018 657,512 2.16 2.08 8.5% 8.2% 14,900,000
41.01 Property   1 8 East 18th St T-12 95.0% 643,096 188,394 454,701 1,489 14,539 438,673         10,000,000
41.02 Property   1 310 5th Ave T-12 95.0% 289,025 62,520 226,505 3,187 4,479 218,839         4,900,000
42 Loan 24 1 WoodSpring McDonough NAV 96.2% 2,556,017 1,169,418 1,386,599 102,241 0 1,284,358 2.65 2.45 17.4% 16.1% 12,300,000
43 Loan   1 Lakeville Townhomes T-12 88.4% 1,733,692 1,019,940 713,753 60,560 0 653,192 2.58 2.36 10.0% 9.1% 11,400,000
44 Loan 13,15 1 2374-2386 Grand Concourse NAV 95.0% 1,001,386 275,544 725,842 4,084 40,132 681,626 2.91 2.73 10.6% 10.0% 11,500,000
45 Loan 12,19,27 2 ASM Portfolio NAV 95.0% 922,715 262,839 659,875 24,025 22,071 613,779 1.93 1.80 10.8% 10.1% 9,350,000
45.01 Property   1 5701 Dickman Rd NAV 95.0% 665,903 190,816 475,087 12,775 15,893 446,418         6,700,000
45.02 Property   1 229 W. Creek Rd NAV 95.0% 256,812 72,023 184,789 11,250 6,178 167,360         2,650,000
46 Loan   1 2121 & 2211 Imperial Avenue T-12 95.0% 1,056,961 319,793 737,168 6,244 13,655 717,270 3.56 3.47 12.3% 12.0% 20,500,000
47 Loan 15 1 192 Stuyvesant Ave NAV 94.7% 226,292 43,760 182,532 2,000 0 180,532 2.11 2.09 8.0% 7.9% 3,520,000

 

A-1-18 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
              18 18 14     14,19,20,21    
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Hypothetical Market Value Assuming Reserves 5/7/2021 43.1% 43.1% 91.8% 12/1/2021 No Uber 368,179 15.8%
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio As Is Various 59.4% 59.4% 88.7%          
2.01 Property   1 First National Building As Is 8/30/2021     94.9% 11/10/2021 No Amrock, Inc 424,486 53.1%
2.02 Property   1 The Qube As Is 8/30/2021     90.6% 11/10/2021 No Quicken Loans Inc. 407,050 77.9%
2.03 Property   1 Chrysler House As Is 8/30/2021     79.9% 11/10/2021 No Quicken Loans Inc. 183,664 53.5%
2.04 Property   1 1001 Woodward As Is 8/30/2021     88.9% 11/10/2021 No Quicken Loans Inc. 122,475 38.4%
2.05 Property   1 One Woodward As Is 8/30/2021     92.9% 11/10/2021 No Quicken Loans Inc. 171,622 46.4%
2.06 Property   1 The Z Garage As Is 9/10/2021     NAP NAP NAP NAP NAP NAP
2.07 Property   1 Two Detroit Garage As Is 9/10/2021     NAP NAP NAP NAP NAP NAP
2.08 Property   1 1505 & 1515 Woodward As Is 8/30/2021     100.0% 11/10/2021 No LinkedIn Corporation 74,497 52.6%
2.09 Property   1 1001 Brush Street As Is 9/10/2021     NAP NAP NAP NAP NAP NAP
2.10 Property   1 The Assembly As Is 8/30/2021     75.0% 9/3/2021 No Coyote Logistics 58,192 100.0%
2.11 Property   1 419 Fort Street Garage As Is 9/10/2021     NAP NAP NAP NAP NAP NAP
2.12 Property   1 Vinton As Is 8/30/2021     61.9% 9/3/2021 No Besa Partners LLC 5,693 100.0%
2.13 Property   1 1401 First Street As Is 9/10/2021     NAP NAP NAP NAP NAP NAP
2.14 Property   1 Lane Bryant Building As Is 8/30/2021     95.2% 11/10/2021 No Detroit Labs, LLC 17,284 54.5%
3 Loan 2,18,21,26 13 Rosewood National Storage 13 As Portfolio Various 59.7% 59.7% 95.5%          
3.01 Property   1 Tallahassee As Is 10/29/2021     92.5% 9/1/2021 NAP NAP NAP NAP
3.02 Property   1 Fort Worth As Is 10/26/2021     97.4% 9/1/2021 NAP NAP NAP NAP
3.03 Property   1 Kemah As Is 10/24/2021     95.7% 9/1/2021 NAP NAP NAP NAP
3.04 Property   1 North Charleston As Is 10/21/2021     97.4% 9/1/2021 NAP NAP NAP NAP
3.05 Property   1 Groton As Is 11/1/2021     96.6% 9/1/2021 NAP NAP NAP NAP
3.06 Property   1 Albuquerque As Is 10/21/2021     94.9% 9/1/2021 NAP NAP NAP NAP
3.07 Property   1 Augusta As Is 11/1/2021     92.6% 9/1/2021 NAP NAP NAP NAP
3.08 Property   1 Grandview As Is 11/4/2021     96.8% 9/1/2021 NAP NAP NAP NAP
3.09 Property   1 Louisville As Is 10/27/2021     89.2% 9/1/2021 NAP NAP NAP NAP
3.10 Property   1 Houston As Is 10/24/2021     98.8% 9/1/2021 NAP NAP NAP NAP
3.11 Property   1 Greenwood As Is 10/27/2021     99.1% 9/1/2021 NAP NAP NAP NAP
3.12 Property   1 Miami As Is 10/22/2021     97.7% 9/1/2021 NAP NAP NAP NAP
3.13 Property   1 Kent As Is 10/19/2021     95.5% 9/1/2021 NAP NAP NAP NAP
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street Prospective Market Value Upon Completion & Stabilization 4/1/2023 41.7% 41.7% 100.0% 10/14/2021 Yes Aventis Inc. 915,233 100.0%
5 Loan 4,5,12,19,20 1 One Wilshire As Is 11/5/2021 42.6% 42.6% 87.3% 11/1/2021 No CoreSite 176,685 26.7%
6 Loan 22,24,27 40 SVEA New Mexico Portfolio As Is 10/20/2021 65.0% 65.0% 97.2%          
6.01 Property   1 39 Plaza La Prensa As Is 10/20/2021     98.7% 1/5/2022 Yes NM Human Services Dept 38,007 98.7%
6.02 Property   1 1711 Randolph Road Southeast As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 28,946 100.0%
6.03 Property   1 445 Camino Del Rey Southwest As Is 10/20/2021     100.0% 1/5/2022 No NM Human Services Dept 26,335 59.0%
6.04 Property   1 1920 Fifth Street As Is 10/20/2021     100.0% 1/5/2022 Yes NM Children, Youth, & Families Dept 29,269 100.0%
6.05 Property   1 3280 Bridge Boulevard Southwest As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 35,032 100.0%
6.06 Property   1 37 Plaza La Prensa As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 21,364 100.0%
6.07 Property   1 4363 Jager Drive Northeast As Is 10/20/2021     97.4% 1/5/2022 Yes NM Human Services Dept 23,817 97.4%
6.08 Property   1 655 Utah Avenue As Is 10/20/2021     100.0% 1/5/2022 No NM Human Services Dept 18,128 82.9%
6.09 Property   1 2536 Ridge Runner Road As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 25,061 100.0%
6.10 Property   1 653 Utah Avenue As Is 10/20/2021     100.0% 1/5/2022 No NM Human Services Dept 18,802 83.2%
6.11 Property   1 4359 Jager Drive Northeast As Is 10/20/2021     100.0% 1/5/2022 No NM Children, Youth, & Families Dept 20,304 88.2%
6.12 Property   1 221 Llano Estacado As Is 10/20/2021     96.6% 1/5/2022 Yes NM Children, Youth, & Families Dept 20,687 96.6%
6.13 Property   1 1308 Gusdorf Road As Is 10/20/2021     100.0% 1/5/2022 No NM Children, Youth, & Families Dept 15,818 95.8%
6.14 Property   1 2540 Camino Ortiz As Is 10/20/2021     100.0% 1/5/2022 No NM Office of the State Auditor 9,362 54.1%
6.15 Property   1 5500 San Antonio Drive Northeast As Is 10/20/2021     100.0% 1/5/2022 Yes NM Regulation & Licensing Dept 20,017 100.0%
6.16 Property   1 2121 Summit Court As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 12,774 100.0%
6.17 Property   1 2732 North Wilshire Boulevard As Is 10/20/2021     97.2% 1/5/2022 Yes NM Human Services Dept 11,288 97.2%
6.18 Property   1 41 Plaza La Prensa As Is 10/20/2021     100.0% 1/5/2022 Yes NM State Investment Council 12,912 100.0%
6.19 Property   1 2800 Farmington Avenue As Is 10/20/2021     100.0% 1/5/2022 Yes NM Children, Youth, & Families Dept 14,000 100.0%
6.20 Property   1 1710 East Aztec Avenue As Is 10/20/2021     97.7% 1/5/2022 No NM Children, Youth, & Families Dept 9,820 74.6%
6.21 Property   1 5200 Oakland Avenue Northeast As Is 10/20/2021     100.0% 1/5/2022 No Burgos Group, LLC 4,945 30.6%
6.22 Property   1 3316 North Main Street As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 19,494 100.0%
6.23 Property   1 2141 Summit Court As Is 10/20/2021     100.0% 1/5/2022 Yes Social Security Admin 11,500 100.0%
6.24 Property   1 1014 North California Street As Is 10/20/2021     100.0% 1/5/2022 Yes NM Human Services Dept 10,241 100.0%
6.25 Property   1 912 Railroad Avenue As Is 10/20/2021     74.1% 1/5/2022 No NM Children, Youth, & Families Dept 11,537 71.7%
6.26 Property   1 1922 Fifth Street As Is 10/20/2021     100.0% 1/5/2022 Yes Social Security Admin 9,804 100.0%
6.27 Property   1 1017 East Roosevelt Avenue As Is 10/20/2021     100.0% 1/5/2022 Yes NM Children, Youth, & Families Dept 9,742 100.0%
6.28 Property   1 145 Roy Road As Is 10/20/2021     94.1% 1/5/2022 No NM Human Services Dept 9,838 71.4%
6.29 Property   1 1800 East 30th Street As Is 10/20/2021     34.3% 1/5/2022 No NM Environment Dept 2,674 24.0%
6.30 Property   1 5205 Quail Road Northwest As Is 10/20/2021     100.0% 1/5/2022 Yes NM Division of Vocational Rehab 6,659 100.0%
6.31 Property   1 501 East Bender Boulevard As Is 10/20/2021     86.9% 1/5/2022 Yes Social Security Admin 5,820 86.9%
6.32 Property   1 1233 Whittier Street As Is 10/20/2021     94.6% 1/5/2022 Yes NM Human Services Dept 5,683 94.6%
6.33 Property   1 2520 Ridge Runner Road As Is 10/20/2021     100.0% 1/5/2022 Yes Social Security Admin 5,940 100.0%
6.34 Property   1 26387 US Highway 70 As Is 10/20/2021     100.0% 1/5/2022 No NM Children, Youth, & Families Dept 9,098 70.5%
6.35 Property   1 475 Courthouse Road Southeast As Is 10/20/2021     89.0% 1/5/2022 No Prism, Inc. 5,375 36.5%
6.36 Property   1 7905 Marble Avenue Northeast As Is 10/20/2021     100.0% 1/5/2022 Yes NM Dept of Health 6,312 100.0%
6.37 Property   1 2215 West Main Street As Is 10/20/2021     93.8% 1/5/2022 No NM Children, Youth, & Families Dept 6,982 89.6%
6.38 Property   1 2522 Ridge Runner Road As Is 10/20/2021     100.0% 1/5/2022 No NM Motor Vehicle Dept 3,540 80.6%
6.39 Property   1 1710 Rio Bravo Boulevard Southwest As Is 10/20/2021     100.0% 1/5/2022 Yes NM Division of Vocational Rehab 4,733 100.0%
6.40 Property   1 312 East Nizhoni Boulevard As Is 10/20/2021     92.4% 1/5/2022 Yes NM Division of Vocational Rehab 3,917 92.4%
7 Loan 5,12,13,31 1 JW Marriott Desert Springs As Is 11/17/2021 41.8% 41.8% 36.8% 12/31/2021 NAP NAP NAP NAP
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre As Is (Extraordinary Assumption) 11/22/2021 59.5% 59.5% 96.7% 11/30/2021 No Costco 148,628 20.9%
9 Loan 19,21 2 Dealertrack and Divvy As Is 11/19/2021 68.0% 68.0% 100.0%          
9.01 Property   1 Dealertrack As Is 11/19/2021     100.0% 11/3/2021 No Dealertrack, Inc. 112,900 69.0%

 

A-1-19 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
              18 18 14     14,19,20,21    
9.02 Property   1 Divvy As Is 11/19/2021     100.0% 2/6/2022 Yes DivvyPay, Inc. 155,107 100.0%
10 Loan 1,5,12,13,14,19,21 1 The Summit As Is 11/1/2021 36.5% 36.5% 98.2% 1/1/2022 No Amazon.com Services, Inc. 374,220 41.2%
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio As Is 10/7/2021 59.1% 52.7% 96.3%          
11.01 Property   1 6543 Las Vegas Boulevard South As Is 10/7/2021     100.0% 2/6/2022 Yes WeWork 102,276 100.0%
11.02 Property   1 6226 West Sahara Avenue As Is 10/7/2021     100.0% 2/6/2022 Yes Nevada Power Company 292,180 100.0%
11.03 Property   1 10190 Covington Cross Drive As Is 10/7/2021     100.0% 2/6/2022 Yes Coin Cloud 75,588 100.0%
11.04 Property   1 1450 Center Crossing Road As Is 10/7/2021     100.0% 2/6/2022 Yes Diamond Resort Corporation 52,975 100.0%
11.05 Property   1 6551 Las Vegas Boulevard South As Is 10/7/2021     100.0% 2/6/2022 Yes Amazon.com Services, Inc. 31,105 100.0%
11.06 Property   1 9901-9921 Covington Cross Drive As Is 10/7/2021     60.1% 10/7/2021 No DeVry Education Group, Inc. 23,381 40.9%
12 Loan 4,5,12,23 1 Novo Nordisk HQ As Is 9/21/2021 63.8% 63.8% 77.0% 2/6/2022 Yes Novo Nordisk 563,289 77.0%
13 Loan 5,12,13,21 1 The Kirby Collection As Is 11/24/2021 48.1% 48.1% 92.0% 10/26/2021 No PROS, Inc. 117,555 22.0%
14 Loan 13 1 Leesburg Plaza As Is 10/26/2021 65.9% 65.9% 94.7% 11/23/2021 No Giant Food 55,330 23.7%
15 Loan   1 ADS Corporate Headquarters As Is 10/23/2021 66.5% 60.2% 100.0% 2/6/2022 Yes Comenity Servicing LLC 326,354 100.0%
16 Loan 15 1 Benefitfocus HQ As Is 12/7/2021 64.9% 64.9% 100.0% 2/1/2022 Yes Benefitfocus.com, Inc. 145,800 100.0%
17 Loan 5,13 1 425 Eye Street As Is 11/9/2021 56.8% 56.8% 76.7% 9/1/2021 No GSA - Dept. of Veterans Affairs 241,398 64.4%
18 Loan   1 The Onyx As Is 10/13/2021 63.1% 63.1% 95.9% 11/10/2021 NAP NAP NAP NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 As Is Various 53.9% 53.9% 100.0%          
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL As Is 11/15/2021     100.0% 2/1/2022 Yes Sherwin Williams 1,233,800 100.0%
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO As Is 11/30/2021     100.0% 2/1/2022 Yes Schnucks Markets 62,058 100.0%
19.03 Property   1 Kroger- Clarkston, MI As Is 11/17/2021     100.0% 2/1/2022 Yes Kroger 57,392 100.0%
19.04 Property   1 Walgreens - Lincolnton (Main), NC As Is 11/15/2021     100.0% 2/1/2022 Yes Walgreens 14,550 100.0%
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX As Is 11/15/2021     100.0% 2/1/2022 Yes WellMed 27,717 100.0%
19.06 Property   1 Walgreens - Greenville (North), SC As Is 11/11/2021     100.0% 2/1/2022 Yes Walgreens 14,523 100.0%
19.07 Property   1 Walgreens - Orland Park (143rd), IL As Is 11/16/2021     100.0% 2/1/2022 Yes Walgreens 14,820 100.0%
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK As Is 11/10/2021     100.0% 2/1/2022 Yes CVS Pharmacy 13,225 100.0%
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY As Is 11/3/2021     100.0% 2/1/2022 Yes Walgreens 10,908 100.0%
19.10 Property   1 Walgreens- Shawnee, KS As Is 10/5/2021     100.0% 2/1/2022 Yes Walgreens 14,820 100.0%
19.11 Property   1 Walgreens - Watervliet (2nd), NY As Is 11/3/2021     100.0% 2/1/2022 Yes Walgreens 12,738 100.0%
19.12 Property   1 Walgreens - El Dorado, AR As Is 10/12/2021     100.0% 2/1/2022 Yes Walgreens 14,820 100.0%
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA As Is 11/15/2021     100.0% 2/1/2022 Yes Dollar Tree 10,735 100.0%
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA As Is 11/27/2021     100.0% 2/1/2022 Yes Dollar General 10,640 100.0%
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH As Is 11/18/2021     100.0% 2/1/2022 Yes Dollar Tree 10,000 100.0%
19.16 Property   1 Sherwin Williams - Waunakee (County), WI As Is 11/18/2021     100.0% 2/1/2022 Yes Sherwin Williams 3,525 100.0%
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN As Is 11/14/2021     100.0% 2/1/2022 Yes Family Dollar 8,320 100.0%
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA As Is 11/15/2021     100.0% 2/1/2022 Yes Dollar General 9,026 100.0%
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT As Is 11/9/2021     100.0% 2/1/2022 Yes Webster Bank 6,652 100.0%
19.20 Property   1 Dollar General - Russellville (State 124), AR As Is 11/7/2021     100.0% 2/1/2022 Yes Dollar General 9,100 100.0%
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA As Is 11/5/2021     100.0% 2/1/2022 Yes Dollar General 7,489 100.0%
19.22 Property   1 Dollar General - Tulsa (41st), OK As Is 11/10/2021     100.0% 2/1/2022 Yes Dollar General 9,026 100.0%
19.23 Property   1 Dollar General - Cordova (Dexter), TN As Is 11/5/2021     100.0% 2/1/2022 Yes Dollar General 9,303 100.0%
19.24 Property   1 Dollar Tree - Apollo (North), PA As Is 11/9/2021     100.0% 2/1/2022 Yes Dollar Tree 9,583 100.0%
19.25 Property   1 Dollar General - Toledo (McCord), OH As Is 11/6/2021     100.0% 2/1/2022 Yes Dollar General 9,014 100.0%
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio As Is 11/4/2021 61.7% 61.7% 84.4%          
20.01 Property   1 Hillcrest As Is 11/4/2021     91.6% 10/31/2021 No The Brink’s Company 36,814 37.9%
20.02 Property   1 Arrington As Is 11/4/2021     95.3% 10/31/2021 No Mitchell Wiggins & Co, LLP 15,611 16.7%
20.03 Property   1 Highland II As Is 11/4/2021     40.7% 10/31/2021 No Freeman & Morgan Architects, P.C. 4,685 6.9%
20.04 Property   1 Meridian As Is 11/4/2021     100.0% 10/31/2021 No The London Company 20,609 35.5%
20.05 Property   1 Bayberry As Is 11/4/2021     95.9% 10/31/2021 No Virginia Estate & Trust Law 10,840 23.5%
20.06 Property   1 Highland I As Is 11/4/2021     91.9% 10/31/2021 No Regions Bank 6,970 14.9%
20.07 Property   1 Capstone As Is 11/4/2021     83.3% 10/31/2021 No CapTech Ventures, Inc. 21,358 54.1%
20.08 Property   1 Forest Plaza I As Is 11/4/2021     80.5% 10/31/2021 No World Pediatric Project 5,680 15.7%
20.09 Property   1 Forest Plaza II As Is 11/4/2021     100.0% 10/31/2021 No CCA Financial Services, LLC 8,952 27.9%
20.10 Property   1 Utica As Is 11/4/2021     47.9% 10/31/2021 No Dynamic Brands, LLC 10,729 36.3%
20.11 Property   1 Willard As Is 11/4/2021     100.0% 2/6/2022 Yes CPC DYS Holdings, Inc. 12,970 100.0%
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio As Is Various 58.5% 58.5% 100.0%          
21.01 Property   1 700 Ash Street As Is 9/24/2021     100.0% 1/1/2022 Yes Grede Casting 366,798 100.0%
21.02 Property   1 5200 Foundry Circle As Is 9/27/2021     100.0% 1/1/2022 Yes Grede Casting 304,950 100.0%
21.03 Property   1 2700 Plum Street As Is 9/27/2021     100.0% 1/1/2022 Yes Grede Casting 248,030 100.0%
21.04 Property   1 801 & 617 South Carpenter Avenue As Is 9/29/2021     100.0% 1/1/2022 Yes Grede Casting 170,000 100.0%
21.05 Property   1 N2480 County Road M As Is 9/24/2021     100.0% 1/1/2022 Yes Grede Casting 132,000 100.0%
21.06 Property   1 W140 N5540 Lilly Road As Is 9/24/2021     100.0% 1/1/2022 Yes Grede Casting 116,220 100.0%
21.07 Property   1 530 East Main Street As Is 9/22/2021     100.0% 1/1/2022 Yes Grede Casting 181,028 100.0%
21.08 Property   1 210 Ann Avenue As Is 9/27/2021     100.0% 1/1/2022 Yes Grede Casting 114,690 100.0%
22 Loan 14, 18 2 Macon and Winter Garden Various Various 62.8% 62.8% 91.5%          
22.01 Property   1 Winter Garden Hypothetical Leased Fee Market Value As-Is - As-If Escrows Funded 11/11/2021     100.0% 2/1/2022 Yes PureCycle 221,469 100.0%
22.02 Property   1 Macon As Is Market Value With Ground Lease 11/15/2021     86.6% 12/1/2021 No Vision Door & Millwork LLC 112,564 29.2%
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue As Is 10/1/2021 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139 36.8%
24 Loan   1 45 Liberty Boulevard As Is 10/19/2021 66.3% 59.7% 95.1% 9/30/2021 No The Vanguard Group, Inc 87,652 63.9%
25 Loan 5,12,13,14,28 2 Nyberg Portfolio As Is 8/9/2021 60.0% 60.0% 96.2%          
25.01 Property   1 Nyberg Rivers As Is 8/9/2021     98.8% 10/14/2021 No Cabela’s 110,093 36.9%
25.02 Property   1 Nyberg Woods As Is 8/9/2021     92.5% 10/14/2021 No Best Buy 45,394 21.2%
26 Loan 13 1 Pavilion at North Haven As Is 9/2/2021 65.7% 51.9% 89.6% 10/14/2021 No Hartford Healthcare Corp. 52,575 35.5%
27 Loan 5,19,24,27 4 Sara Lee Portfolio As Is Various 60.6% 60.6% 100.0%          
27.01 Property   1 2314 Sybrandt Road As Is 9/13/2021     100.0% 2/6/2022 Yes Sara Lee 325,122 100.0%
27.02 Property   1 110 Sara Lee Road As Is 9/7/2021     100.0% 2/6/2022 Yes Sara Lee 405,930 100.0%
27.03 Property   1 1528 South Hayford Road As Is 9/3/2021     100.0% 2/6/2022 Yes Sara Lee 40,827 100.0%
27.04 Property   1 105 Ashland Avenue As Is 9/13/2021     100.0% 2/6/2022 Yes Sara Lee 38,900 100.0%
28 Loan 5,12 1 Charcuterie Artisans SLB As Is 9/23/2021 57.7% 57.7% 100.0% 2/6/2022 Yes Charcuterie Artisans 515,006 100.0%
29 Loan 13 1 ABB Office As Is 11/23/2021 64.8% 64.8% 100.0% 1/1/2022 Yes ABB Inc. 135,430 100.0%

 

A-1-20 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
              18 18 14     14,19,20,21    
30 Loan   1 Value Store It Miami - 7th Ave As Is 11/8/2021 63.3% 63.3% 95.1% 12/1/2021 NAP NAP NAP NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon As Is 10/1/2021 53.7% 53.7% 61.0% 9/30/2021 NAP NAP NAP NAP
32 Loan 13 1 Ocotillo Plaza As Is 12/3/2021 65.3% 51.4% 97.3% 12/31/2021 No Big Air Chandler 29,330 25.1%
33 Loan 13 5 CityLine Susquehanna Storage Portfolio As Is 9/29/2021 60.6% 60.6% 93.8%          
33.01 Property   1 Ideal Storage  - Lori Lane As Is 9/29/2021     95.0% 9/22/2021 NAP NAP NAP NAP
33.02 Property   1 Ideal Storage - Lewisburg As Is 9/29/2021     90.4% 9/22/2021 NAP NAP NAP NAP
33.03 Property   1 Ideal Storage - Sunbury As Is 9/29/2021     93.7% 9/22/2021 NAP NAP NAP NAP
33.04 Property   1 Ideal Storage  - Old Trail As Is 9/29/2021     91.9% 9/22/2021 NAP NAP NAP NAP
33.05 Property   1 Ideal Storage - Pottsville As Is 9/29/2021     97.9% 9/22/2021 NAP NAP NAP NAP
34 Loan 21 1 Raleigh GSA As Is 10/6/2021 59.3% 59.3% 100.0% 12/14/2021 No Office of Hearings Operations 25,179 53.9%
35 Loan 13 2 CityLine Central PA Storage Portfolio As Is Various 65.2% 65.2% 95.8%          
35.01 Property   1 Sinking Spring As Is 9/29/2021     97.3% 9/22/2021 NAP NAP NAP NAP
35.02 Property   1 St. Clair As Is 9/25/2021     92.8% 9/22/2021 NAP NAP NAP NAP
36 Loan   2 Urban Light Industrial Portfolio As Is 11/17/2021 69.2% 59.1% 95.6%          
36.01 Property   1 Cedar Business Center As Is 11/17/2021     91.4% 12/1/2021 No First Service Residential MN 22,624 36.1%
36.02 Property   1 Victoria Pond Center As Is 11/17/2021     100.0% 12/1/2021 No American Contract Systems Inc 9,680 16.4%
37 Loan 24 1 AT&T Chicago As Is 10/18/2021 62.0% 62.0% 100.0% 1/1/2022 Yes AT&T Services, Inc 93,086 100.0%
38 Loan 10,13 1 Brickstone Villas As Is 10/25/2021 63.5% 63.5% 91.9% 11/16/2021 NAP NAP NAP NAP
39 Loan   1 Bankwell HQ As Is 10/6/2021 60.7% 60.7% 100.0% 2/6/2022 Yes Bankwell Financial Group 29,500 100.0%
40 Loan 13 1 Metro Place As Is 11/15/2021 69.0% 63.0% 94.5% 12/20/2021 No Covetrus Inc. 63,726 68.0%
41 Loan 13, 15 2 8 E 18th & 310 5th As Is Various 54.0% 54.0% 100.0%          
41.01 Property   1 8 East 18th St As Is 8/26/2021     100.0% 9/23/2021 No Sweetgreen 3,127 41.0%
41.02 Property   1 310 5th Ave As Is 9/3/2021     100.0% 9/23/2021 No Simple Loaf Bakehouse LLC 1,680 25.5%
42 Loan 24 1 WoodSpring McDonough As Is 11/8/2021 65.0% 57.7% 96.2% 10/31/2021 NAP NAP NAP NAP
43 Loan   1 Lakeville Townhomes As Is 11/3/2021 62.9% 62.9% 96.9% 11/30/2021 NAP NAP NAP NAP
44 Loan 13,15 1 2374-2386 Grand Concourse As Is 12/3/2021 59.3% 59.3% 100.0% 12/1/2021 No Blink Fitness 14,000 68.6%
45 Loan 12,19,27 2 ASM Portfolio As Is Various 65.3% 51.5% 100.0%          
45.01 Property   1 5701 Dickman Rd As Is 11/30/2021     100.0% 2/6/2022 Yes ASM Holdco 126,684 100.0%
45.02 Property   1 229 W. Creek Rd As Is 12/1/2021     100.0% 2/6/2022 Yes ASM Holdco 49,246 100.0%
46 Loan   1 2121 & 2211 Imperial Avenue As Is 10/30/2021 29.3% 29.3% 100.0% 12/14/2021 No Walmart 42,148 87.8%
47 Loan 15 1 192 Stuyvesant Ave As Is 10/4/2021 64.6% 64.6% 100.0% 10/11/2021 NAP NAP NAP NAP

 

A-1-21 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date
            14,19,20,21       14,19,20,21      
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 6/30/2030 Walgreens 219,698 9.4% 11/30/2032 PepsiCo 193,420 8.3% 12/31/2028
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio                  
2.01 Property   1 First National Building 1/31/2032 Honigman Miller Schwartz and Cohn LLP 150,786 18.8% 11/30/2025 Board of Trustees of Michigan State University 46,598 5.8% 9/30/2031
2.02 Property   1 The Qube 7/31/2028 JPMorgan Chase, National Association 32,126 6.1% 5/31/2027 Rock Security LLC 17,490 3.3% 6/30/2022
2.03 Property   1 Chrysler House 8/31/2023 Rocket Homes Real Estate LLC 29,897 8.7% 8/31/2023 RSM US LLP 11,894 3.5% 5/31/2023
2.04 Property   1 1001 Woodward 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork) 56,352 17.7% 10/31/2033 Southeast Michigan Council of Governments 30,240 9.5% 7/31/2025
2.05 Property   1 One Woodward 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. 56,265 15.2% 5/31/2028 Fifth Third Bank 31,204 8.4% 10/31/2025
2.06 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 1505 & 1515 Woodward 7/31/2026 H & M Hennes & Mauritz L.P. 25,322 17.9% 1/31/2027 International Bancard Corporation 12,082 8.5% 2/28/2023
2.09 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 The Assembly 10/31/2030 NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 Vinton 1/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.14 Property   1 Lane Bryant Building 1/31/2026 Detroit Venture Partners 5,761 18.2% MTM Lisa Spindler Photography, Inc. 4,384 13.8% MTM
3 Loan 2,18,21,26 13 Rosewood National Storage 13                  
3.01 Property   1 Tallahassee NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Fort Worth NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Kemah NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 North Charleston NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Groton NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Albuquerque NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Augusta NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Grandview NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Louisville NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 Houston NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 Greenwood NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 Miami NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 Kent NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 11/30/2036 NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 4,5,12,19,20 1 One Wilshire 7/31/2029 Musick Peeler 106,475 16.1% 10/31/2023 Verizon Global Networks 61,881 9.4% 7/31/2029
6 Loan 22,24,27 40 SVEA New Mexico Portfolio                  
6.01 Property   1 39 Plaza La Prensa 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 1711 Randolph Road Southeast 7/31/2027 NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 445 Camino Del Rey Southwest 2/28/2027 Valencia Shelter Services 13,763 30.8% 8/31/2026 NM Division of Vocational Rehab 2,635 5.9% 5/31/2030
6.04 Property   1 1920 Fifth Street 8/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 3280 Bridge Boulevard Southwest 11/30/2027 NAP NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 37 Plaza La Prensa 8/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.07 Property   1 4363 Jager Drive Northeast 5/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP
6.08 Property   1 655 Utah Avenue 3/31/2022 NM Aging & Long Term Svcs 3,743 17.1% 10/31/2027 NAP NAP NAP NAP
6.09 Property   1 2536 Ridge Runner Road 8/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
6.10 Property   1 653 Utah Avenue 10/31/2027 50 State DMV, LLC 3,809 16.8% 9/30/2028 NAP NAP NAP NAP
6.11 Property   1 4359 Jager Drive Northeast 12/31/2027 NM Environment Dept 2,584 11.2% 5/31/2022 Youth Development, Inc. 120 0.5% MTM
6.12 Property   1 221 Llano Estacado MTM NAP NAP NAP NAP NAP NAP NAP NAP
6.13 Property   1 1308 Gusdorf Road 8/31/2030 NM Aging & Long Term Svcs 694 4.2% 12/31/2029 NAP NAP NAP NAP
6.14 Property   1 2540 Camino Ortiz 8/14/2025 NM Departments of Health 5,031 29.0% 5/14/2022 NM Environment Dept 2,926 16.9% 8/31/2024
6.15 Property   1 5500 San Antonio Drive Northeast 7/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP
6.16 Property   1 2121 Summit Court 1/31/2022 NAP NAP NAP NAP NAP NAP NAP NAP
6.17 Property   1 2732 North Wilshire Boulevard 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.18 Property   1 41 Plaza La Prensa 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.19 Property   1 2800 Farmington Avenue 7/31/2030 NAP NAP NAP NAP NAP NAP NAP NAP
6.20 Property   1 1710 East Aztec Avenue 11/30/2031 NM Motor Vehicle Dept 3,041 23.1% MTM NAP NAP NAP NAP
6.21 Property   1 5200 Oakland Avenue Northeast 8/31/2023 NM Division of Vocational Rehab 4,466 27.6% 7/31/2027 Energy, Minerals & Natural Resources 3,775 23.3% 2/28/2030
6.22 Property   1 3316 North Main Street 11/30/2025 NAP NAP NAP NAP NAP NAP NAP NAP
6.23 Property   1 2141 Summit Court 2/17/2026 NAP NAP NAP NAP NAP NAP NAP NAP
6.24 Property   1 1014 North California Street 5/31/2022 NAP NAP NAP NAP NAP NAP NAP NAP
6.25 Property   1 912 Railroad Avenue MTM NM Early Childhood & Care Dept 400 2.5% 8/31/2031 NAP NAP NAP NAP
6.26 Property   1 1922 Fifth Street 1/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
6.27 Property   1 1017 East Roosevelt Avenue 11/14/2023 NAP NAP NAP NAP NAP NAP NAP NAP
6.28 Property   1 145 Roy Road 9/30/2026 NM Environment Dept 1,689 12.3% 5/31/2028 NM Division of Vocational Rehab 1,434 10.4% 6/30/2029
6.29 Property   1 1800 East 30th Street 2/28/2029 NM Comm Blind 1,146 10.3% 12/31/2028 NAP NAP NAP NAP
6.30 Property   1 5205 Quail Road Northwest 12/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
6.31 Property   1 501 East Bender Boulevard 11/30/2032 NAP NAP NAP NAP NAP NAP NAP NAP
6.32 Property   1 1233 Whittier Street 3/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP
6.33 Property   1 2520 Ridge Runner Road 2/26/2030 NAP NAP NAP NAP NAP NAP NAP NAP
6.34 Property   1 26387 US Highway 70 9/30/2029 NM Human Services Dept 3,809 29.5% 6/30/2026 NAP NAP NAP NAP
6.35 Property   1 475 Courthouse Road Southeast 11/30/2024 Central NM Counseling Services, Inc. 4,388 29.8% 4/30/2023 NM Environment Dept 3,352 22.7% 12/31/2029
6.36 Property   1 7905 Marble Avenue Northeast 1/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
6.37 Property   1 2215 West Main Street 5/31/2026 NM Aging & Long Term Svcs 327 4.2% 5/31/2022 NAP NAP NAP NAP
6.38 Property   1 2522 Ridge Runner Road 4/30/2024 NM Commission for the Blind 851 19.4% MTM NAP NAP NAP NAP
6.39 Property   1 1710 Rio Bravo Boulevard Southwest 10/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP
6.40 Property   1 312 East Nizhoni Boulevard 8/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 5,12,13,31 1 JW Marriott Desert Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 10/24/2030 Wegmans 128,813 18.1% 10/31/2035 At Home Stores 96,446 13.5% 6/30/2031
9 Loan 19,21 2 Dealertrack and Divvy                  
9.01 Property   1 Dealertrack 12/31/2029 NAV Technologies 27,936 17.1% 10/31/2030 Summit Sotheby’s 12,500 7.6% 9/30/2029

 

A-1-22 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date
            14,19,20,21       14,19,20,21      
9.02 Property   1 Divvy 5/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1,5,12,13,14,19,21 1 The Summit 8/31/2036 Puget Sound Energy, Inc. 223,820 24.7% 10/31/2028 WeWork 133,059 14.7% 3/31/2032
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio                  
11.01 Property   1 6543 Las Vegas Boulevard South 10/31/2034 NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 6226 West Sahara Avenue 1/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 10190 Covington Cross Drive 7/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 1450 Center Crossing Road 12/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 6551 Las Vegas Boulevard South 12/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 9901-9921 Covington Cross Drive 7/31/2028 Adtalem Global Education Inc. 10,969 19.2% 7/31/2028 NAP NAP NAP NAP
12 Loan 4,5,12,23 1 Novo Nordisk HQ 4/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 5,12,13,21 1 The Kirby Collection 7/31/2033 Pinstripes Texas, Inc. 33,830 6.3% 10/31/2036 Hancock Whitney Bank 29,465 5.5% 8/31/2033
14 Loan 13 1 Leesburg Plaza 12/31/2041 PetSmart 23,239 10.0% 1/31/2026 Planet Fitness 17,321 7.4% 5/31/2031
15 Loan   1 ADS Corporate Headquarters 9/12/2032 NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 15 1 Benefitfocus HQ 12/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 5,13 1 425 Eye Street 6/6/2026 GSA - MedPAC 14,312 3.8% 8/7/2037 Turkish Table 7,951 2.1% 7/20/2026
18 Loan   1 The Onyx NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53                  
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL 5/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO 2/15/2033 NAP NAP NAP NAP NAP NAP NAP NAP
19.03 Property   1 Kroger- Clarkston, MI 5/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.04 Property   1 Walgreens - Lincolnton (Main), NC 1/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX 1/22/2030 NAP NAP NAP NAP NAP NAP NAP NAP
19.06 Property   1 Walgreens - Greenville (North), SC 12/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP
19.07 Property   1 Walgreens - Orland Park (143rd), IL 7/31/2034 NAP NAP NAP NAP NAP NAP NAP NAP
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK 1/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY 4/27/2028 NAP NAP NAP NAP NAP NAP NAP NAP
19.10 Property   1 Walgreens- Shawnee, KS 12/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP
19.11 Property   1 Walgreens - Watervliet (2nd), NY 8/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP
19.12 Property   1 Walgreens - El Dorado, AR 6/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA 3/31/2027 NAP NAP NAP NAP NAP NAP NAP NAP
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA 5/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH 1/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.16 Property   1 Sherwin Williams - Waunakee (County), WI 12/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN 3/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA 4/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT 9/30/2027 NAP NAP NAP NAP NAP NAP NAP NAP
19.20 Property   1 Dollar General - Russellville (State 124), AR 4/30/2028 NAP NAP NAP NAP NAP NAP NAP NAP
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA 11/30/2035 NAP NAP NAP NAP NAP NAP NAP NAP
19.22 Property   1 Dollar General - Tulsa (41st), OK 10/31/2027 NAP NAP NAP NAP NAP NAP NAP NAP
19.23 Property   1 Dollar General - Cordova (Dexter), TN 8/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
19.24 Property   1 Dollar Tree - Apollo (North), PA 2/29/2028 NAP NAP NAP NAP NAP NAP NAP NAP
19.25 Property   1 Dollar General - Toledo (McCord), OH 9/30/2030 NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio                  
20.01 Property   1 Hillcrest 11/30/2026 SyCom Technologies, LLC 18,393 18.9% 7/31/2024 Blue Ridge Bank 18,032 18.6% 7/31/2022
20.02 Property   1 Arrington 10/6/2022 Lowe, Brockenbrough & Co. 13,213 14.1% 1/31/2024 Meadows Urquhart Acree & Cook 11,050 11.8% 11/30/2027
20.03 Property   1 Highland II 9/30/2026 Norman, Obeck & Foy Dentistry Partnership 3,780 5.6% 12/31/2023 Robert W. DeConti, M.D., Inc. 3,395 5.0% 9/30/2027
20.04 Property   1 Meridian 6/30/2032 Sedgwick Claims Management Service, Inc. 12,698 21.9% 6/30/2024 Wells Fargo Advisors, LLC 9,160 15.8% MTM
20.05 Property   1 Bayberry 4/30/2029 GrayCo, Inc. 9,672 21.0% 10/31/2026 Breeden Construction, LLC 8,032 17.4% 2/28/2025
20.06 Property   1 Highland I 9/30/2023 Ivy Ventures, LLC 5,310 11.4% 3/31/2023 Equitable Financial Life Insurance Company 5,150 11.0% 7/31/2023
20.07 Property   1 Capstone 6/30/2025 The Colony Group, LLC 5,077 12.9% 7/31/2026 1752 Financial, Inc./Chesapeake Group, LLC 2,843 7.2% 7/31/2023
20.08 Property   1 Forest Plaza I 12/31/2023 Kanawha Capital Management, LLC 4,989 13.7% 5/31/2027 Thomas Innes, Inc. T/A Re/Max Commonwealth 4,959 13.7% 5/31/2022
20.09 Property   1 Forest Plaza II 7/31/2025 Carrell Blanton Ferris & Associates, PLC 8,907 27.7% 4/30/2026 Nationwide Mutual Insurance Company 4,270 13.3% 8/31/2024
20.10 Property   1 Utica 5/31/2023 Braley & Thompson, Inc. 3,440 11.6% 11/30/2022 NAP NAP NAP NAP
20.11 Property   1 Willard 11/30/2025 NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio                  
21.01 Property   1 700 Ash Street 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.02 Property   1 5200 Foundry Circle 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.03 Property   1 2700 Plum Street 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.04 Property   1 801 & 617 South Carpenter Avenue 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.05 Property   1 N2480 County Road M 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.06 Property   1 W140 N5540 Lilly Road 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.07 Property   1 530 East Main Street 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
21.08 Property   1 210 Ann Avenue 12/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 14, 18 2 Macon and Winter Garden                  
22.01 Property   1 Winter Garden 8/22/2032 NAP NAP NAP NAP NAP NAP NAP NAP
22.02 Property   1 Macon 1/31/2027 AEL Investment Group LLC (Paper Manufacturer) 104,703 27.1% 10/31/2026 Peach & Pebbles 75,987 19.7% 6/1/2026
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue 2/28/2039 Citibank 216,256 12.9% 4/30/2032 NYU 195,326 11.7% 10/31/2049
24 Loan   1 45 Liberty Boulevard 6/30/2026 Microsoft Corporation 42,607 31.1% 2/29/2028 NAP NAP NAP NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio                  
25.01 Property   1 Nyberg Rivers 1/31/2035 LA Fitness 45,000 15.1% 2/28/2025 New Seasons Market 33,575 11.3% 10/31/2039
25.02 Property   1 Nyberg Woods 1/31/2023 PetSmart 28,046 13.1% 1/31/2028 Old Navy 17,029 8.0% 9/30/2022
26 Loan 13 1 Pavilion at North Haven 9/30/2031 Michaels Stores, Inc. 23,928 16.2% 2/29/2024 Madrag of North Haven LLC 10,052 6.8% 10/31/2024
27 Loan 5,19,24,27 4 Sara Lee Portfolio                  
27.01 Property   1 2314 Sybrandt Road 7/16/2041 NAP NAP NAP NAP NAP NAP NAP NAP
27.02 Property   1 110 Sara Lee Road 7/16/2041 NAP NAP NAP NAP NAP NAP NAP NAP
27.03 Property   1 1528 South Hayford Road 7/16/2041 NAP NAP NAP NAP NAP NAP NAP NAP
27.04 Property   1 105 Ashland Avenue 7/16/2041 NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 5,12 1 Charcuterie Artisans SLB 10/31/2046 NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 13 1 ABB Office 1/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-23 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date
            14,19,20,21       14,19,20,21      
30 Loan   1 Value Store It Miami - 7th Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 13 1 Ocotillo Plaza 6/30/2031 Aldi 24,282 20.8% 11/30/2030 Dollar Tree 10,444 8.9% 2/28/2026
33 Loan 13 5 CityLine Susquehanna Storage Portfolio                  
33.01 Property   1 Ideal Storage  - Lori Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 Ideal Storage - Lewisburg NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.03 Property   1 Ideal Storage - Sunbury NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.04 Property   1 Ideal Storage  - Old Trail NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.05 Property   1 Ideal Storage - Pottsville NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 21 1 Raleigh GSA 8/29/2036 SSA Field Office 21,518 46.1% 8/25/2036 NAP NAP NAP NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio                  
35.01 Property   1 Sinking Spring NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.02 Property   1 St. Clair NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   2 Urban Light Industrial Portfolio                  
36.01 Property   1 Cedar Business Center 5/31/2029 ADP LLC 16,989 27.1% 2/29/2024 The Geneva Suites LLC 9,999 16.0% 8/31/2027
36.02 Property   1 Victoria Pond Center 1/31/2024 National Dizzy & Balance Ctr 7,901 13.4% 9/30/2028 Securitas Electronic Security 7,165 12.1% 9/30/2025
37 Loan 24 1 AT&T Chicago 4/30/2027 NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 10,13 1 Brickstone Villas NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Bankwell HQ 8/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 13 1 Metro Place 5/31/2031 Cincinnati Bell Technology 9,373 10.0% 9/30/2026 Vargo Integrated Systems, Inc. 7,482 8.0% 8/31/2023
41 Loan 13, 15 2 8 E 18th & 310 5th                  
41.01 Property   1 8 East 18th St 4/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 310 5th Ave 3/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 24 1 WoodSpring McDonough NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Lakeville Townhomes NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 13,15 1 2374-2386 Grand Concourse 5/31/2029 Oscar’s Gold & Diamonds 2,380 11.7% 8/31/2032 Peachwave Yogurt 1,800 8.8% 12/31/2027
45 Loan 12,19,27 2 ASM Portfolio                  
45.01 Property   1 5701 Dickman Rd 10/31/2041 NAP NAP NAP NAP NAP NAP NAP NAP
45.02 Property   1 229 W. Creek Rd 10/31/2041 NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 2121 & 2211 Imperial Avenue 8/6/2024 AutoZone 5,880 12.2% 12/31/2027 NAP NAP NAP NAP
47 Loan 15 1 192 Stuyvesant Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-24 

 

 

BMARK 2022-B32: 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 Engineering Report Date Seismic Report Date
          14,19,20,21       14,19,20,21              
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office CBOE 188,667 8.1% 8/31/2035 Cisco 134,270 5.8% 7/31/2030 8/30/2021 NAP 8/30/2021 NAP
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio                        
2.01 Property   1 First National Building Bedrock Management Services LLC 39,087 4.9% 1/31/2032 Mediabrands Worldwide, INC 23,132 2.9% 11/30/2024 9/28/2021 NAP 9/28/2021 NAP
2.02 Property   1 The Qube Compass Group USA, Inc. 9,930 1.9% 9/30/2023 JP Morgan Chase Bank NA 5,544 1.1% 12/31/2026 9/29/2021 NAP 9/28/2021 NAP
2.03 Property   1 Chrysler House Metro-West Appraisal Co., LLC 7,848 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit 7,591 2.2% 8/31/2024 9/28/2021 NAP 9/28/2021 NAP
2.04 Property   1 1001 Woodward GalaxE Solutions, Inc. 27,000 8.5% MTM CVS, LLC 9,814 3.1% 3/31/2026 9/28/2021 NAP 9/28/2021 NAP
2.05 Property   1 One Woodward Detroit Regional Chamber 27,218 7.4% 6/30/2023 RFS Business Funding LLC 15,602 4.2% 6/30/2022 9/28/2021 NAP 9/28/2021 NAP
2.06 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP 9/29/2021 NAP 9/28/2021 NAP
2.07 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP 9/29/2021 NAP 9/28/2021 NAP
2.08 Property   1 1505 & 1515 Woodward Mastronardi-USA Distribution Services, INC 6,052 4.3% 8/31/2025 Quikly, Inc. 6,035 4.3% MTM 9/28/2021 NAP 9/28/2021 NAP
2.09 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP
2.10 Property   1 The Assembly NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP
2.11 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP 10/3/2021 NAP 9/28/2021 NAP
2.12 Property   1 Vinton NAP NAP NAP NAP NAP NAP NAP NAP 10/4/2021 NAP 9/28/2021 NAP
2.13 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP
2.14 Property   1 Lane Bryant Building Twitter, Inc. 2,734 8.6% 1/31/2024 NAP NAP NAP NAP 10/3/2021 NAP 9/28/2021 NAP
3 Loan 2,18,21,26 13 Rosewood National Storage 13                        
3.01 Property   1 Tallahassee NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.02 Property   1 Fort Worth NAP NAP NAP NAP NAP NAP NAP NAP 9/13/2021 NAP 9/12/2021 NAP
3.03 Property   1 Kemah NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.04 Property   1 North Charleston NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 12/8/2021 9/14/2021 NAP
3.05 Property   1 Groton NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.06 Property   1 Albuquerque NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.07 Property   1 Augusta NAP NAP NAP NAP NAP NAP NAP NAP 9/13/2021 NAP 9/14/2021 NAP
3.08 Property   1 Grandview NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.09 Property   1 Louisville NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.10 Property   1 Houston NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.11 Property   1 Greenwood NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.12 Property   1 Miami NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
3.13 Property   1 Kent NAP NAP NAP NAP NAP NAP NAP NAP 9/14/2021 NAP 9/14/2021 NAP
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAP NAP NAP NAP NAP NAP NAP NAP 9/23/2021 NAP 10/12/2021 NAP
5 Loan 4,5,12,19,20 1 One Wilshire Crowell, Weedon 43,301 6.5% 12/31/2024 Zayo 32,017 4.8% 10/31/2033 12/3/2021 NAP 12/3/2021 12/3/2021
6 Loan 22,24,27 40 SVEA New Mexico Portfolio                        
6.01 Property   1 39 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.02 Property   1 1711 Randolph Road Southeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.03 Property   1 445 Camino Del Rey Southwest NM Dept of Health 1,890 4.2% 10/31/2027 NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.04 Property   1 1920 Fifth Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.05 Property   1 3280 Bridge Boulevard Southwest NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.06 Property   1 37 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.07 Property   1 4363 Jager Drive Northeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.08 Property   1 655 Utah Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.09 Property   1 2536 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.10 Property   1 653 Utah Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.11 Property   1 4359 Jager Drive Northeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.12 Property   1 221 Llano Estacado NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.13 Property   1 1308 Gusdorf Road NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.14 Property   1 2540 Camino Ortiz NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.15 Property   1 5500 San Antonio Drive Northeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.16 Property   1 2121 Summit Court NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.17 Property   1 2732 North Wilshire Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.18 Property   1 41 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.19 Property   1 2800 Farmington Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.20 Property   1 1710 East Aztec Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.21 Property   1 5200 Oakland Avenue Northeast Vital Consulting Group 2,990 18.5% 10/31/2025 NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.22 Property   1 3316 North Main Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.23 Property   1 2141 Summit Court NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.24 Property   1 1014 North California Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.25 Property   1 912 Railroad Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.26 Property   1 1922 Fifth Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.27 Property   1 1017 East Roosevelt Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.28 Property   1 145 Roy Road NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.29 Property   1 1800 East 30th Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.30 Property   1 5205 Quail Road Northwest NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.31 Property   1 501 East Bender Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.32 Property   1 1233 Whittier Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.33 Property   1 2520 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.34 Property   1 26387 US Highway 70 NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.35 Property   1 475 Courthouse Road Southeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.36 Property   1 7905 Marble Avenue Northeast NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.37 Property   1 2215 West Main Street NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.38 Property   1 2522 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.39 Property   1 1710 Rio Bravo Boulevard Southwest NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
6.40 Property   1 312 East Nizhoni Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 10/8/2021 NAP 10/8/2021 NAP
7 Loan 5,12,13,31 1 JW Marriott Desert Springs NAP NAP NAP NAP NAP NAP NAP NAP 12/10/2021 NAP 12/6/2021 12/6/2021
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Best Buy 45,000 6.3% 3/31/2024 LA Fitness 42,154 5.9% 11/30/2036 11/18/2021 NAP 11/22/2021 NAP
9 Loan 19,21 2 Dealertrack and Divvy                        
9.01 Property   1 Dealertrack Gold Standard Automotive 10,389 6.3% 1/31/2024 NAP NAP NAP NAP 9/23/2021 NAP 9/23/2021 12/7/2021

 

A-1-25 

 

 

BMARK 2022-B32: 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 Engineering Report Date Seismic Report Date
          14,19,20,21       14,19,20,21              
9.02 Property   1 Divvy NAP NAP NAP NAP NAP NAP NAP NAP 10/13/2021 NAP 9/23/2021 12/7/2021
10 Loan 1,5,12,13,14,19,21 1 The Summit First Republic Bank 73,910 8.1% 1/31/2032 Perkins Coie LLP 26,070 2.9% 12/31/2026 11/15/2021 NAP 11/23/2021 12/7/2021
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio                        
11.01 Property   1 6543 Las Vegas Boulevard South NAP NAP NAP NAP NAP NAP NAP NAP 10/15/2021 NAP 10/18/2021 NAP
11.02 Property   1 6226 West Sahara Avenue NAP NAP NAP NAP NAP NAP NAP NAP 10/18/2021 NAP 10/18/2021 NAP
11.03 Property   1 10190 Covington Cross Drive NAP NAP NAP NAP NAP NAP NAP NAP 10/15/2021 NAP 10/18/2021 NAP
11.04 Property   1 1450 Center Crossing Road NAP NAP NAP NAP NAP NAP NAP NAP 10/15/2021 NAP 10/18/2021 NAP
11.05 Property   1 6551 Las Vegas Boulevard South NAP NAP NAP NAP NAP NAP NAP NAP 10/15/2021 NAP 10/18/2021 NAP
11.06 Property   1 9901-9921 Covington Cross Drive NAP NAP NAP NAP NAP NAP NAP NAP 10/18/2021 NAP 10/18/2021 NAP
12 Loan 4,5,12,23 1 Novo Nordisk HQ NAP NAP NAP NAP NAP NAP NAP NAP 9/20/2021 NAP 9/20/2021 NAP
13 Loan 5,12,13,21 1 The Kirby Collection Novum Energy Trading, Inc. 8,959 1.7% 2/28/2025 TXAT LLC 8,627 1.6% 12/31/2029 10/19/2021 NAP 10/19/2021 NAP
14 Loan 13 1 Leesburg Plaza Office Depot 16,100 6.9% 12/31/2022 Party City 12,000 5.1% 12/31/2026 10/28/2021 NAP 10/21/2021 NAP
15 Loan   1 ADS Corporate Headquarters NAP NAP NAP NAP NAP NAP NAP NAP 11/5/2021 NAP 11/3/2021 NAP
16 Loan 15 1 Benefitfocus HQ NAP NAP NAP NAP NAP NAP NAP NAP 11/29/2021 NAP 12/21/2021 NAP
17 Loan 5,13 1 425 Eye Street Baan Siam, Inc. 5,438 1.5% 7/31/2030 Orangetheory Fitness 3,765 1.0% 8/28/2026 11/22/2021 NAP 11/22/2021 NAP
18 Loan   1 The Onyx NAP NAP NAP NAP NAP NAP NAP NAP 10/28/2021 NAP 10/27/2021 NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53                        
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP NAP NAP NAP NAP NAP NAP NAP 10/27/2021 NAP 10/27/2021 NAP
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP NAP NAP NAP NAP NAP NAP NAP 11/3/2021 NAP 11/16/2021 NAP
19.03 Property   1 Kroger- Clarkston, MI NAP NAP NAP NAP NAP NAP NAP NAP 11/24/2021 NAP 11/30/2021 NAP
19.04 Property   1 Walgreens - Lincolnton (Main), NC NAP NAP NAP NAP NAP NAP NAP NAP 11/15/2021 NAP 11/15/2021 NAP
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP NAP NAP NAP NAP NAP NAP NAP 11/3/2021 NAP 11/3/2021 NAP
19.06 Property   1 Walgreens - Greenville (North), SC NAP NAP NAP NAP NAP NAP NAP NAP 10/21/2021 12/21/2021 10/21/2021 NAP
19.07 Property   1 Walgreens - Orland Park (143rd), IL NAP NAP NAP NAP NAP NAP NAP NAP 11/16/2021 NAP 11/19/2021 NAP
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP NAP NAP NAP NAP NAP NAP NAP 12/8/2021 NAP 12/10/2021 NAP
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY NAP NAP NAP NAP NAP NAP NAP NAP 10/26/2021 12/20/2021 10/26/2021 NAP
19.10 Property   1 Walgreens- Shawnee, KS NAP NAP NAP NAP NAP NAP NAP NAP 11/22/2021 NAP 11/19/2021 NAP
19.11 Property   1 Walgreens - Watervliet (2nd), NY NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 10/6/2021 NAP
19.12 Property   1 Walgreens - El Dorado, AR NAP NAP NAP NAP NAP NAP NAP NAP 11/17/2021 NAP 11/17/2021 NAP
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP NAP NAP NAP NAP NAP NAP NAP 12/15/2021 NAP 12/16/2021 NAP
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA NAP NAP NAP NAP NAP NAP NAP NAP 12/8/2021 NAP 12/8/2021 NAP
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH NAP NAP NAP NAP NAP NAP NAP NAP 10/29/2021 NAP 10/29/2021 NAP
19.16 Property   1 Sherwin Williams - Waunakee (County), WI NAP NAP NAP NAP NAP NAP NAP NAP 12/15/2021 NAP 12/15/2021 NAP
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN NAP NAP NAP NAP NAP NAP NAP NAP 10/28/2021 NAP 10/28/2021 NAP
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA NAP NAP NAP NAP NAP NAP NAP NAP 12/3/2021 NAP 12/9/2021 NAP
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP NAP NAP NAP NAP NAP NAP NAP 12/9/2021 NAP 12/9/2021 NAP
19.20 Property   1 Dollar General - Russellville (State 124), AR NAP NAP NAP NAP NAP NAP NAP NAP 9/9/2021 NAP 9/9/2021 NAP
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA NAP NAP NAP NAP NAP NAP NAP NAP 12/1/2021 NAP 12/1/2021 NAP
19.22 Property   1 Dollar General - Tulsa (41st), OK NAP NAP NAP NAP NAP NAP NAP NAP 10/5/2021 NAP 10/5/2021 NAP
19.23 Property   1 Dollar General - Cordova (Dexter), TN NAP NAP NAP NAP NAP NAP NAP NAP 11/29/2021 NAP 11/29/2021 NAP
19.24 Property   1 Dollar Tree - Apollo (North), PA NAP NAP NAP NAP NAP NAP NAP NAP 10/28/2021 NAP 12/10/2021 NAP
19.25 Property   1 Dollar General - Toledo (McCord), OH NAP NAP NAP NAP NAP NAP NAP NAP 11/17/2021 NAP 11/17/2021 NAP
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio                        
20.01 Property   1 Hillcrest Mason McDuffie Mortgage Corporation 3,339 3.4% 11/30/2022 Pruitt Associates, LLC 3,331 3.4% 10/31/2022 11/29/2021 NAP 11/29/2021 NAP
20.02 Property   1 Arrington Meyer Goergen P.C. 9,423 10.1% 1/31/2023 Bryan Brothers, Inc. 8,151 8.7% 1/31/2024 11/29/2021 NAP 11/29/2021 NAP
20.03 Property   1 Highland II Laboratory Corporation of America Holdings 2,847 4.2% 8/31/2026 Grace Hospital of Virginia, LLC 2,601 3.8% 6/30/2022 11/29/2021 NAP 11/29/2021 NAP
20.04 Property   1 Meridian Old Republic National Insurance Company 6,353 10.9% 1/31/2025 Pfizer Inc. 3,451 5.9% 6/30/2025 11/29/2021 NAP 11/29/2021 NAP
20.05 Property   1 Bayberry Kane, Jeffries & Carollo 6,487 14.1% 8/31/2030 The Richmond Group USA, Inc. 6,341 13.8% 3/31/2022 11/29/2021 NAP 11/29/2021 NAP
20.06 Property   1 Highland I Herbert & Satterwhite, P.C. 4,637 9.9% 11/30/2026 Cordell LLC 4,236 9.1% 6/30/2023 11/29/2021 NAP 11/29/2021 NAP
20.07 Property   1 Capstone Kismet New Vision Holdings, LLC 2,700 6.8% 12/31/2026 Blanchard Group, LLC 911 2.3% 8/31/2024 11/29/2021 NAP 11/29/2021 NAP
20.08 Property   1 Forest Plaza I Burns & McDonnell Engineering 4,435 12.2% 9/30/2022 Baronian & Associates, P.C. 1,913 5.3% 6/30/2023 11/29/2021 NAP 11/29/2021 NAP
20.09 Property   1 Forest Plaza II Pineno Levin & Ford Asset Management 2,700 8.4% 6/30/2022 Richmond Hearing Doctors, PLLC 2,688 8.4% 11/30/2027 11/29/2021 NAP 11/29/2021 NAP
20.10 Property   1 Utica NAP NAP NAP NAP NAP NAP NAP NAP 11/29/2021 NAP 11/29/2021 NAP
20.11 Property   1 Willard NAP NAP NAP NAP NAP NAP NAP NAP 11/29/2021 NAP 11/29/2021 NAP
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio                        
21.01 Property   1 700 Ash Street NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP
21.02 Property   1 5200 Foundry Circle NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP
21.03 Property   1 2700 Plum Street NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP
21.04 Property   1 801 & 617 South Carpenter Avenue NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP
21.05 Property   1 N2480 County Road M NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP
21.06 Property   1 W140 N5540 Lilly Road NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP
21.07 Property   1 530 East Main Street NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/17/2021 NAP
21.08 Property   1 210 Ann Avenue NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/29/2021 NAP
22 Loan 14, 18 2 Macon and Winter Garden                        
22.01 Property   1 Winter Garden NAP NAP NAP NAP NAP NAP NAP NAP 11/19/2021 NAP 11/19/2021 NAP
22.02 Property   1 Macon American Freight of TN 23,565 6.1% 6/30/2026 Macon Bibb County Voter Registration Dep’t 12,550 3.3% 6/30/2023 11/19/2021 NAP 11/19/2021 NAP
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue Citadel 144,193 8.6% 8/31/2022 Freshfields 139,243 8.3% 6/30/2026 11/12/2021 NAP 11/12/2021 NAP
24 Loan   1 45 Liberty Boulevard NAP NAP NAP NAP NAP NAP NAP NAP 10/26/2021 NAP 10/26/2021 NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio                        
25.01 Property   1 Nyberg Rivers Michaels Store 24,184 8.1% 3/31/2024 Home Goods 21,750 7.3% 10/31/2024 8/26/2021 NAP 8/26/2021 8/26/2021
25.02 Property   1 Nyberg Woods Xgolf 10,495 4.9% 12/31/2031 Ulta Cosmetics 10,151 4.7% 10/31/2022 8/26/2021 NAP 8/26/2021 8/26/2021
26 Loan 13 1 Pavilion at North Haven Sleepy’s 6,502 4.4% 11/30/2025 Ferraro’s Foodland 6,401 4.3% 4/30/2036 9/20/2021 NAP 9/16/2021 NAP
27 Loan 5,19,24,27 4 Sara Lee Portfolio                        
27.01 Property   1 2314 Sybrandt Road NAP NAP NAP NAP NAP NAP NAP NAP 9/16/2021 NAP 9/16/2021 NAP
27.02 Property   1 110 Sara Lee Road NAP NAP NAP NAP NAP NAP NAP NAP 9/16/2021 NAP 9/16/2021 NAP
27.03 Property   1 1528 South Hayford Road NAP NAP NAP NAP NAP NAP NAP NAP 9/16/2021 NAP 9/16/2021 NAP
27.04 Property   1 105 Ashland Avenue NAP NAP NAP NAP NAP NAP NAP NAP 9/16/2021 NAP 9/16/2021 NAP
28 Loan 5,12 1 Charcuterie Artisans SLB NAP NAP NAP NAP NAP NAP NAP NAP 8/27/2021 NAP 8/26/2021 NAP
29 Loan 13 1 ABB Office NAP NAP NAP NAP NAP NAP NAP NAP 12/3/2021 NAP 12/6/2021 NAP

 

A-1-26 

 

 

BMARK 2022-B32: 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 Engineering Report Date Seismic Report Date
          14,19,20,21       14,19,20,21              
30 Loan   1 Value Store It Miami - 7th Ave NAP NAP NAP NAP NAP NAP NAP NAP 11/29/2021 NAP 11/29/2021 NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon NAP NAP NAP NAP NAP NAP NAP NAP 9/23/2021 NAP 9/24/2021 NAP
32 Loan 13 1 Ocotillo Plaza Copper Mountain Veterinary 3,500 3.0% 9/30/2030 Flowers By Renee 3,008 2.6% 12/31/2026 12/16/2021 NAP 12/20/2021 NAP
33 Loan 13 5 CityLine Susquehanna Storage Portfolio                        
33.01 Property   1 Ideal Storage  - Lori Lane NAP NAP NAP NAP NAP NAP NAP NAP 10/20/2021 NAP 10/20/2021 NAP
33.02 Property   1 Ideal Storage - Lewisburg NAP NAP NAP NAP NAP NAP NAP NAP 10/20/2021 NAP 10/20/2021 NAP
33.03 Property   1 Ideal Storage - Sunbury NAP NAP NAP NAP NAP NAP NAP NAP 10/20/2021 NAP 10/20/2021 NAP
33.04 Property   1 Ideal Storage  - Old Trail NAP NAP NAP NAP NAP NAP NAP NAP 10/26/2021 NAP 10/20/2021 NAP
33.05 Property   1 Ideal Storage - Pottsville NAP NAP NAP NAP NAP NAP NAP NAP 10/20/2021 NAP 10/20/2021 NAP
34 Loan 21 1 Raleigh GSA NAP NAP NAP NAP NAP NAP NAP NAP 10/25/2021 NAP 10/25/2021 NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio                        
35.01 Property   1 Sinking Spring NAP NAP NAP NAP NAP NAP NAP NAP 10/21/2021, 10/27/2021 NAP 10/20/2021 NAP
35.02 Property   1 St. Clair NAP NAP NAP NAP NAP NAP NAP NAP 10/20/2021 12/22/2021 10/20/2021 NAP
36 Loan   2 Urban Light Industrial Portfolio                        
36.01 Property   1 Cedar Business Center Sunspace Twin Cities LLC 7,630 12.2% 10/31/2026 NAP NAP NAP NAP 12/1/2021 NAP 12/1/2021 NAP
36.02 Property   1 Victoria Pond Center Consumer Sales Network Inc 6,218 10.5% 9/30/2023 Instant Request Inc 4,802 8.1% 10/31/2028 12/1/2021 NAP 12/1/2021 NAP
37 Loan 24 1 AT&T Chicago NAP NAP NAP NAP NAP NAP NAP NAP 11/8/2021 NAP 11/8/2021 NAP
38 Loan 10,13 1 Brickstone Villas NAP NAP NAP NAP NAP NAP NAP NAP 10/26/2021 NAP 11/18/2021 NAP
39 Loan   1 Bankwell HQ NAP NAP NAP NAP NAP NAP NAP NAP 10/27/2021 NAP 10/27/2021 NAP
40 Loan 13 1 Metro Place Kforce Inc. 4,963 5.3% 5/31/2022 Ace American Insurance 2,939 3.1% 11/30/2022 11/29/2021 NAP 11/29/2021 NAP
41 Loan 13, 15 2 8 E 18th & 310 5th                        
41.01 Property   1 8 East 18th St NAP NAP NAP NAP NAP NAP NAP NAP 8/27/2021 NAP 8/27/2021 NAP
41.02 Property   1 310 5th Ave NAP NAP NAP NAP NAP NAP NAP NAP 8/27/2021 NAP 10/7/2021 NAP
42 Loan 24 1 WoodSpring McDonough NAP NAP NAP NAP NAP NAP NAP NAP 11/23/2021 NAP 11/23/2021 NAP
43 Loan   1 Lakeville Townhomes NAP NAP NAP NAP NAP NAP NAP NAP 10/28/2021 NAP 10/28/2021 10/29/2021
44 Loan 13,15 1 2374-2386 Grand Concourse Cohen’s Fashion Optical 1,198 5.9% 11/30/2025 Dr. David Fraenkel, DMD, PC 1,042 5.1% 12/31/2026 12/21/2021 NAP 12/13/2021 NAP
45 Loan 12,19,27 2 ASM Portfolio                        
45.01 Property   1 5701 Dickman Rd NAP NAP NAP NAP NAP NAP NAP NAP 12/21/2021 10/11/2021 12/9/2021 NAP
45.02 Property   1 229 W. Creek Rd NAP NAP NAP NAP NAP NAP NAP NAP 12/21/2021 10/18/2021 12/9/2021 NAP
46 Loan   1 2121 & 2211 Imperial Avenue NAP NAP NAP NAP NAP NAP NAP NAP 11/24/2021 NAP 11/8/2021 11/8/2021
47 Loan 15 1 192 Stuyvesant Ave NAP NAP NAP NAP NAP NAP NAP NAP 9/23/2021 NAP 9/24/2021 NAP

 

A-1-27 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($)
              22 22 22 22 22 23 24 23 24 23
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office NAP No Fee NAP NAP NAP NAP 2,343,888 1,171,944 302,576 302,576 0
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio               1,696,002 424,000 0 Springing 62,336
2.01 Property   1 First National Building NAP No Fee NAP NAP NAP NAP          
2.02 Property   1 The Qube NAP No Fee NAP NAP NAP NAP          
2.03 Property   1 Chrysler House NAP No Fee NAP NAP NAP NAP          
2.04 Property   1 1001 Woodward NAP No Fee NAP NAP NAP NAP          
2.05 Property   1 One Woodward NAP No Leasehold 4/30/2040 5, 25-year extension options 43,775 No          
2.06 Property   1 The Z Garage NAP No Fee NAP NAP NAP NAP          
2.07 Property   1 Two Detroit Garage NAP No Fee NAP NAP NAP NAP          
2.08 Property   1 1505 & 1515 Woodward NAP No Fee NAP NAP NAP NAP          
2.09 Property   1 1001 Brush Street NAP No Fee NAP NAP NAP NAP          
2.10 Property   1 The Assembly NAP No Fee NAP NAP NAP NAP          
2.11 Property   1 419 Fort Street Garage NAP No Fee NAP NAP NAP NAP          
2.12 Property   1 Vinton NAP No Fee NAP NAP NAP NAP          
2.13 Property   1 1401 First Street NAP No Fee NAP NAP NAP NAP          
2.14 Property   1 Lane Bryant Building NAP No Fee NAP NAP NAP NAP          
3 Loan 2,18,21,26 13 Rosewood National Storage 13               166,821 110,764 0 Springing 0
3.01 Property   1 Tallahassee NAP Yes - AE Fee NAP NAP NAP NAP          
3.02 Property   1 Fort Worth NAP No Fee NAP NAP NAP NAP          
3.03 Property   1 Kemah NAP Yes - AE Fee NAP NAP NAP NAP          
3.04 Property   1 North Charleston NAP No Fee NAP NAP NAP NAP          
3.05 Property   1 Groton NAP No Fee NAP NAP NAP NAP          
3.06 Property   1 Albuquerque NAP No Fee NAP NAP NAP NAP          
3.07 Property   1 Augusta NAP No Fee NAP NAP NAP NAP          
3.08 Property   1 Grandview NAP No Fee NAP NAP NAP NAP          
3.09 Property   1 Louisville NAP Yes - AE Fee NAP NAP NAP NAP          
3.10 Property   1 Houston NAP No Fee NAP NAP NAP NAP          
3.11 Property   1 Greenwood NAP Yes - AE Fee NAP NAP NAP NAP          
3.12 Property   1 Miami NAP No Fee NAP NAP NAP NAP          
3.13 Property   1 Kent NAP No Fee NAP NAP NAP NAP          
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
5 Loan 4,5,12,19,20 1 One Wilshire 18% Yes - AE Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
6 Loan 22,24,27 40 SVEA New Mexico Portfolio               172,088 57,363 18,166 18,166 0
6.01 Property   1 39 Plaza La Prensa NAP No Fee NAP NAP NAP NAP          
6.02 Property   1 1711 Randolph Road Southeast NAP No Fee NAP NAP NAP NAP          
6.03 Property   1 445 Camino Del Rey Southwest NAP No Fee NAP NAP NAP NAP          
6.04 Property   1 1920 Fifth Street NAP No Fee NAP NAP NAP NAP          
6.05 Property   1 3280 Bridge Boulevard Southwest NAP No Fee NAP NAP NAP NAP          
6.06 Property   1 37 Plaza La Prensa NAP No Fee NAP NAP NAP NAP          
6.07 Property   1 4363 Jager Drive Northeast NAP No Fee NAP NAP NAP NAP          
6.08 Property   1 655 Utah Avenue NAP Yes - AE Fee NAP NAP NAP NAP          
6.09 Property   1 2536 Ridge Runner Road NAP No Fee NAP NAP NAP NAP          
6.10 Property   1 653 Utah Avenue NAP Yes - AE Fee NAP NAP NAP NAP          
6.11 Property   1 4359 Jager Drive Northeast NAP No Fee NAP NAP NAP NAP          
6.12 Property   1 221 Llano Estacado NAP No Fee NAP NAP NAP NAP          
6.13 Property   1 1308 Gusdorf Road NAP No Fee NAP NAP NAP NAP          
6.14 Property   1 2540 Camino Ortiz NAP No Fee NAP NAP NAP NAP          
6.15 Property   1 5500 San Antonio Drive Northeast NAP No Fee NAP NAP NAP NAP          
6.16 Property   1 2121 Summit Court NAP No Fee NAP NAP NAP NAP          
6.17 Property   1 2732 North Wilshire Boulevard NAP No Fee NAP NAP NAP NAP          
6.18 Property   1 41 Plaza La Prensa NAP No Fee NAP NAP NAP NAP          
6.19 Property   1 2800 Farmington Avenue NAP No Fee NAP NAP NAP NAP          
6.20 Property   1 1710 East Aztec Avenue NAP No Fee NAP NAP NAP NAP          
6.21 Property   1 5200 Oakland Avenue Northeast NAP No Fee NAP NAP NAP NAP          
6.22 Property   1 3316 North Main Street NAP No Fee NAP NAP NAP NAP          
6.23 Property   1 2141 Summit Court NAP No Fee NAP NAP NAP NAP          
6.24 Property   1 1014 North California Street NAP Yes - AE Fee NAP NAP NAP NAP          
6.25 Property   1 912 Railroad Avenue NAP No Fee NAP NAP NAP NAP          
6.26 Property   1 1922 Fifth Street NAP No Fee NAP NAP NAP NAP          
6.27 Property   1 1017 East Roosevelt Avenue NAP No Fee NAP NAP NAP NAP          
6.28 Property   1 145 Roy Road NAP No Fee NAP NAP NAP NAP          
6.29 Property   1 1800 East 30th Street NAP No Fee NAP NAP NAP NAP          
6.30 Property   1 5205 Quail Road Northwest NAP No Fee NAP NAP NAP NAP          
6.31 Property   1 501 East Bender Boulevard NAP No Fee NAP NAP NAP NAP          
6.32 Property   1 1233 Whittier Street NAP No Fee NAP NAP NAP NAP          
6.33 Property   1 2520 Ridge Runner Road NAP No Fee NAP NAP NAP NAP          
6.34 Property   1 26387 US Highway 70 NAP No Fee NAP NAP NAP NAP          
6.35 Property   1 475 Courthouse Road Southeast NAP Yes - AE Fee NAP NAP NAP NAP          
6.36 Property   1 7905 Marble Avenue Northeast NAP No Fee NAP NAP NAP NAP          
6.37 Property   1 2215 West Main Street NAP No Fee NAP NAP NAP NAP          
6.38 Property   1 2522 Ridge Runner Road NAP No Fee NAP NAP NAP NAP          
6.39 Property   1 1710 Rio Bravo Boulevard Southwest NAP Yes - AH Fee NAP NAP NAP NAP          
6.40 Property   1 312 East Nizhoni Boulevard NAP No Fee NAP NAP NAP NAP          
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 16% No Fee / Leasehold 12/31/2031 3, 10-year extension options 100,000 No 0 Springing 0 Springing 0
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre NAP No Fee NAP NAP NAP NAP 189,670 189,670 0 Springing 0
9 Loan 19,21 2 Dealertrack and Divvy               228,726 76,242 0 Springing 0
9.01 Property   1 Dealertrack 6% No Fee NAP NAP NAP NAP          

 

A-1-28 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($)
              22 22 22 22 22 23 24 23 24 23
9.02 Property   1 Divvy 6% No Fee NAP NAP NAP NAP          
10 Loan 1,5,12,13,14,19,21 1 The Summit 9% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio               95,265 47,633 24,682 24,682 0
11.01 Property   1 6543 Las Vegas Boulevard South NAP No Fee NAP NAP NAP NAP          
11.02 Property   1 6226 West Sahara Avenue NAP No Fee NAP NAP NAP NAP          
11.03 Property   1 10190 Covington Cross Drive NAP No Fee NAP NAP NAP NAP          
11.04 Property   1 1450 Center Crossing Road NAP No Fee NAP NAP NAP NAP          
11.05 Property   1 6551 Las Vegas Boulevard South NAP No Fee NAP NAP NAP NAP          
11.06 Property   1 9901-9921 Covington Cross Drive NAP No Fee NAP NAP NAP NAP          
12 Loan 4,5,12,23 1 Novo Nordisk HQ NAP No Fee NAP NAP NAP NAP 525,310 525,310 90,983 22,746 0
13 Loan 5,12,13,21 1 The Kirby Collection NAP No Fee NAP NAP NAP NAP 330,524 330,524 372,786 37,279 0
14 Loan 13 1 Leesburg Plaza NAP No Fee NAP NAP NAP NAP 85,072 28,357 21,728 10,864 625,000
15 Loan   1 ADS Corporate Headquarters NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
16 Loan 15 1 Benefitfocus HQ NAP Yes - AE Fee NAP NAP NAP NAP 33,167 33,167 9,896 Springing 0
17 Loan 5,13 1 425 Eye Street NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
18 Loan   1 The Onyx NAP No Fee NAP NAP NAP NAP 0 80,516 54,274 18,091 114,576
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53               48,834 48,834 0 Springing 520,700
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP No Fee NAP NAP NAP NAP          
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP No Fee NAP NAP NAP NAP          
19.03 Property   1 Kroger- Clarkston, MI NAP No Fee NAP NAP NAP NAP          
19.04 Property   1 Walgreens - Lincolnton (Main), NC NAP No Fee NAP NAP NAP NAP          
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP No Fee NAP NAP NAP NAP          
19.06 Property   1 Walgreens - Greenville (North), SC NAP No Fee NAP NAP NAP NAP          
19.07 Property   1 Walgreens - Orland Park (143rd), IL NAP No Fee NAP NAP NAP NAP          
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP No Fee NAP NAP NAP NAP          
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY NAP No Fee NAP NAP NAP NAP          
19.10 Property   1 Walgreens- Shawnee, KS NAP No Fee NAP NAP NAP NAP          
19.11 Property   1 Walgreens - Watervliet (2nd), NY NAP No Fee NAP NAP NAP NAP          
19.12 Property   1 Walgreens - El Dorado, AR NAP No Fee NAP NAP NAP NAP          
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP No Fee NAP NAP NAP NAP          
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA NAP Yes - AE Fee NAP NAP NAP NAP          
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH NAP No Fee NAP NAP NAP NAP          
19.16 Property   1 Sherwin Williams - Waunakee (County), WI NAP No Fee NAP NAP NAP NAP          
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN NAP No Fee NAP NAP NAP NAP          
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA NAP No Fee NAP NAP NAP NAP          
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP No Fee NAP NAP NAP NAP          
19.20 Property   1 Dollar General - Russellville (State 124), AR NAP No Fee NAP NAP NAP NAP          
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA NAP No Fee NAP NAP NAP NAP          
19.22 Property   1 Dollar General - Tulsa (41st), OK NAP No Fee NAP NAP NAP NAP          
19.23 Property   1 Dollar General - Cordova (Dexter), TN NAP No Fee NAP NAP NAP NAP          
19.24 Property   1 Dollar Tree - Apollo (North), PA NAP No Fee NAP NAP NAP NAP          
19.25 Property   1 Dollar General - Toledo (McCord), OH NAP No Fee NAP NAP NAP NAP          
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio               62,266 62,266 22,796 11,398 0
20.01 Property   1 Hillcrest NAP No Fee NAP NAP NAP NAP          
20.02 Property   1 Arrington NAP No Fee NAP NAP NAP NAP          
20.03 Property   1 Highland II NAP No Fee NAP NAP NAP NAP          
20.04 Property   1 Meridian NAP No Fee NAP NAP NAP NAP          
20.05 Property   1 Bayberry NAP No Fee NAP NAP NAP NAP          
20.06 Property   1 Highland I NAP No Fee NAP NAP NAP NAP          
20.07 Property   1 Capstone NAP No Fee NAP NAP NAP NAP          
20.08 Property   1 Forest Plaza I NAP No Fee NAP NAP NAP NAP          
20.09 Property   1 Forest Plaza II NAP No Fee NAP NAP NAP NAP          
20.10 Property   1 Utica NAP No Fee NAP NAP NAP NAP          
20.11 Property   1 Willard NAP No Fee NAP NAP NAP NAP          
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio               0 Springing 0 Springing 0
21.01 Property   1 700 Ash Street NAP No Fee NAP NAP NAP NAP          
21.02 Property   1 5200 Foundry Circle NAP No Fee NAP NAP NAP NAP          
21.03 Property   1 2700 Plum Street NAP No Fee NAP NAP NAP NAP          
21.04 Property   1 801 & 617 South Carpenter Avenue NAP No Fee NAP NAP NAP NAP          
21.05 Property   1 N2480 County Road M NAP No Fee NAP NAP NAP NAP          
21.06 Property   1 W140 N5540 Lilly Road NAP No Fee NAP NAP NAP NAP          
21.07 Property   1 530 East Main Street NAP No Fee NAP NAP NAP NAP          
21.08 Property   1 210 Ann Avenue NAP Yes - AE Fee NAP NAP NAP NAP          
22 Loan 14, 18 2 Macon and Winter Garden               0 6,110 0 12,265 7,591
22.01 Property   1 Winter Garden NAP No Fee NAP NAP NAP NAP          
22.02 Property   1 Macon NAP No Fee NAP NAP NAP NAP          
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue NAP No Fee / Leasehold 4/30/2036 None 901,254 Yes 0 Springing 0 Springing 0
24 Loan   1 45 Liberty Boulevard NAP No Fee NAP NAP NAP NAP 206,714 34,452 5,088 2,544 0
25 Loan 5,12,13,14,28 2 Nyberg Portfolio               0 Springing 0 Springing 0
25.01 Property   1 Nyberg Rivers 6% Yes - A, AE Leasehold 7/31/2087 and 7/1/2089 None 1,837,000 Yes          
25.02 Property   1 Nyberg Woods 6% Yes - A, AE Leasehold 5/23/2081 None 1,016,400 Yes          
26 Loan 13 1 Pavilion at North Haven NAP No Fee NAP NAP NAP NAP 44,954 44,954 0 Springing 0
27 Loan 5,19,24,27 4 Sara Lee Portfolio               0 Springing 0 Springing 0
27.01 Property   1 2314 Sybrandt Road NAP No Fee NAP NAP NAP NAP          
27.02 Property   1 110 Sara Lee Road NAP No Fee NAP NAP NAP NAP          
27.03 Property   1 1528 South Hayford Road NAP No Fee NAP NAP NAP NAP          
27.04 Property   1 105 Ashland Avenue NAP No Fee NAP NAP NAP NAP          
28 Loan 5,12 1 Charcuterie Artisans SLB NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
29 Loan 13 1 ABB Office NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0

 

A-1-29 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($)
              22 22 22 22 22 23 24 23 24 23
30 Loan   1 Value Store It Miami - 7th Ave NAP No Fee NAP NAP NAP NAP 31,610 10,537 0 Springing 255,000
31 Loan 13 1 Courtyard Alpharetta/Avalon NAP No Fee NAP NAP NAP NAP 22,171 11,086 10,502 5,251 0
32 Loan 13 1 Ocotillo Plaza NAP No Fee NAP NAP NAP NAP 92,557 18,511 6,567 2,189 0
33 Loan 13 5 CityLine Susquehanna Storage Portfolio               37,700 7,540 0 Springing 0
33.01 Property   1 Ideal Storage  - Lori Lane NAP No Fee NAP NAP NAP NAP          
33.02 Property   1 Ideal Storage - Lewisburg NAP No Fee NAP NAP NAP NAP          
33.03 Property   1 Ideal Storage - Sunbury NAP Yes - AE Fee NAP NAP NAP NAP          
33.04 Property   1 Ideal Storage  - Old Trail NAP No Fee NAP NAP NAP NAP          
33.05 Property   1 Ideal Storage - Pottsville NAP No Fee NAP NAP NAP NAP          
34 Loan 21 1 Raleigh GSA NAP No Fee NAP NAP NAP NAP 48,844 8,141 5,216 1,304 0
35 Loan 13 2 CityLine Central PA Storage Portfolio               52,837 10,567 0 Springing 28,140
35.01 Property   1 Sinking Spring NAP No Fee NAP NAP NAP NAP          
35.02 Property   1 St. Clair NAP No Fee NAP NAP NAP NAP          
36 Loan   2 Urban Light Industrial Portfolio               107,206 26,801 8,803 2,934 0
36.01 Property   1 Cedar Business Center NAP No Fee NAP NAP NAP NAP          
36.02 Property   1 Victoria Pond Center NAP No Fee NAP NAP NAP NAP          
37 Loan 24 1 AT&T Chicago NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
38 Loan 10,13 1 Brickstone Villas NAP No Fee NAP NAP NAP NAP 12,632 12,632 46,501 7,750 110,000
39 Loan   1 Bankwell HQ NAP No Fee NAP NAP NAP NAP 19,492 9,746 6,451 2,150 0
40 Loan 13 1 Metro Place NAP No Fee NAP NAP NAP NAP 20,815 20,815 6,043 2,014 0
41 Loan 13, 15 2 8 E 18th & 310 5th               14,290 14,290 7,898 1,316 0
41.01 Property   1 8 East 18th St NAP No Fee NAP NAP NAP NAP          
41.02 Property   1 310 5th Ave NAP No Fee NAP NAP NAP NAP          
42 Loan 24 1 WoodSpring McDonough NAP No Fee NAP NAP NAP NAP 13,737 4,579 29,181 2,432 0
43 Loan   1 Lakeville Townhomes 10% No Fee NAP NAP NAP NAP 65,637 16,409 0 Springing 300,000
44 Loan 13,15 1 2374-2386 Grand Concourse NAP No Fee NAP NAP NAP NAP 34,766 17,383 4,796 2,398 0
45 Loan 12,19,27 2 ASM Portfolio               0 Springing 0 Springing 0
45.01 Property   1 5701 Dickman Rd NAP No Fee NAP NAP NAP NAP          
45.02 Property   1 229 W. Creek Rd NAP No Fee NAP NAP NAP NAP          
46 Loan   1 2121 & 2211 Imperial Avenue 6% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 19,211
47 Loan 15 1 192 Stuyvesant Ave NAP No Fee NAP NAP NAP NAP 120 120 1,254 418 0

 

A-1-30 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          24 25 23 24 25 23 24 25 23 23 24
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 48,572 1,165,739 0 Springing 0 0 0 0 0 118,572,762 Springing
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 62,336 1,469,568 280,690 280,690 5,000,000 0 0 0 241,558 8,870,595 0
2.01 Property   1 First National Building                      
2.02 Property   1 The Qube                      
2.03 Property   1 Chrysler House                      
2.04 Property   1 1001 Woodward                      
2.05 Property   1 One Woodward                      
2.06 Property   1 The Z Garage                      
2.07 Property   1 Two Detroit Garage                      
2.08 Property   1 1505 & 1515 Woodward                      
2.09 Property   1 1001 Brush Street                      
2.10 Property   1 The Assembly                      
2.11 Property   1 419 Fort Street Garage                      
2.12 Property   1 Vinton                      
2.13 Property   1 1401 First Street                      
2.14 Property   1 Lane Bryant Building                      
3 Loan 2,18,21,26 13 Rosewood National Storage 13 0 0 0 0 0 0 0 0 405,121 0 Springing
3.01 Property   1 Tallahassee                      
3.02 Property   1 Fort Worth                      
3.03 Property   1 Kemah                      
3.04 Property   1 North Charleston                      
3.05 Property   1 Groton                      
3.06 Property   1 Albuquerque                      
3.07 Property   1 Augusta                      
3.08 Property   1 Grandview                      
3.09 Property   1 Louisville                      
3.10 Property   1 Houston                      
3.11 Property   1 Greenwood                      
3.12 Property   1 Miami                      
3.13 Property   1 Kent                      
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 0 0 52,062,079 Springing 0 0 0 0 0 97,383,122 0
5 Loan 4,5,12,19,20 1 One Wilshire Springing 0 0 Springing 0 0 0 0 0 0 0
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 22,306 1,070,688 500,000 Springing 7,834,197 0 0 0 78,830 492,473 0
6.01 Property   1 39 Plaza La Prensa                      
6.02 Property   1 1711 Randolph Road Southeast                      
6.03 Property   1 445 Camino Del Rey Southwest                      
6.04 Property   1 1920 Fifth Street                      
6.05 Property   1 3280 Bridge Boulevard Southwest                      
6.06 Property   1 37 Plaza La Prensa                      
6.07 Property   1 4363 Jager Drive Northeast                      
6.08 Property   1 655 Utah Avenue                      
6.09 Property   1 2536 Ridge Runner Road                      
6.10 Property   1 653 Utah Avenue                      
6.11 Property   1 4359 Jager Drive Northeast                      
6.12 Property   1 221 Llano Estacado                      
6.13 Property   1 1308 Gusdorf Road                      
6.14 Property   1 2540 Camino Ortiz                      
6.15 Property   1 5500 San Antonio Drive Northeast                      
6.16 Property   1 2121 Summit Court                      
6.17 Property   1 2732 North Wilshire Boulevard                      
6.18 Property   1 41 Plaza La Prensa                      
6.19 Property   1 2800 Farmington Avenue                      
6.20 Property   1 1710 East Aztec Avenue                      
6.21 Property   1 5200 Oakland Avenue Northeast                      
6.22 Property   1 3316 North Main Street                      
6.23 Property   1 2141 Summit Court                      
6.24 Property   1 1014 North California Street                      
6.25 Property   1 912 Railroad Avenue                      
6.26 Property   1 1922 Fifth Street                      
6.27 Property   1 1017 East Roosevelt Avenue                      
6.28 Property   1 145 Roy Road                      
6.29 Property   1 1800 East 30th Street                      
6.30 Property   1 5205 Quail Road Northwest                      
6.31 Property   1 501 East Bender Boulevard                      
6.32 Property   1 1233 Whittier Street                      
6.33 Property   1 2520 Ridge Runner Road                      
6.34 Property   1 26387 US Highway 70                      
6.35 Property   1 475 Courthouse Road Southeast                      
6.36 Property   1 7905 Marble Avenue Northeast                      
6.37 Property   1 2215 West Main Street                      
6.38 Property   1 2522 Ridge Runner Road                      
6.39 Property   1 1710 Rio Bravo Boulevard Southwest                      
6.40 Property   1 312 East Nizhoni Boulevard                      
7 Loan 5,12,13,31 1 JW Marriott Desert Springs Springing 0 0 0 0 6,482,400 0 0 0 0 Springing
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 6,885 247,865 0 29,672 1,068,179 0 0 0 0 4,194,252 0
9 Loan 19,21 2 Dealertrack and Divvy 5,314 0 0 0 0 0 0 0 0 0 0
9.01 Property   1 Dealertrack                      

 

A-1-31 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          24 25 23 24 25 23 24 25 23 23 24
9.02 Property   1 Divvy                      
10 Loan 1,5,12,13,14,19,21 1 The Summit Springing 0 0 0 0 0 0 0 0 9,900,543 Springing
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 13,231 366,750 780,000 76,442 6,100,000 0 0 0 30,063 1,884,865 0
11.01 Property   1 6543 Las Vegas Boulevard South                      
11.02 Property   1 6226 West Sahara Avenue                      
11.03 Property   1 10190 Covington Cross Drive                      
11.04 Property   1 1450 Center Crossing Road                      
11.05 Property   1 6551 Las Vegas Boulevard South                      
11.06 Property   1 9901-9921 Covington Cross Drive                      
12 Loan 4,5,12,23 1 Novo Nordisk HQ 1,218 0 0 0 0 0 0 0 0 27,146,846 0
13 Loan 5,12,13,21 1 The Kirby Collection Springing 0 0 Springing 0 0 0 0 0 1,727,967 0
14 Loan 13 1 Leesburg Plaza 0 0 881,900 Springing 881,900 0 0 0 125,000 2,853,884 0
15 Loan   1 ADS Corporate Headquarters Springing 0 0 Springing 0 0 0 0 0 0 0
16 Loan 15 1 Benefitfocus HQ 5,079 0 0 12,150 0 0 0 0 91,353 0 0
17 Loan 5,13 1 425 Eye Street Springing 224,800 2,500,000 Springing 0 0 0 0 0 608,339 0
18 Loan   1 The Onyx 9,548 0 0 0 0 0 0 0 62,548 0 0
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 3,976 0 500,000 Springing 0 0 0 0 91,595 0 0
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                      
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                      
19.03 Property   1 Kroger- Clarkston, MI                      
19.04 Property   1 Walgreens - Lincolnton (Main), NC                      
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX                      
19.06 Property   1 Walgreens - Greenville (North), SC                      
19.07 Property   1 Walgreens - Orland Park (143rd), IL                      
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                      
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY                      
19.10 Property   1 Walgreens- Shawnee, KS                      
19.11 Property   1 Walgreens - Watervliet (2nd), NY                      
19.12 Property   1 Walgreens - El Dorado, AR                      
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA                      
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA                      
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH                      
19.16 Property   1 Sherwin Williams - Waunakee (County), WI                      
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN                      
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA                      
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                      
19.20 Property   1 Dollar General - Russellville (State 124), AR                      
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA                      
19.22 Property   1 Dollar General - Tulsa (41st), OK                      
19.23 Property   1 Dollar General - Cordova (Dexter), TN                      
19.24 Property   1 Dollar Tree - Apollo (North), PA                      
19.25 Property   1 Dollar General - Toledo (McCord), OH                      
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio 12,296 0 2,500,000 Springing 2,500,000 0 0 0 128,054 2,047,481 0
20.01 Property   1 Hillcrest                      
20.02 Property   1 Arrington                      
20.03 Property   1 Highland II                      
20.04 Property   1 Meridian                      
20.05 Property   1 Bayberry                      
20.06 Property   1 Highland I                      
20.07 Property   1 Capstone                      
20.08 Property   1 Forest Plaza I                      
20.09 Property   1 Forest Plaza II                      
20.10 Property   1 Utica                      
20.11 Property   1 Willard                      
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio Springing 0 0 Springing 2,450,574 0 0 0 0 0 0
21.01 Property   1 700 Ash Street                      
21.02 Property   1 5200 Foundry Circle                      
21.03 Property   1 2700 Plum Street                      
21.04 Property   1 801 & 617 South Carpenter Avenue                      
21.05 Property   1 N2480 County Road M                      
21.06 Property   1 W140 N5540 Lilly Road                      
21.07 Property   1 530 East Main Street                      
21.08 Property   1 210 Ann Avenue                      
22 Loan 14, 18 2 Macon and Winter Garden 7,591 0 10,121 10,121 607,240 0 0 0 97,350 1,762,307 0
22.01 Property   1 Winter Garden                      
22.02 Property   1 Macon                      
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue Springing 837,829 0 Springing 10,053,948 0 0 0 0 61,289,797 0
24 Loan   1 45 Liberty Boulevard 2,287 27,443 0 11,435 686,085 0 0 0 0 0 0
25 Loan 5,12,13,14,28 2 Nyberg Portfolio 0 0 0 Springing 1,536,012 0 0 0 0 1,508,233 Springing
25.01 Property   1 Nyberg Rivers                      
25.02 Property   1 Nyberg Woods                      
26 Loan 13 1 Pavilion at North Haven 2,211 79,613 0 11,097 500,000 0 0 0 0 452,500 0
27 Loan 5,19,24,27 4 Sara Lee Portfolio Springing 0 0 Springing 0 0 0 0 0 0 0
27.01 Property   1 2314 Sybrandt Road                      
27.02 Property   1 110 Sara Lee Road                      
27.03 Property   1 1528 South Hayford Road                      
27.04 Property   1 105 Ashland Avenue                      
28 Loan 5,12 1 Charcuterie Artisans SLB Springing 0 0 Springing 0 0 0 0 0 0 0
29 Loan 13 1 ABB Office 0 0 0 0 0 0 0 0 0 0 0

 

A-1-32 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          24 25 23 24 25 23 24 25 23 23 24
30 Loan   1 Value Store It Miami - 7th Ave 949 56,918 0 0 0 0 0 0 0 0 0
31 Loan 13 1 Courtyard Alpharetta/Avalon 4% of Gross Revenue 0 0 0 0 739,490 0 0 0 0 0
32 Loan 13 1 Ocotillo Plaza 1,462 0 400,000 9,744 584,660 0 0 0 0 206,304 0
33 Loan 13 5 CityLine Susquehanna Storage Portfolio 1,508 0 0 0 0 0 0 0 84,315 0 0
33.01 Property   1 Ideal Storage  - Lori Lane                      
33.02 Property   1 Ideal Storage - Lewisburg                      
33.03 Property   1 Ideal Storage - Sunbury                      
33.04 Property   1 Ideal Storage  - Old Trail                      
33.05 Property   1 Ideal Storage - Pottsville                      
34 Loan 21 1 Raleigh GSA 778 0 250,533 0 0 0 0 0 0 0 0
35 Loan 13 2 CityLine Central PA Storage Portfolio 1,369 0 0 0 0 0 0 0 148,725 0 0
35.01 Property   1 Sinking Spring                      
35.02 Property   1 St. Clair                      
36 Loan   2 Urban Light Industrial Portfolio 1,392 50,100 500,000 8,428 505,705 0 0 0 104,950 60,155 0
36.01 Property   1 Cedar Business Center                      
36.02 Property   1 Victoria Pond Center                      
37 Loan 24 1 AT&T Chicago 1,939 69,815 0 4,654 0 0 0 0 0 0 0
38 Loan 10,13 1 Brickstone Villas 4,625 0 0 0 0 0 0 0 0 0 0
39 Loan   1 Bankwell HQ 492 0 0 Springing 0 0 0 0 0 0 0
40 Loan 13 1 Metro Place 1,952 0 125,000 10,417 350,000 0 0 0 0 0 0
41 Loan 13, 15 2 8 E 18th & 310 5th 390 0 0 401 0 0 0 0 3,750 0 0
41.01 Property   1 8 East 18th St                      
41.02 Property   1 310 5th Ave                      
42 Loan 24 1 WoodSpring McDonough 4,260 0 0 0 0 0 0 0 0 0 0
43 Loan   1 Lakeville Townhomes 5,047 0 0 0 0 0 0 0 18,845 0 0
44 Loan 13,15 1 2374-2386 Grand Concourse 340 0 0 1,702 0 246,383 0 0 8,000 80,000 0
45 Loan 12,19,27 2 ASM Portfolio Springing 0 0 0 0 0 0 0 0 0 0
45.01 Property   1 5701 Dickman Rd                      
45.02 Property   1 229 W. Creek Rd                      
46 Loan   1 2121 & 2211 Imperial Avenue 801 19,211 216,126 Springing 216,126 0 0 0 0 0 0
47 Loan 15 1 192 Stuyvesant Ave 167 0 0 0 0 0 0 0 0 0 0

 

A-1-33 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)
            25     26 26  
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Free Rent Reserve (Upfront: $59,453,368), Outstanding TI/LC Reserve (Upfront: $50,942,055), HTC Put Reserve (Upfront: $4,265,828.60; Monthly: Springing), Remaining Hard Cost Reserve (Upfront: $3,911,510) 0 0 NAP Hard In Place Yes
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) 0 0 NAP Springing (Residential); Hard (Commercial) Springing Yes
2.01 Property   1 First National Building              
2.02 Property   1 The Qube              
2.03 Property   1 Chrysler House              
2.04 Property   1 1001 Woodward              
2.05 Property   1 One Woodward              
2.06 Property   1 The Z Garage              
2.07 Property   1 Two Detroit Garage              
2.08 Property   1 1505 & 1515 Woodward              
2.09 Property   1 1001 Brush Street              
2.10 Property   1 The Assembly              
2.11 Property   1 419 Fort Street Garage              
2.12 Property   1 Vinton              
2.13 Property   1 1401 First Street              
2.14 Property   1 Lane Bryant Building              
3 Loan 2,18,21,26 13 Rosewood National Storage 13 Expansion Deposit Reserve 0 0 NAP Springing Springing Yes
3.01 Property   1 Tallahassee              
3.02 Property   1 Fort Worth              
3.03 Property   1 Kemah              
3.04 Property   1 North Charleston              
3.05 Property   1 Groton              
3.06 Property   1 Albuquerque              
3.07 Property   1 Augusta              
3.08 Property   1 Grandview              
3.09 Property   1 Louisville              
3.10 Property   1 Houston              
3.11 Property   1 Greenwood              
3.12 Property   1 Miami              
3.13 Property   1 Kent              
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street Base Building Work Reserve (Upfront: 86,650,891), Aventis Rent Reserve (Upfront: 10,732,230.67) 0 0 NAP Hard Springing Yes
5 Loan 4,5,12,19,20 1 One Wilshire NAP 0 0 NAP Hard Springing Yes
6 Loan 22,24,27 40 SVEA New Mexico Portfolio Current Landlord Obligations Reserve 0 0 NAP Hard Springing Yes
6.01 Property   1 39 Plaza La Prensa              
6.02 Property   1 1711 Randolph Road Southeast              
6.03 Property   1 445 Camino Del Rey Southwest              
6.04 Property   1 1920 Fifth Street              
6.05 Property   1 3280 Bridge Boulevard Southwest              
6.06 Property   1 37 Plaza La Prensa              
6.07 Property   1 4363 Jager Drive Northeast              
6.08 Property   1 655 Utah Avenue              
6.09 Property   1 2536 Ridge Runner Road              
6.10 Property   1 653 Utah Avenue              
6.11 Property   1 4359 Jager Drive Northeast              
6.12 Property   1 221 Llano Estacado              
6.13 Property   1 1308 Gusdorf Road              
6.14 Property   1 2540 Camino Ortiz              
6.15 Property   1 5500 San Antonio Drive Northeast              
6.16 Property   1 2121 Summit Court              
6.17 Property   1 2732 North Wilshire Boulevard              
6.18 Property   1 41 Plaza La Prensa              
6.19 Property   1 2800 Farmington Avenue              
6.20 Property   1 1710 East Aztec Avenue              
6.21 Property   1 5200 Oakland Avenue Northeast              
6.22 Property   1 3316 North Main Street              
6.23 Property   1 2141 Summit Court              
6.24 Property   1 1014 North California Street              
6.25 Property   1 912 Railroad Avenue              
6.26 Property   1 1922 Fifth Street              
6.27 Property   1 1017 East Roosevelt Avenue              
6.28 Property   1 145 Roy Road              
6.29 Property   1 1800 East 30th Street              
6.30 Property   1 5205 Quail Road Northwest              
6.31 Property   1 501 East Bender Boulevard              
6.32 Property   1 1233 Whittier Street              
6.33 Property   1 2520 Ridge Runner Road              
6.34 Property   1 26387 US Highway 70              
6.35 Property   1 475 Courthouse Road Southeast              
6.36 Property   1 7905 Marble Avenue Northeast              
6.37 Property   1 2215 West Main Street              
6.38 Property   1 2522 Ridge Runner Road              
6.39 Property   1 1710 Rio Bravo Boulevard Southwest              
6.40 Property   1 312 East Nizhoni Boulevard              
7 Loan 5,12,13,31 1 JW Marriott Desert Springs Ground Rent Reserve 0 0 NAP Soft Springing Yes
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
9 Loan 19,21 2 Dealertrack and Divvy NAP 0 0 NAP Hard Springing Yes
9.01 Property   1 Dealertrack              

 

A-1-34 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)
            25     26 26  
9.02 Property   1 Divvy              
10 Loan 1,5,12,13,14,19,21 1 The Summit Outstanding TI/LC Reserve (Upfront: $6,942,143; Monthly: Springing), Free Rent Reserve (Upfront: $2,958,400) 0 0 NAP Hard Springing Yes
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
11.01 Property   1 6543 Las Vegas Boulevard South              
11.02 Property   1 6226 West Sahara Avenue              
11.03 Property   1 10190 Covington Cross Drive              
11.04 Property   1 1450 Center Crossing Road              
11.05 Property   1 6551 Las Vegas Boulevard South              
11.06 Property   1 9901-9921 Covington Cross Drive              
12 Loan 4,5,12,23 1 Novo Nordisk HQ Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) 0 0 NAP Hard Springing Yes
13 Loan 5,12,13,21 1 The Kirby Collection Unfunded Obligations Reserve 0 0 NAP Springing Springing Yes
14 Loan 13 1 Leesburg Plaza Unfunded Obligations Reserve 0 0 NAP Springing Springing Yes
15 Loan   1 ADS Corporate Headquarters NAP 0 0 NAP Hard Springing Yes
16 Loan 15 1 Benefitfocus HQ NAP 0 0 NAP Hard Springing Yes
17 Loan 5,13 1 425 Eye Street Unfunded Obligations Reserve 0 0 NAP Hard Springing No
18 Loan   1 The Onyx NAP 0 0 NAP Springing Springing Yes
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 NAP 0 0 NAP Hard Springing Yes
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL              
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO              
19.03 Property   1 Kroger- Clarkston, MI              
19.04 Property   1 Walgreens - Lincolnton (Main), NC              
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX              
19.06 Property   1 Walgreens - Greenville (North), SC              
19.07 Property   1 Walgreens - Orland Park (143rd), IL              
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK              
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY              
19.10 Property   1 Walgreens- Shawnee, KS              
19.11 Property   1 Walgreens - Watervliet (2nd), NY              
19.12 Property   1 Walgreens - El Dorado, AR              
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA              
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA              
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH              
19.16 Property   1 Sherwin Williams - Waunakee (County), WI              
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN              
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA              
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT              
19.20 Property   1 Dollar General - Russellville (State 124), AR              
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA              
19.22 Property   1 Dollar General - Tulsa (41st), OK              
19.23 Property   1 Dollar General - Cordova (Dexter), TN              
19.24 Property   1 Dollar Tree - Apollo (North), PA              
19.25 Property   1 Dollar General - Toledo (McCord), OH              
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
20.01 Property   1 Hillcrest              
20.02 Property   1 Arrington              
20.03 Property   1 Highland II              
20.04 Property   1 Meridian              
20.05 Property   1 Bayberry              
20.06 Property   1 Highland I              
20.07 Property   1 Capstone              
20.08 Property   1 Forest Plaza I              
20.09 Property   1 Forest Plaza II              
20.10 Property   1 Utica              
20.11 Property   1 Willard              
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio NAP 0 0 NAP Hard Springing Yes
21.01 Property   1 700 Ash Street              
21.02 Property   1 5200 Foundry Circle              
21.03 Property   1 2700 Plum Street              
21.04 Property   1 801 & 617 South Carpenter Avenue              
21.05 Property   1 N2480 County Road M              
21.06 Property   1 W140 N5540 Lilly Road              
21.07 Property   1 530 East Main Street              
21.08 Property   1 210 Ann Avenue              
22 Loan 14, 18 2 Macon and Winter Garden Outstanding TI Reserve (Upfront: $1,397,345), Free Rent Reserve (Upfront: $364,962) 0 0 NAP Hard Springing Yes
22.01 Property   1 Winter Garden              
22.02 Property   1 Macon              
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) 0 0 NAP Hard Springing Yes
24 Loan   1 45 Liberty Boulevard NAP 0 0 NAP Springing Springing Yes
25 Loan 5,12,13,14,28 2 Nyberg Portfolio Outstanding TI Reserve (Upfront: $1,508,233), Ground Lease Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes
25.01 Property   1 Nyberg Rivers              
25.02 Property   1 Nyberg Woods              
26 Loan 13 1 Pavilion at North Haven Unfunded Obligations Reserve (Upfront: $420,000), Free Rent Reserve (Upfront: $32,500) 0 0 NAP Springing Springing Yes
27 Loan 5,19,24,27 4 Sara Lee Portfolio NAP 0 0 NAP Hard Springing Yes
27.01 Property   1 2314 Sybrandt Road              
27.02 Property   1 110 Sara Lee Road              
27.03 Property   1 1528 South Hayford Road              
27.04 Property   1 105 Ashland Avenue              
28 Loan 5,12 1 Charcuterie Artisans SLB NAP 0 0 NAP Hard In Place Yes
29 Loan 13 1 ABB Office NAP 0 0 NAP Hard Springing Yes

 

A-1-35 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)
            25     26 26  
30 Loan   1 Value Store It Miami - 7th Ave NAP 0 0 NAP Springing Springing Yes
31 Loan 13 1 Courtyard Alpharetta/Avalon NAP 0 0 NAP Hard Springing Yes
32 Loan 13 1 Ocotillo Plaza Designated Tenant Reserve (Upfront: $150,000), Unfunded Obligations Reserve (Upfront: $56,304) 0 0 NAP Hard Springing Yes
33 Loan 13 5 CityLine Susquehanna Storage Portfolio NAP 0 0 NAP Springing Springing Yes
33.01 Property   1 Ideal Storage  - Lori Lane              
33.02 Property   1 Ideal Storage - Lewisburg              
33.03 Property   1 Ideal Storage - Sunbury              
33.04 Property   1 Ideal Storage  - Old Trail              
33.05 Property   1 Ideal Storage - Pottsville              
34 Loan 21 1 Raleigh GSA NAP 0 0 NAP Hard Springing Yes
35 Loan 13 2 CityLine Central PA Storage Portfolio NAP 0 0 NAP Springing Springing Yes
35.01 Property   1 Sinking Spring              
35.02 Property   1 St. Clair              
36 Loan   2 Urban Light Industrial Portfolio Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
36.01 Property   1 Cedar Business Center              
36.02 Property   1 Victoria Pond Center              
37 Loan 24 1 AT&T Chicago NAP 0 0 NAP Hard Springing Yes
38 Loan 10,13 1 Brickstone Villas NAP 0 0 NAP Soft Springing Yes
39 Loan   1 Bankwell HQ NAP 0 0 NAP Hard Springing Yes
40 Loan 13 1 Metro Place NAP 0 0 NAP Hard Springing Yes
41 Loan 13, 15 2 8 E 18th & 310 5th NAP 0 0 NAP Soft (Residential); Hard (Commercial) Springing Yes
41.01 Property   1 8 East 18th St              
41.02 Property   1 310 5th Ave              
42 Loan 24 1 WoodSpring McDonough NAP 0 0 NAP Springing Springing Yes
43 Loan   1 Lakeville Townhomes NAP 0 0 NAP Springing Springing Yes
44 Loan 13,15 1 2374-2386 Grand Concourse Free Rent Reserve 0 0 NAP Hard Springing Yes
45 Loan 12,19,27 2 ASM Portfolio NAP 0 0 NAP Hard Springing Yes
45.01 Property   1 5701 Dickman Rd              
45.02 Property   1 229 W. Creek Rd              
46 Loan   1 2121 & 2211 Imperial Avenue NAP 0 0 NAP Springing Springing Yes
47 Loan 15 1 192 Stuyvesant Ave NAP 0 0 NAP Springing Springing Yes

 

A-1-36 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                              4   9    
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Yes Yes No 125,000,000 387,800,000 1,136,822.28 1,503,255.45 317,200,000 3.46957% 830,000,000 2,433,116.27 69.8% 2.61 9.2% 125,000,000
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio No Yes Yes 125,000,000 305,000,000 973,578.36 1,372,585.88 NAP NAP 430,000,000 1,372,585.88 59.4% 3.30 13.6% NAP
2.01 Property   1 First National Building                              
2.02 Property   1 The Qube                              
2.03 Property   1 Chrysler House                              
2.04 Property   1 1001 Woodward                              
2.05 Property   1 One Woodward                              
2.06 Property   1 The Z Garage                              
2.07 Property   1 Two Detroit Garage                              
2.08 Property   1 1505 & 1515 Woodward                              
2.09 Property   1 1001 Brush Street                              
2.10 Property   1 The Assembly                              
2.11 Property   1 419 Fort Street Garage                              
2.12 Property   1 Vinton                              
2.13 Property   1 1401 First Street                              
2.14 Property   1 Lane Bryant Building                              
3 Loan 2,18,21,26 13 Rosewood National Storage 13 No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Tallahassee                              
3.02 Property   1 Fort Worth                              
3.03 Property   1 Kemah                              
3.04 Property   1 North Charleston                              
3.05 Property   1 Groton                              
3.06 Property   1 Albuquerque                              
3.07 Property   1 Augusta                              
3.08 Property   1 Grandview                              
3.09 Property   1 Louisville                              
3.10 Property   1 Houston                              
3.11 Property   1 Greenwood                              
3.12 Property   1 Miami                              
3.13 Property   1 Kent                              
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street Yes Yes No 101,000,000 713,000,000 1,681,953.80 1,920,210.93 411,000,000 2.79200% 1,225,000,000 2,889,752.32 62.7% 2.32 6.6% NAP
5 Loan 4,5,12,19,20 1 One Wilshire No Yes Yes 90,000,000 299,250,000 701,879.79 912,971.46 NAP NAP 389,250,000 912,971.46 42.6% 3.37 9.6% NAP
6 Loan 22,24,27 40 SVEA New Mexico Portfolio No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 39 Plaza La Prensa                              
6.02 Property   1 1711 Randolph Road Southeast                              
6.03 Property   1 445 Camino Del Rey Southwest                              
6.04 Property   1 1920 Fifth Street                              
6.05 Property   1 3280 Bridge Boulevard Southwest                              
6.06 Property   1 37 Plaza La Prensa                              
6.07 Property   1 4363 Jager Drive Northeast                              
6.08 Property   1 655 Utah Avenue                              
6.09 Property   1 2536 Ridge Runner Road                              
6.10 Property   1 653 Utah Avenue                              
6.11 Property   1 4359 Jager Drive Northeast                              
6.12 Property   1 221 Llano Estacado                              
6.13 Property   1 1308 Gusdorf Road                              
6.14 Property   1 2540 Camino Ortiz                              
6.15 Property   1 5500 San Antonio Drive Northeast                              
6.16 Property   1 2121 Summit Court                              
6.17 Property   1 2732 North Wilshire Boulevard                              
6.18 Property   1 41 Plaza La Prensa                              
6.19 Property   1 2800 Farmington Avenue                              
6.20 Property   1 1710 East Aztec Avenue                              
6.21 Property   1 5200 Oakland Avenue Northeast                              
6.22 Property   1 3316 North Main Street                              
6.23 Property   1 2141 Summit Court                              
6.24 Property   1 1014 North California Street                              
6.25 Property   1 912 Railroad Avenue                              
6.26 Property   1 1922 Fifth Street                              
6.27 Property   1 1017 East Roosevelt Avenue                              
6.28 Property   1 145 Roy Road                              
6.29 Property   1 1800 East 30th Street                              
6.30 Property   1 5205 Quail Road Northwest                              
6.31 Property   1 501 East Bender Boulevard                              
6.32 Property   1 1233 Whittier Street                              
6.33 Property   1 2520 Ridge Runner Road                              
6.34 Property   1 26387 US Highway 70                              
6.35 Property   1 475 Courthouse Road Southeast                              
6.36 Property   1 7905 Marble Avenue Northeast                              
6.37 Property   1 2215 West Main Street                              
6.38 Property   1 2522 Ridge Runner Road                              
6.39 Property   1 1710 Rio Bravo Boulevard Southwest                              
6.40 Property   1 312 East Nizhoni Boulevard                              
7 Loan 5,12,13,31 1 JW Marriott Desert Springs No Yes Yes 75,000,000 53,000,000 223,676.56 540,200.00 NAP NAP 128,000,000 540,200.00 41.8% 3.14 20.4% NAP
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Yes Yes Yes 75,000,000 42,200,000 120,870.76 335,688.47 NAP NAP 117,200,000 335,688.47 59.5% 2.96 10.4% NAP
9 Loan 19,21 2 Dealertrack and Divvy Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Dealertrack                              

 

A-1-37 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                              4   9    
9.02 Property   1 Divvy                              
10 Loan 1,5,12,13,14,19,21 1 The Summit Yes Yes No 65,000,000 262,000,000 653,471.67 815,592.50 198,000,000 2.95200% 525,000,000 1,309,437.50 58.6% 2.56 7.8% NAP
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio Yes Yes Yes 63,000,000 53,000,000 260,728.14 570,650.27 NAP NAP 116,000,000 570,650.27 59.1% 1.42 9.0% NAP
11.01 Property   1 6543 Las Vegas Boulevard South                              
11.02 Property   1 6226 West Sahara Avenue                              
11.03 Property   1 10190 Covington Cross Drive                              
11.04 Property   1 1450 Center Crossing Road                              
11.05 Property   1 6551 Las Vegas Boulevard South                              
11.06 Property   1 9901-9921 Covington Cross Drive                              
12 Loan 4,5,12,23 1 Novo Nordisk HQ Yes Yes No 60,000,000 150,667,000 361,276.45 505,147.28 NAP NAP 210,667,000 505,147.28 63.8% 3.16 9.2% NAP
13 Loan 5,12,13,21 1 The Kirby Collection No Yes Yes 55,000,000 40,661,369 101,003.97 237,625.50 NAP NAP 95,661,369 237,625.50 48.1% 3.86 12.0% NAP
14 Loan 13 1 Leesburg Plaza Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 ADS Corporate Headquarters Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 15 1 Benefitfocus HQ Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 5,13 1 425 Eye Street Yes Yes No 39,818,000 62,400,000 155,056.06 253,998.72 NAP NAP 102,218,000 253,998.72 56.8% 3.66 11.0% NAP
18 Loan   1 The Onyx No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7,000,000
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 No Yes No 30,000,000 56,000,000 163,378.05 250,902.01 NAP NAP 86,000,000 250,902.01 53.9% 2.68 9.6% NAP
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                              
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                              
19.03 Property   1 Kroger- Clarkston, MI                              
19.04 Property   1 Walgreens - Lincolnton (Main), NC                              
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX                              
19.06 Property   1 Walgreens - Greenville (North), SC                              
19.07 Property   1 Walgreens - Orland Park (143rd), IL                              
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                              
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY                              
19.10 Property   1 Walgreens- Shawnee, KS                              
19.11 Property   1 Walgreens - Watervliet (2nd), NY                              
19.12 Property   1 Walgreens - El Dorado, AR                              
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA                              
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA                              
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH                              
19.16 Property   1 Sherwin Williams - Waunakee (County), WI                              
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN                              
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA                              
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                              
19.20 Property   1 Dollar General - Russellville (State 124), AR                              
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA                              
19.22 Property   1 Dollar General - Tulsa (41st), OK                              
19.23 Property   1 Dollar General - Cordova (Dexter), TN                              
19.24 Property   1 Dollar Tree - Apollo (North), PA                              
19.25 Property   1 Dollar General - Toledo (McCord), OH                              
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio No Yes Yes 30,000,000 29,000,000 85,268.06 173,476.39 NAP NAP 59,000,000 173,476.39 61.7% 2.85 11.3% NAP
20.01 Property   1 Hillcrest                              
20.02 Property   1 Arrington                              
20.03 Property   1 Highland II                              
20.04 Property   1 Meridian                              
20.05 Property   1 Bayberry                              
20.06 Property   1 Highland I                              
20.07 Property   1 Capstone                              
20.08 Property   1 Forest Plaza I                              
20.09 Property   1 Forest Plaza II                              
20.10 Property   1 Utica                              
20.11 Property   1 Willard                              
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio Yes Yes Yes 30,000,000 18,225,000 57,482.37 152,103.55 NAP NAP 48,225,000 152,103.55 58.5% 3.25 13.2% NAP
21.01 Property   1 700 Ash Street                              
21.02 Property   1 5200 Foundry Circle                              
21.03 Property   1 2700 Plum Street                              
21.04 Property   1 801 & 617 South Carpenter Avenue                              
21.05 Property   1 N2480 County Road M                              
21.06 Property   1 W140 N5540 Lilly Road                              
21.07 Property   1 530 East Main Street                              
21.08 Property   1 210 Ann Avenue                              
22 Loan 14, 18 2 Macon and Winter Garden Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.01 Property   1 Winter Garden                              
22.02 Property   1 Macon                              
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue No Yes No 25,000,000 698,300,000 1,647,253.17 1,706,226.86 276,700,000 2.79196% 1,000,000,000 2,358,947.68 58.8% 3.25 9.5% NAP
24 Loan   1 45 Liberty Boulevard Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio Yes Yes No 23,900,000 40,000,000 123,052.31 196,576.07 NAP NAP 63,900,000 196,576.07 60.0% 3.14 12.5% NAP
25.01 Property   1 Nyberg Rivers                              
25.02 Property   1 Nyberg Woods                              
26 Loan 13 1 Pavilion at North Haven Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 5,19,24,27 4 Sara Lee Portfolio Yes Yes No 23,150,000 40,000,000 130,284.73 205,687.01 NAP NAP 63,150,000 205,687.01 60.6% 2.06 8.9% NAP
27.01 Property   1 2314 Sybrandt Road                              
27.02 Property   1 110 Sara Lee Road                              
27.03 Property   1 1528 South Hayford Road                              
27.04 Property   1 105 Ashland Avenue                              
28 Loan 5,12 1 Charcuterie Artisans SLB Yes Yes No 23,000,000 40,000,000 125,384.26 197,480.21 NAP NAP 63,000,000 197,480.21 57.7% 2.35 9.2% NAP
29 Loan 13 1 ABB Office Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-38 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                              4   9    
30 Loan   1 Value Store It Miami - 7th Ave No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 13 1 Ocotillo Plaza Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 13 5 CityLine Susquehanna Storage Portfolio No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 Ideal Storage  - Lori Lane                              
33.02 Property   1 Ideal Storage - Lewisburg                              
33.03 Property   1 Ideal Storage - Sunbury                              
33.04 Property   1 Ideal Storage  - Old Trail                              
33.05 Property   1 Ideal Storage - Pottsville                              
34 Loan 21 1 Raleigh GSA Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.01 Property   1 Sinking Spring                              
35.02 Property   1 St. Clair                              
36 Loan   2 Urban Light Industrial Portfolio Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36.01 Property   1 Cedar Business Center                              
36.02 Property   1 Victoria Pond Center                              
37 Loan 24 1 AT&T Chicago Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 10,13 1 Brickstone Villas No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Bankwell HQ Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 13 1 Metro Place Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 13, 15 2 8 E 18th & 310 5th No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 8 East 18th St                              
41.02 Property   1 310 5th Ave                              
42 Loan 24 1 WoodSpring McDonough No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Lakeville Townhomes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 13,15 1 2374-2386 Grand Concourse Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan 12,19,27 2 ASM Portfolio Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.01 Property   1 5701 Dickman Rd                              
45.02 Property   1 229 W. Creek Rd                              
46 Loan   1 2121 & 2211 Imperial Avenue Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 15 1 192 Stuyvesant Ave No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-39 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                  9   27 27
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 8.50000% 955,000,000 3,330,830.39 80.3% 1.90 8.0% No NAP
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio NAP NAP NAP NAP NAP NAP Yes Unsecured
2.01 Property   1 First National Building                
2.02 Property   1 The Qube                
2.03 Property   1 Chrysler House                
2.04 Property   1 1001 Woodward                
2.05 Property   1 One Woodward                
2.06 Property   1 The Z Garage                
2.07 Property   1 Two Detroit Garage                
2.08 Property   1 1505 & 1515 Woodward                
2.09 Property   1 1001 Brush Street                
2.10 Property   1 The Assembly                
2.11 Property   1 419 Fort Street Garage                
2.12 Property   1 Vinton                
2.13 Property   1 1401 First Street                
2.14 Property   1 Lane Bryant Building                
3 Loan 2,18,21,26 13 Rosewood National Storage 13 NAP NAP NAP NAP NAP NAP No NAP
3.01 Property   1 Tallahassee                
3.02 Property   1 Fort Worth                
3.03 Property   1 Kemah                
3.04 Property   1 North Charleston                
3.05 Property   1 Groton                
3.06 Property   1 Albuquerque                
3.07 Property   1 Augusta                
3.08 Property   1 Grandview                
3.09 Property   1 Louisville                
3.10 Property   1 Houston                
3.11 Property   1 Greenwood                
3.12 Property   1 Miami                
3.13 Property   1 Kent                
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAP NAP NAP NAP NAP NAP No NAP
5 Loan 4,5,12,19,20 1 One Wilshire NAP NAP NAP NAP NAP NAP No NAP
6 Loan 22,24,27 40 SVEA New Mexico Portfolio NAP NAP NAP NAP NAP NAP Yes Mezzanine (Max Principal of $15,000,000; Max Combined LTV of 64.97%; Min Combined DSCR of 1.97x; Min Combined Debt Yield of 11.0%; Intercreditor Agreement is required)
6.01 Property   1 39 Plaza La Prensa                
6.02 Property   1 1711 Randolph Road Southeast                
6.03 Property   1 445 Camino Del Rey Southwest                
6.04 Property   1 1920 Fifth Street                
6.05 Property   1 3280 Bridge Boulevard Southwest                
6.06 Property   1 37 Plaza La Prensa                
6.07 Property   1 4363 Jager Drive Northeast                
6.08 Property   1 655 Utah Avenue                
6.09 Property   1 2536 Ridge Runner Road                
6.10 Property   1 653 Utah Avenue                
6.11 Property   1 4359 Jager Drive Northeast                
6.12 Property   1 221 Llano Estacado                
6.13 Property   1 1308 Gusdorf Road                
6.14 Property   1 2540 Camino Ortiz                
6.15 Property   1 5500 San Antonio Drive Northeast                
6.16 Property   1 2121 Summit Court                
6.17 Property   1 2732 North Wilshire Boulevard                
6.18 Property   1 41 Plaza La Prensa                
6.19 Property   1 2800 Farmington Avenue                
6.20 Property   1 1710 East Aztec Avenue                
6.21 Property   1 5200 Oakland Avenue Northeast                
6.22 Property   1 3316 North Main Street                
6.23 Property   1 2141 Summit Court                
6.24 Property   1 1014 North California Street                
6.25 Property   1 912 Railroad Avenue                
6.26 Property   1 1922 Fifth Street                
6.27 Property   1 1017 East Roosevelt Avenue                
6.28 Property   1 145 Roy Road                
6.29 Property   1 1800 East 30th Street                
6.30 Property   1 5205 Quail Road Northwest                
6.31 Property   1 501 East Bender Boulevard                
6.32 Property   1 1233 Whittier Street                
6.33 Property   1 2520 Ridge Runner Road                
6.34 Property   1 26387 US Highway 70                
6.35 Property   1 475 Courthouse Road Southeast                
6.36 Property   1 7905 Marble Avenue Northeast                
6.37 Property   1 2215 West Main Street                
6.38 Property   1 2522 Ridge Runner Road                
6.39 Property   1 1710 Rio Bravo Boulevard Southwest                
6.40 Property   1 312 East Nizhoni Boulevard                
7 Loan 5,12,13,31 1 JW Marriott Desert Springs NAP NAP NAP NAP NAP NAP No NAP
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre NAP NAP NAP NAP NAP NAP No NAP
9 Loan 19,21 2 Dealertrack and Divvy NAP NAP NAP NAP NAP NAP No NAP
9.01 Property   1 Dealertrack                

 

A-1-40 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                  9   27 27
9.02 Property   1 Divvy                
10 Loan 1,5,12,13,14,19,21 1 The Summit NAP NAP NAP NAP NAP NAP No NAP
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio NAP NAP NAP NAP NAP NAP No NAP
11.01 Property   1 6543 Las Vegas Boulevard South                
11.02 Property   1 6226 West Sahara Avenue                
11.03 Property   1 10190 Covington Cross Drive                
11.04 Property   1 1450 Center Crossing Road                
11.05 Property   1 6551 Las Vegas Boulevard South                
11.06 Property   1 9901-9921 Covington Cross Drive                
12 Loan 4,5,12,23 1 Novo Nordisk HQ NAP NAP NAP NAP NAP NAP No NAP
13 Loan 5,12,13,21 1 The Kirby Collection NAP NAP NAP NAP NAP NAP No NAP
14 Loan 13 1 Leesburg Plaza NAP NAP NAP NAP NAP NAP No NAP
15 Loan   1 ADS Corporate Headquarters NAP NAP NAP NAP NAP NAP No NAP
16 Loan 15 1 Benefitfocus HQ NAP NAP NAP NAP NAP NAP No NAP
17 Loan 5,13 1 425 Eye Street NAP NAP NAP NAP NAP NAP No NAP
18 Loan   1 The Onyx 9.50000% 45,000,000 182,499.98 74.8% 1.58 7.9% No NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 NAP NAP NAP NAP NAP NAP No NAP
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL                
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO                
19.03 Property   1 Kroger- Clarkston, MI                
19.04 Property   1 Walgreens - Lincolnton (Main), NC                
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX                
19.06 Property   1 Walgreens - Greenville (North), SC                
19.07 Property   1 Walgreens - Orland Park (143rd), IL                
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK                
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY                
19.10 Property   1 Walgreens- Shawnee, KS                
19.11 Property   1 Walgreens - Watervliet (2nd), NY                
19.12 Property   1 Walgreens - El Dorado, AR                
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA                
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA                
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH                
19.16 Property   1 Sherwin Williams - Waunakee (County), WI                
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN                
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA                
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT                
19.20 Property   1 Dollar General - Russellville (State 124), AR                
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA                
19.22 Property   1 Dollar General - Tulsa (41st), OK                
19.23 Property   1 Dollar General - Cordova (Dexter), TN                
19.24 Property   1 Dollar Tree - Apollo (North), PA                
19.25 Property   1 Dollar General - Toledo (McCord), OH                
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio NAP NAP NAP NAP NAP NAP Yes Mezzanine (Max Combined LTV of 75.0%; Min Combined DSCR of 2.00x; Min Combined DY of 10.0%; Intercreditor Agreement is required)
20.01 Property   1 Hillcrest                
20.02 Property   1 Arrington                
20.03 Property   1 Highland II                
20.04 Property   1 Meridian                
20.05 Property   1 Bayberry                
20.06 Property   1 Highland I                
20.07 Property   1 Capstone                
20.08 Property   1 Forest Plaza I                
20.09 Property   1 Forest Plaza II                
20.10 Property   1 Utica                
20.11 Property   1 Willard                
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio NAP NAP NAP NAP NAP NAP Yes Mezzanine (After 180 days from the origination date; Max Combined LTV of 55.55%; Min Combined DSCR of 3.80x; Min Combined Debt Yield of 14.38%; Intercreditor Agreement is required)
21.01 Property   1 700 Ash Street                
21.02 Property   1 5200 Foundry Circle                
21.03 Property   1 2700 Plum Street                
21.04 Property   1 801 & 617 South Carpenter Avenue                
21.05 Property   1 N2480 County Road M                
21.06 Property   1 W140 N5540 Lilly Road                
21.07 Property   1 530 East Main Street                
21.08 Property   1 210 Ann Avenue                
22 Loan 14, 18 2 Macon and Winter Garden NAP NAP NAP NAP NAP NAP No NAP
22.01 Property   1 Winter Garden                
22.02 Property   1 Macon                
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue NAP NAP NAP NAP NAP NAP No NAP
24 Loan   1 45 Liberty Boulevard NAP NAP NAP NAP NAP NAP No NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio NAP NAP NAP NAP NAP NAP No NAP
25.01 Property   1 Nyberg Rivers                
25.02 Property   1 Nyberg Woods                
26 Loan 13 1 Pavilion at North Haven NAP NAP NAP NAP NAP NAP No NAP
27 Loan 5,19,24,27 4 Sara Lee Portfolio NAP NAP NAP NAP NAP NAP Yes Mezzanine (Max Amount of $10,000,000; Max Combined LTV of 60.6%; Min Combined DSCR of 1.47x; Min Combined DY of 8.3%; Intercreditor Agreement is required)
27.01 Property   1 2314 Sybrandt Road                
27.02 Property   1 110 Sara Lee Road                
27.03 Property   1 1528 South Hayford Road                
27.04 Property   1 105 Ashland Avenue                
28 Loan 5,12 1 Charcuterie Artisans SLB NAP NAP NAP NAP NAP NAP No NAP
29 Loan 13 1 ABB Office NAP NAP NAP NAP NAP NAP No NAP

 

A-1-41 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                  9   27 27
30 Loan   1 Value Store It Miami - 7th Ave NAP NAP NAP NAP NAP NAP No NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon NAP NAP NAP NAP NAP NAP No NAP
32 Loan 13 1 Ocotillo Plaza NAP NAP NAP NAP NAP NAP No NAP
33 Loan 13 5 CityLine Susquehanna Storage Portfolio NAP NAP NAP NAP NAP NAP No NAP
33.01 Property   1 Ideal Storage  - Lori Lane                
33.02 Property   1 Ideal Storage - Lewisburg                
33.03 Property   1 Ideal Storage - Sunbury                
33.04 Property   1 Ideal Storage  - Old Trail                
33.05 Property   1 Ideal Storage - Pottsville                
34 Loan 21 1 Raleigh GSA NAP NAP NAP NAP NAP NAP No NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio NAP NAP NAP NAP NAP NAP No NAP
35.01 Property   1 Sinking Spring                
35.02 Property   1 St. Clair                
36 Loan   2 Urban Light Industrial Portfolio NAP NAP NAP NAP NAP NAP No NAP
36.01 Property   1 Cedar Business Center                
36.02 Property   1 Victoria Pond Center                
37 Loan 24 1 AT&T Chicago NAP NAP NAP NAP NAP NAP No NAP
38 Loan 10,13 1 Brickstone Villas NAP NAP NAP NAP NAP NAP No NAP
39 Loan   1 Bankwell HQ NAP NAP NAP NAP NAP NAP No NAP
40 Loan 13 1 Metro Place NAP NAP NAP NAP NAP NAP No NAP
41 Loan 13, 15 2 8 E 18th & 310 5th NAP NAP NAP NAP NAP NAP No NAP
41.01 Property   1 8 East 18th St                
41.02 Property   1 310 5th Ave                
42 Loan 24 1 WoodSpring McDonough NAP NAP NAP NAP NAP NAP No NAP
43 Loan   1 Lakeville Townhomes NAP NAP NAP NAP NAP NAP No NAP
44 Loan 13,15 1 2374-2386 Grand Concourse NAP NAP NAP NAP NAP NAP No NAP
45 Loan 12,19,27 2 ASM Portfolio NAP NAP NAP NAP NAP NAP Yes Mezzanine (Max Combined LTV of 65.3%; Min Combined DSCR of 1.85x; Min Combined DY of 10.0%; Intercreditor Agreement is required)
45.01 Property   1 5701 Dickman Rd                
45.02 Property   1 229 W. Creek Rd                
46 Loan   1 2121 & 2211 Imperial Avenue NAP NAP NAP NAP NAP NAP No NAP
47 Loan 15 1 192 Stuyvesant Ave NAP NAP NAP NAP NAP NAP No NAP

 

A-1-42 

 

 

BMARK 2022-B32: 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)
Tenants-in-common
(Y/N)
          28 28    
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Mark Karasick and Michael Silberberg Mark Karasick and Michael Silberberg No No
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio Bedrock Detroit Rock Backer LLC No No
2.01 Property   1 First National Building        
2.02 Property   1 The Qube        
2.03 Property   1 Chrysler House        
2.04 Property   1 1001 Woodward        
2.05 Property   1 One Woodward        
2.06 Property   1 The Z Garage        
2.07 Property   1 Two Detroit Garage        
2.08 Property   1 1505 & 1515 Woodward        
2.09 Property   1 1001 Brush Street        
2.10 Property   1 The Assembly        
2.11 Property   1 419 Fort Street Garage        
2.12 Property   1 Vinton        
2.13 Property   1 1401 First Street        
2.14 Property   1 Lane Bryant Building        
3 Loan 2,18,21,26 13 Rosewood National Storage 13 Rosewood Property Company RPC Reliance, LLC No No
3.01 Property   1 Tallahassee        
3.02 Property   1 Fort Worth        
3.03 Property   1 Kemah        
3.04 Property   1 North Charleston        
3.05 Property   1 Groton        
3.06 Property   1 Albuquerque        
3.07 Property   1 Augusta        
3.08 Property   1 Grandview        
3.09 Property   1 Louisville        
3.10 Property   1 Houston        
3.11 Property   1 Greenwood        
3.12 Property   1 Miami        
3.13 Property   1 Kent        
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street DivcoWest; California State Teachers’ Retirement System; Teacher Retirement System of Texas NAP No No
5 Loan 4,5,12,19,20 1 One Wilshire TechCore, LLC TechCore, LLC No No
6 Loan 22,24,27 40 SVEA New Mexico Portfolio SVEA Real Estate Group, LLC SVEA Real Estate Group, LLC No No
6.01 Property   1 39 Plaza La Prensa        
6.02 Property   1 1711 Randolph Road Southeast        
6.03 Property   1 445 Camino Del Rey Southwest        
6.04 Property   1 1920 Fifth Street        
6.05 Property   1 3280 Bridge Boulevard Southwest        
6.06 Property   1 37 Plaza La Prensa        
6.07 Property   1 4363 Jager Drive Northeast        
6.08 Property   1 655 Utah Avenue        
6.09 Property   1 2536 Ridge Runner Road        
6.10 Property   1 653 Utah Avenue        
6.11 Property   1 4359 Jager Drive Northeast        
6.12 Property   1 221 Llano Estacado        
6.13 Property   1 1308 Gusdorf Road        
6.14 Property   1 2540 Camino Ortiz        
6.15 Property   1 5500 San Antonio Drive Northeast        
6.16 Property   1 2121 Summit Court        
6.17 Property   1 2732 North Wilshire Boulevard        
6.18 Property   1 41 Plaza La Prensa        
6.19 Property   1 2800 Farmington Avenue        
6.20 Property   1 1710 East Aztec Avenue        
6.21 Property   1 5200 Oakland Avenue Northeast        
6.22 Property   1 3316 North Main Street        
6.23 Property   1 2141 Summit Court        
6.24 Property   1 1014 North California Street        
6.25 Property   1 912 Railroad Avenue        
6.26 Property   1 1922 Fifth Street        
6.27 Property   1 1017 East Roosevelt Avenue        
6.28 Property   1 145 Roy Road        
6.29 Property   1 1800 East 30th Street        
6.30 Property   1 5205 Quail Road Northwest        
6.31 Property   1 501 East Bender Boulevard        
6.32 Property   1 1233 Whittier Street        
6.33 Property   1 2520 Ridge Runner Road        
6.34 Property   1 26387 US Highway 70        
6.35 Property   1 475 Courthouse Road Southeast        
6.36 Property   1 7905 Marble Avenue Northeast        
6.37 Property   1 2215 West Main Street        
6.38 Property   1 2522 Ridge Runner Road        
6.39 Property   1 1710 Rio Bravo Boulevard Southwest        
6.40 Property   1 312 East Nizhoni Boulevard        
7 Loan 5,12,13,31 1 JW Marriott Desert Springs Tiffany Lam Tiffany Lam No No
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Urban Edge Properties LP Urban Edge Properties LP No No
9 Loan 19,21 2 Dealertrack and Divvy Arden Real Estate Partners III, L.P. Arden Real Estate Partners III, L.P. No No
9.01 Property   1 Dealertrack        

 

A-1-43 

 

 

BMARK 2022-B32: 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)
Tenants-in-common
(Y/N)
          28 28    
9.02 Property   1 Divvy        
10 Loan 1,5,12,13,14,19,21 1 The Summit KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P. KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P. No No
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio Ofir Hagay, Ryan Tedder and Keith Kantrowitz Ofir Hagay, Ryan Tedder and Keith Kantrowitz No Yes
11.01 Property   1 6543 Las Vegas Boulevard South        
11.02 Property   1 6226 West Sahara Avenue        
11.03 Property   1 10190 Covington Cross Drive        
11.04 Property   1 1450 Center Crossing Road        
11.05 Property   1 6551 Las Vegas Boulevard South        
11.06 Property   1 9901-9921 Covington Cross Drive        
12 Loan 4,5,12,23 1 Novo Nordisk HQ Hana Alternative Asset Management Co., Ltd. NAP No No
13 Loan 5,12,13,21 1 The Kirby Collection FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC No No
14 Loan 13 1 Leesburg Plaza Abdolhossein Ejtemai Abdolhossein Ejtemai No No
15 Loan   1 ADS Corporate Headquarters U.S. Realty Advisors, LLC USRA Net Lease II Capital Corp. No No
16 Loan 15 1 Benefitfocus HQ Paul M. Zeller and The Zeller Family Group. L.L.C. The Zeller Family Group, L.L.C. No No
17 Loan 5,13 1 425 Eye Street PED Investments, LLC PED Investments, LLC No No
18 Loan   1 The Onyx MD Khaled Noor and Jason Ormsby MD Khaled Noor and Jason Ormsby No Yes
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 ExchangeRight Real Estate, LLC ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes No
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL        
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO        
19.03 Property   1 Kroger- Clarkston, MI        
19.04 Property   1 Walgreens - Lincolnton (Main), NC        
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX        
19.06 Property   1 Walgreens - Greenville (North), SC        
19.07 Property   1 Walgreens - Orland Park (143rd), IL        
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK        
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY        
19.10 Property   1 Walgreens- Shawnee, KS        
19.11 Property   1 Walgreens - Watervliet (2nd), NY        
19.12 Property   1 Walgreens - El Dorado, AR        
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA        
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA        
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH        
19.16 Property   1 Sherwin Williams - Waunakee (County), WI        
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN        
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA        
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT        
19.20 Property   1 Dollar General - Russellville (State 124), AR        
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA        
19.22 Property   1 Dollar General - Tulsa (41st), OK        
19.23 Property   1 Dollar General - Cordova (Dexter), TN        
19.24 Property   1 Dollar Tree - Apollo (North), PA        
19.25 Property   1 Dollar General - Toledo (McCord), OH        
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio Glen Forest Venture LLC Jack Sitt No No
20.01 Property   1 Hillcrest        
20.02 Property   1 Arrington        
20.03 Property   1 Highland II        
20.04 Property   1 Meridian        
20.05 Property   1 Bayberry        
20.06 Property   1 Highland I        
20.07 Property   1 Capstone        
20.08 Property   1 Forest Plaza I        
20.09 Property   1 Forest Plaza II        
20.10 Property   1 Utica        
20.11 Property   1 Willard        
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio BIG GIP LLC Brennan Management LLC, Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC No No
21.01 Property   1 700 Ash Street        
21.02 Property   1 5200 Foundry Circle        
21.03 Property   1 2700 Plum Street        
21.04 Property   1 801 & 617 South Carpenter Avenue        
21.05 Property   1 N2480 County Road M        
21.06 Property   1 W140 N5540 Lilly Road        
21.07 Property   1 530 East Main Street        
21.08 Property   1 210 Ann Avenue        
22 Loan 14, 18 2 Macon and Winter Garden Ultimate Realty Joe Sabbagh, Mark Sabbagh and Michael Sabbagh No No
22.01 Property   1 Winter Garden        
22.02 Property   1 Macon        
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue BP/CG Center MM LLC NAP No No
24 Loan   1 45 Liberty Boulevard Carolyn Dayon and Raymond Dayan Carolyn Dayon and Raymond Dayan No No
25 Loan 5,12,13,14,28 2 Nyberg Portfolio California State Teachers Retirement System; CenterCal, LLC CenterCal, LLC No No
25.01 Property   1 Nyberg Rivers        
25.02 Property   1 Nyberg Woods        
26 Loan 13 1 Pavilion at North Haven RCB Properties L.P. RCB Properties L.P. No No
27 Loan 5,19,24,27 4 Sara Lee Portfolio AG Net Lease IV Corp., AG Net Lease IV(Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. AG Net Lease IV Corp., AG Net Lease IV(Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. No No
27.01 Property   1 2314 Sybrandt Road        
27.02 Property   1 110 Sara Lee Road        
27.03 Property   1 1528 South Hayford Road        
27.04 Property   1 105 Ashland Avenue        
28 Loan 5,12 1 Charcuterie Artisans SLB LCN North American Fund III, L.P. LCN North American Fund III REIT No No
29 Loan 13 1 ABB Office Brian E. Schwartz Brian E. Schwartz No No

 

A-1-44 

 

 

BMARK 2022-B32: 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)
Tenants-in-common
(Y/N)
          28 28    
30 Loan   1 Value Store It Miami - 7th Ave Todd A. Ruderman and Todd Ruderman 2002 Revocable Trust Todd A. Ruderman and Todd Ruderman 2002 Revocable Trust No No
31 Loan 13 1 Courtyard Alpharetta/Avalon Joseph M. Martelli Joseph M. Martelli No No
32 Loan 13 1 Ocotillo Plaza Rajan Rakeheja, Natasha Walia and Hekmat Alphin Rajan Rakeheja, Natasha Walia and Hekmat Alphin No No
33 Loan 13 5 CityLine Susquehanna Storage Portfolio Lawrence Charles Kaplan, George Thacker and Richard Schontz Lawrence Charles Kaplan, George Thacker and Richard Schontz No No
33.01 Property   1 Ideal Storage  - Lori Lane        
33.02 Property   1 Ideal Storage - Lewisburg        
33.03 Property   1 Ideal Storage - Sunbury        
33.04 Property   1 Ideal Storage  - Old Trail        
33.05 Property   1 Ideal Storage - Pottsville        
34 Loan 21 1 Raleigh GSA Daniel Mellinkoff Daniel Mellinkoff and Daniel Mellinkoff Trust dated 6/9/1995 No No
35 Loan 13 2 CityLine Central PA Storage Portfolio Lawrence Charles Kaplan, George Thacker and Richard Schontz Lawrence Charles Kaplan, George Thacker and Richard Schontz No No
35.01 Property   1 Sinking Spring        
35.02 Property   1 St. Clair        
36 Loan   2 Urban Light Industrial Portfolio Lawrence Kaplan and George Thacker Lawrence Kaplan and George Thacker No No
36.01 Property   1 Cedar Business Center        
36.02 Property   1 Victoria Pond Center        
37 Loan 24 1 AT&T Chicago Jose Chacalo Hilu and Isidoro Attie Laniado Jose Chacalo Hilu and Isidoro Attie Laniado No No
38 Loan 10,13 1 Brickstone Villas Pablo Salvador Gonzalez Cid Pablo Salvador Gonzalez Cid No No
39 Loan   1 Bankwell HQ Mariano Weil, Federico Weil and Federico Wilensky Mariano Weil, Federico Weil and Federico Wilensky No No
40 Loan 13 1 Metro Place Zvi Zaffir Zvi Zaffir No No
41 Loan 13, 15 2 8 E 18th & 310 5th Shlomo Bakhash, Jonathan Bakhash and Elizabeth Bakhash Shlomo Bakhash, Jonathan Bakhash and Elizabeth Bakhash No No
41.01 Property   1 8 East 18th St        
41.02 Property   1 310 5th Ave        
42 Loan 24 1 WoodSpring McDonough Vineshkumar Patel and Nilesh Patel Vineshkumar Patel and Nilesh Patel No No
43 Loan   1 Lakeville Townhomes Marianne Brooks and Forrest Wylder Marianne Brooks and Forrest Wylder No No
44 Loan 13,15 1 2374-2386 Grand Concourse Edward Ostad and Michael Ostad Edward Ostad and Michael Ostad No No
45 Loan 12,19,27 2 ASM Portfolio AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. No No
45.01 Property   1 5701 Dickman Rd        
45.02 Property   1 229 W. Creek Rd        
46 Loan   1 2121 & 2211 Imperial Avenue Alexander Zirpolo Alexander Zirpolo No No
47 Loan 15 1 192 Stuyvesant Ave Artlife Developments NYC, LLC Guy Peleg No No

 

A-1-45 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
            29   30              
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office Refinance No 512,800,000 15,425,825 442,200,000 0 970,425,825 0 0 13,623,786 121,219,225
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio Refinance   430,000,000 0 0 0 430,000,000 331,057,990 0 4,355,049 11,401,181
2.01 Property   1 First National Building   Yes                  
2.02 Property   1 The Qube   Yes                  
2.03 Property   1 Chrysler House   Yes                  
2.04 Property   1 1001 Woodward   Yes                  
2.05 Property   1 One Woodward   Yes                  
2.06 Property   1 The Z Garage   Yes                  
2.07 Property   1 Two Detroit Garage   Yes                  
2.08 Property   1 1505 & 1515 Woodward   Yes                  
2.09 Property   1 1001 Brush Street   Yes                  
2.10 Property   1 The Assembly   Yes                  
2.11 Property   1 419 Fort Street Garage   Yes                  
2.12 Property   1 Vinton   Yes                  
2.13 Property   1 1401 First Street   Yes                  
2.14 Property   1 Lane Bryant Building   Yes                  
3 Loan 2,18,21,26 13 Rosewood National Storage 13 Acquisition   108,575,000 73,518,344 0 0 182,093,344 0 180,907,000 614,402 571,942
3.01 Property   1 Tallahassee   No                  
3.02 Property   1 Fort Worth   No                  
3.03 Property   1 Kemah   No                  
3.04 Property   1 North Charleston   No                  
3.05 Property   1 Groton   No                  
3.06 Property   1 Albuquerque   No                  
3.07 Property   1 Augusta   No                  
3.08 Property   1 Grandview   No                  
3.09 Property   1 Louisville   No                  
3.10 Property   1 Houston   No                  
3.11 Property   1 Greenwood   No                  
3.12 Property   1 Miami   No                  
3.13 Property   1 Kent   No                  
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street Refinance No 814,000,000 0 411,000,000 0 1,225,000,000 617,846,136 0 5,768,900 149,445,201
5 Loan 4,5,12,19,20 1 One Wilshire Refinance No 389,250,000 0 0 0 389,250,000 190,909,806 0 781,598 0
6 Loan 22,24,27 40 SVEA New Mexico Portfolio Acquisition   78,550,000 45,191,725 0 0 123,741,725 0 119,082,570 3,397,597 1,261,558
6.01 Property   1 39 Plaza La Prensa   No                  
6.02 Property   1 1711 Randolph Road Southeast   No                  
6.03 Property   1 445 Camino Del Rey Southwest   No                  
6.04 Property   1 1920 Fifth Street   No                  
6.05 Property   1 3280 Bridge Boulevard Southwest   No                  
6.06 Property   1 37 Plaza La Prensa   No                  
6.07 Property   1 4363 Jager Drive Northeast   No                  
6.08 Property   1 655 Utah Avenue   No                  
6.09 Property   1 2536 Ridge Runner Road   No                  
6.10 Property   1 653 Utah Avenue   No                  
6.11 Property   1 4359 Jager Drive Northeast   No                  
6.12 Property   1 221 Llano Estacado   No                  
6.13 Property   1 1308 Gusdorf Road   No                  
6.14 Property   1 2540 Camino Ortiz   No                  
6.15 Property   1 5500 San Antonio Drive Northeast   No                  
6.16 Property   1 2121 Summit Court   No                  
6.17 Property   1 2732 North Wilshire Boulevard   No                  
6.18 Property   1 41 Plaza La Prensa   No                  
6.19 Property   1 2800 Farmington Avenue   No                  
6.20 Property   1 1710 East Aztec Avenue   No                  
6.21 Property   1 5200 Oakland Avenue Northeast   No                  
6.22 Property   1 3316 North Main Street   No                  
6.23 Property   1 2141 Summit Court   No                  
6.24 Property   1 1014 North California Street   No                  
6.25 Property   1 912 Railroad Avenue   No                  
6.26 Property   1 1922 Fifth Street   No                  
6.27 Property   1 1017 East Roosevelt Avenue   No                  
6.28 Property   1 145 Roy Road   No                  
6.29 Property   1 1800 East 30th Street   No                  
6.30 Property   1 5205 Quail Road Northwest   No                  
6.31 Property   1 501 East Bender Boulevard   No                  
6.32 Property   1 1233 Whittier Street   No                  
6.33 Property   1 2520 Ridge Runner Road   No                  
6.34 Property   1 26387 US Highway 70   No                  
6.35 Property   1 475 Courthouse Road Southeast   No                  
6.36 Property   1 7905 Marble Avenue Northeast   No                  
6.37 Property   1 2215 West Main Street   No                  
6.38 Property   1 2522 Ridge Runner Road   No                  
6.39 Property   1 1710 Rio Bravo Boulevard Southwest   No                  
6.40 Property   1 312 East Nizhoni Boulevard   No                  
7 Loan 5,12,13,31 1 JW Marriott Desert Springs Refinance No 128,000,000 2,366,918 0 0 130,366,918 123,214,718 0 669,800 6,482,400
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre Acquisition No 117,200,000 79,793,357 0 0 196,993,357 0 191,930,000 679,435 4,383,922
9 Loan 19,21 2 Dealertrack and Divvy Acquisition   74,500,000 33,463,734 0 229,251 108,192,985 0 106,290,000 1,445,008 228,726
9.01 Property   1 Dealertrack   No                  

 

A-1-46 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
            29   30              
9.02 Property   1 Divvy   No                  
10 Loan 1,5,12,13,14,19,21 1 The Summit Refinance No 327,000,000 0 198,000,000 0 525,000,000 382,728,320 0 3,065,986 9,900,543
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio Recapitalization   116,000,000 68,090,576 0 3,031,154 187,121,730 96,470,412 0 2,031,854 2,814,875
11.01 Property   1 6543 Las Vegas Boulevard South   Yes                  
11.02 Property   1 6226 West Sahara Avenue   Yes                  
11.03 Property   1 10190 Covington Cross Drive   No                  
11.04 Property   1 1450 Center Crossing Road   No                  
11.05 Property   1 6551 Las Vegas Boulevard South   Yes                  
11.06 Property   1 9901-9921 Covington Cross Drive   No                  
12 Loan 4,5,12,23 1 Novo Nordisk HQ Refinance No 210,667,000 0 0 0 210,667,000 169,240,404 0 1,860,338 27,763,140
13 Loan 5,12,13,21 1 The Kirby Collection Recapitalization No 95,661,369 88,184,651 0 6,128,851 189,974,872 0 182,500,000 1,266,178 2,431,278
14 Loan 13 1 Leesburg Plaza Acquisition No 48,490,000 26,676,842 0 2,853,884 78,020,726 0 72,500,000 928,142 4,592,584
15 Loan   1 ADS Corporate Headquarters Refinance No 47,400,000 0 0 0 47,400,000 46,550,000 0 850,000 0
16 Loan 15 1 Benefitfocus HQ Acquisition No                  
17 Loan 5,13 1 425 Eye Street Refinance No                  
18 Loan   1 The Onyx Acquisition No                  
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 Recapitalization                    
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL   Yes                  
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO   No                  
19.03 Property   1 Kroger- Clarkston, MI   No                  
19.04 Property   1 Walgreens - Lincolnton (Main), NC   No                  
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX   No                  
19.06 Property   1 Walgreens - Greenville (North), SC   No                  
19.07 Property   1 Walgreens - Orland Park (143rd), IL   No                  
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK   No                  
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY   No                  
19.10 Property   1 Walgreens- Shawnee, KS   No                  
19.11 Property   1 Walgreens - Watervliet (2nd), NY   No                  
19.12 Property   1 Walgreens - El Dorado, AR   No                  
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA   No                  
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA   No                  
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH   No                  
19.16 Property   1 Sherwin Williams - Waunakee (County), WI   No                  
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN   No                  
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA   No                  
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT   No                  
19.20 Property   1 Dollar General - Russellville (State 124), AR   Yes                  
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA   No                  
19.22 Property   1 Dollar General - Tulsa (41st), OK   Yes                  
19.23 Property   1 Dollar General - Cordova (Dexter), TN   No                  
19.24 Property   1 Dollar Tree - Apollo (North), PA   No                  
19.25 Property   1 Dollar General - Toledo (McCord), OH   No                  
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio Acquisition                    
20.01 Property   1 Hillcrest   Yes                  
20.02 Property   1 Arrington   Yes                  
20.03 Property   1 Highland II   Yes                  
20.04 Property   1 Meridian   Yes                  
20.05 Property   1 Bayberry   Yes                  
20.06 Property   1 Highland I   Yes                  
20.07 Property   1 Capstone   Yes                  
20.08 Property   1 Forest Plaza I   Yes                  
20.09 Property   1 Forest Plaza II   Yes                  
20.10 Property   1 Utica   No                  
20.11 Property   1 Willard   No                  
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio Acquisition                    
21.01 Property   1 700 Ash Street   No                  
21.02 Property   1 5200 Foundry Circle   No                  
21.03 Property   1 2700 Plum Street   No                  
21.04 Property   1 801 & 617 South Carpenter Avenue   No                  
21.05 Property   1 N2480 County Road M   No                  
21.06 Property   1 W140 N5540 Lilly Road   No                  
21.07 Property   1 530 East Main Street   Yes                  
21.08 Property   1 210 Ann Avenue   No                  
22 Loan 14, 18 2 Macon and Winter Garden Refinance                    
22.01 Property   1 Winter Garden   No                  
22.02 Property   1 Macon   Yes                  
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue Refinance No                  
24 Loan   1 45 Liberty Boulevard Acquisition No                  
25 Loan 5,12,13,14,28 2 Nyberg Portfolio Recapitalization                    
25.01 Property   1 Nyberg Rivers   No                  
25.02 Property   1 Nyberg Woods   No                  
26 Loan 13 1 Pavilion at North Haven Refinance No                  
27 Loan 5,19,24,27 4 Sara Lee Portfolio Acquisition                    
27.01 Property   1 2314 Sybrandt Road   No                  
27.02 Property   1 110 Sara Lee Road   No                  
27.03 Property   1 1528 South Hayford Road   No                  
27.04 Property   1 105 Ashland Avenue   No                  
28 Loan 5,12 1 Charcuterie Artisans SLB Acquisition No                  
29 Loan 13 1 ABB Office Acquisition No                  

 

A-1-47 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
            29   30              
30 Loan   1 Value Store It Miami - 7th Ave Refinance Yes                  
31 Loan 13 1 Courtyard Alpharetta/Avalon Acquisition No                  
32 Loan 13 1 Ocotillo Plaza Acquisition No                  
33 Loan 13 5 CityLine Susquehanna Storage Portfolio Acquisition                    
33.01 Property   1 Ideal Storage  - Lori Lane   No                  
33.02 Property   1 Ideal Storage - Lewisburg   No                  
33.03 Property   1 Ideal Storage - Sunbury   No                  
33.04 Property   1 Ideal Storage  - Old Trail   No                  
33.05 Property   1 Ideal Storage - Pottsville   No                  
34 Loan 21 1 Raleigh GSA Acquisition No                  
35 Loan 13 2 CityLine Central PA Storage Portfolio Refinance                    
35.01 Property   1 Sinking Spring   No                  
35.02 Property   1 St. Clair   No                  
36 Loan   2 Urban Light Industrial Portfolio Acquisition                    
36.01 Property   1 Cedar Business Center   No                  
36.02 Property   1 Victoria Pond Center   No                  
37 Loan 24 1 AT&T Chicago Acquisition No                  
38 Loan 10,13 1 Brickstone Villas Acquisition No                  
39 Loan   1 Bankwell HQ Acquisition No                  
40 Loan 13 1 Metro Place Refinance No                  
41 Loan 13, 15 2 8 E 18th & 310 5th Refinance                    
41.01 Property   1 8 East 18th St   No                  
41.02 Property   1 310 5th Ave   No                  
42 Loan 24 1 WoodSpring McDonough Refinance No                  
43 Loan   1 Lakeville Townhomes Refinance No                  
44 Loan 13,15 1 2374-2386 Grand Concourse Acquisition No                  
45 Loan 12,19,27 2 ASM Portfolio Acquisition                    
45.01 Property   1 5701 Dickman Rd   No                  
45.02 Property   1 229 W. Creek Rd   No                  
46 Loan   1 2121 & 2211 Imperial Avenue Refinance No                  
47 Loan 15 1 192 Stuyvesant Ave Acquisition Yes                  

 

A-1-48 

 

 

BMARK 2022-B32: 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 ($)
                31          
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office 0 835,582,814 970,425,825 NAP NAP NAP NAP NAP NAP
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio 83,185,780 0 430,000,000 NAP NAP NAP NAP NAP NAP
2.01 Property   1 First National Building       NAP NAP NAP NAP NAP NAP
2.02 Property   1 The Qube       NAP NAP NAP NAP NAP NAP
2.03 Property   1 Chrysler House       NAP NAP NAP NAP NAP NAP
2.04 Property   1 1001 Woodward       NAP NAP NAP NAP NAP NAP
2.05 Property   1 One Woodward       NAP NAP NAP NAP NAP NAP
2.06 Property   1 The Z Garage       NAP NAP NAP NAP NAP NAP
2.07 Property   1 Two Detroit Garage       NAP NAP NAP NAP NAP NAP
2.08 Property   1 1505 & 1515 Woodward       NAP NAP NAP NAP NAP NAP
2.09 Property   1 1001 Brush Street       NAP NAP NAP NAP NAP NAP
2.10 Property   1 The Assembly       NAP NAP NAP NAP NAP NAP
2.11 Property   1 419 Fort Street Garage       NAP NAP NAP NAP NAP NAP
2.12 Property   1 Vinton       NAP NAP NAP NAP NAP NAP
2.13 Property   1 1401 First Street       NAP NAP NAP NAP NAP NAP
2.14 Property   1 Lane Bryant Building       NAP NAP NAP NAP NAP NAP
3 Loan 2,18,21,26 13 Rosewood National Storage 13 0 0 182,093,344 NAP NAP NAP NAP NAP NAP
3.01 Property   1 Tallahassee       NAP NAP NAP NAP NAP NAP
3.02 Property   1 Fort Worth       NAP NAP NAP NAP NAP NAP
3.03 Property   1 Kemah       NAP NAP NAP NAP NAP NAP
3.04 Property   1 North Charleston       NAP NAP NAP NAP NAP NAP
3.05 Property   1 Groton       NAP NAP NAP NAP NAP NAP
3.06 Property   1 Albuquerque       NAP NAP NAP NAP NAP NAP
3.07 Property   1 Augusta       NAP NAP NAP NAP NAP NAP
3.08 Property   1 Grandview       NAP NAP NAP NAP NAP NAP
3.09 Property   1 Louisville       NAP NAP NAP NAP NAP NAP
3.10 Property   1 Houston       NAP NAP NAP NAP NAP NAP
3.11 Property   1 Greenwood       NAP NAP NAP NAP NAP NAP
3.12 Property   1 Miami       NAP NAP NAP NAP NAP NAP
3.13 Property   1 Kent       NAP NAP NAP NAP NAP NAP
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street 451,939,763 0 1,225,000,000 NAP NAP NAP NAP NAP NAP
5 Loan 4,5,12,19,20 1 One Wilshire 197,558,597 0 389,250,000 NAP NAP NAP NAP NAP NAP
6 Loan 22,24,27 40 SVEA New Mexico Portfolio 0 0 123,741,725 NAP NAP NAP NAP NAP NAP
6.01 Property   1 39 Plaza La Prensa       NAP NAP NAP NAP NAP NAP
6.02 Property   1 1711 Randolph Road Southeast       NAP NAP NAP NAP NAP NAP
6.03 Property   1 445 Camino Del Rey Southwest       NAP NAP NAP NAP NAP NAP
6.04 Property   1 1920 Fifth Street       NAP NAP NAP NAP NAP NAP
6.05 Property   1 3280 Bridge Boulevard Southwest       NAP NAP NAP NAP NAP NAP
6.06 Property   1 37 Plaza La Prensa       NAP NAP NAP NAP NAP NAP
6.07 Property   1 4363 Jager Drive Northeast       NAP NAP NAP NAP NAP NAP
6.08 Property   1 655 Utah Avenue       NAP NAP NAP NAP NAP NAP
6.09 Property   1 2536 Ridge Runner Road       NAP NAP NAP NAP NAP NAP
6.10 Property   1 653 Utah Avenue       NAP NAP NAP NAP NAP NAP
6.11 Property   1 4359 Jager Drive Northeast       NAP NAP NAP NAP NAP NAP
6.12 Property   1 221 Llano Estacado       NAP NAP NAP NAP NAP NAP
6.13 Property   1 1308 Gusdorf Road       NAP NAP NAP NAP NAP NAP
6.14 Property   1 2540 Camino Ortiz       NAP NAP NAP NAP NAP NAP
6.15 Property   1 5500 San Antonio Drive Northeast       NAP NAP NAP NAP NAP NAP
6.16 Property   1 2121 Summit Court       NAP NAP NAP NAP NAP NAP
6.17 Property   1 2732 North Wilshire Boulevard       NAP NAP NAP NAP NAP NAP
6.18 Property   1 41 Plaza La Prensa       NAP NAP NAP NAP NAP NAP
6.19 Property   1 2800 Farmington Avenue       NAP NAP NAP NAP NAP NAP
6.20 Property   1 1710 East Aztec Avenue       NAP NAP NAP NAP NAP NAP
6.21 Property   1 5200 Oakland Avenue Northeast       NAP NAP NAP NAP NAP NAP
6.22 Property   1 3316 North Main Street       NAP NAP NAP NAP NAP NAP
6.23 Property   1 2141 Summit Court       NAP NAP NAP NAP NAP NAP
6.24 Property   1 1014 North California Street       NAP NAP NAP NAP NAP NAP
6.25 Property   1 912 Railroad Avenue       NAP NAP NAP NAP NAP NAP
6.26 Property   1 1922 Fifth Street       NAP NAP NAP NAP NAP NAP
6.27 Property   1 1017 East Roosevelt Avenue       NAP NAP NAP NAP NAP NAP
6.28 Property   1 145 Roy Road       NAP NAP NAP NAP NAP NAP
6.29 Property   1 1800 East 30th Street       NAP NAP NAP NAP NAP NAP
6.30 Property   1 5205 Quail Road Northwest       NAP NAP NAP NAP NAP NAP
6.31 Property   1 501 East Bender Boulevard       NAP NAP NAP NAP NAP NAP
6.32 Property   1 1233 Whittier Street       NAP NAP NAP NAP NAP NAP
6.33 Property   1 2520 Ridge Runner Road       NAP NAP NAP NAP NAP NAP
6.34 Property   1 26387 US Highway 70       NAP NAP NAP NAP NAP NAP
6.35 Property   1 475 Courthouse Road Southeast       NAP NAP NAP NAP NAP NAP
6.36 Property   1 7905 Marble Avenue Northeast       NAP NAP NAP NAP NAP NAP
6.37 Property   1 2215 West Main Street       NAP NAP NAP NAP NAP NAP
6.38 Property   1 2522 Ridge Runner Road       NAP NAP NAP NAP NAP NAP
6.39 Property   1 1710 Rio Bravo Boulevard Southwest       NAP NAP NAP NAP NAP NAP
6.40 Property   1 312 East Nizhoni Boulevard       NAP NAP NAP NAP NAP NAP
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 0 0 130,366,918 NAP 267.71 170.00 63.5% 273.74 100.71
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre 0 0 196,993,357 NAP NAP NAP NAP NAP NAP
9 Loan 19,21 2 Dealertrack and Divvy 0 229,251 108,192,985 NAP NAP NAP NAP NAP NAP
9.01 Property   1 Dealertrack       NAP NAP NAP NAP NAP NAP

 

A-1-49 

 

 

BMARK 2022-B32: 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 ($)
                31          
9.02 Property   1 Divvy       NAP NAP NAP NAP NAP NAP
10 Loan 1,5,12,13,14,19,21 1 The Summit 129,305,151 0 525,000,000 NAP NAP NAP NAP NAP NAP
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio 41,621,499 44,183,089 187,121,730 NAP NAP NAP NAP NAP NAP
11.01 Property   1 6543 Las Vegas Boulevard South       NAP NAP NAP NAP NAP NAP
11.02 Property   1 6226 West Sahara Avenue       NAP NAP NAP NAP NAP NAP
11.03 Property   1 10190 Covington Cross Drive       NAP NAP NAP NAP NAP NAP
11.04 Property   1 1450 Center Crossing Road       NAP NAP NAP NAP NAP NAP
11.05 Property   1 6551 Las Vegas Boulevard South       NAP NAP NAP NAP NAP NAP
11.06 Property   1 9901-9921 Covington Cross Drive       NAP NAP NAP NAP NAP NAP
12 Loan 4,5,12,23 1 Novo Nordisk HQ 11,803,118 0 210,667,000 NAP NAP NAP NAP NAP NAP
13 Loan 5,12,13,21 1 The Kirby Collection 0 3,777,417 189,974,872 NAP NAP NAP NAP NAP NAP
14 Loan 13 1 Leesburg Plaza 0 0 78,020,726 NAP NAP NAP NAP NAP NAP
15 Loan   1 ADS Corporate Headquarters 0 0 47,400,000 NAP NAP NAP NAP NAP NAP
16 Loan 15 1 Benefitfocus HQ       NAP NAP NAP NAP NAP NAP
17 Loan 5,13 1 425 Eye Street       NAP NAP NAP NAP NAP NAP
18 Loan   1 The Onyx       NAP NAP NAP NAP NAP NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53       NAP NAP NAP NAP NAP NAP
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL       NAP NAP NAP NAP NAP NAP
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO       NAP NAP NAP NAP NAP NAP
19.03 Property   1 Kroger- Clarkston, MI       NAP NAP NAP NAP NAP NAP
19.04 Property   1 Walgreens - Lincolnton (Main), NC       NAP NAP NAP NAP NAP NAP
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX       NAP NAP NAP NAP NAP NAP
19.06 Property   1 Walgreens - Greenville (North), SC       NAP NAP NAP NAP NAP NAP
19.07 Property   1 Walgreens - Orland Park (143rd), IL       NAP NAP NAP NAP NAP NAP
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK       NAP NAP NAP NAP NAP NAP
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY       NAP NAP NAP NAP NAP NAP
19.10 Property   1 Walgreens- Shawnee, KS       NAP NAP NAP NAP NAP NAP
19.11 Property   1 Walgreens - Watervliet (2nd), NY       NAP NAP NAP NAP NAP NAP
19.12 Property   1 Walgreens - El Dorado, AR       NAP NAP NAP NAP NAP NAP
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA       NAP NAP NAP NAP NAP NAP
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA       NAP NAP NAP NAP NAP NAP
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH       NAP NAP NAP NAP NAP NAP
19.16 Property   1 Sherwin Williams - Waunakee (County), WI       NAP NAP NAP NAP NAP NAP
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN       NAP NAP NAP NAP NAP NAP
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA       NAP NAP NAP NAP NAP NAP
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT       NAP NAP NAP NAP NAP NAP
19.20 Property   1 Dollar General - Russellville (State 124), AR       NAP NAP NAP NAP NAP NAP
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA       NAP NAP NAP NAP NAP NAP
19.22 Property   1 Dollar General - Tulsa (41st), OK       NAP NAP NAP NAP NAP NAP
19.23 Property   1 Dollar General - Cordova (Dexter), TN       NAP NAP NAP NAP NAP NAP
19.24 Property   1 Dollar Tree - Apollo (North), PA       NAP NAP NAP NAP NAP NAP
19.25 Property   1 Dollar General - Toledo (McCord), OH       NAP NAP NAP NAP NAP NAP
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio       NAP NAP NAP NAP NAP NAP
20.01 Property   1 Hillcrest       NAP NAP NAP NAP NAP NAP
20.02 Property   1 Arrington       NAP NAP NAP NAP NAP NAP
20.03 Property   1 Highland II       NAP NAP NAP NAP NAP NAP
20.04 Property   1 Meridian       NAP NAP NAP NAP NAP NAP
20.05 Property   1 Bayberry       NAP NAP NAP NAP NAP NAP
20.06 Property   1 Highland I       NAP NAP NAP NAP NAP NAP
20.07 Property   1 Capstone       NAP NAP NAP NAP NAP NAP
20.08 Property   1 Forest Plaza I       NAP NAP NAP NAP NAP NAP
20.09 Property   1 Forest Plaza II       NAP NAP NAP NAP NAP NAP
20.10 Property   1 Utica       NAP NAP NAP NAP NAP NAP
20.11 Property   1 Willard       NAP NAP NAP NAP NAP NAP
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio       NAP NAP NAP NAP NAP NAP
21.01 Property   1 700 Ash Street       NAP NAP NAP NAP NAP NAP
21.02 Property   1 5200 Foundry Circle       NAP NAP NAP NAP NAP NAP
21.03 Property   1 2700 Plum Street       NAP NAP NAP NAP NAP NAP
21.04 Property   1 801 & 617 South Carpenter Avenue       NAP NAP NAP NAP NAP NAP
21.05 Property   1 N2480 County Road M       NAP NAP NAP NAP NAP NAP
21.06 Property   1 W140 N5540 Lilly Road       NAP NAP NAP NAP NAP NAP
21.07 Property   1 530 East Main Street       NAP NAP NAP NAP NAP NAP
21.08 Property   1 210 Ann Avenue       NAP NAP NAP NAP NAP NAP
22 Loan 14, 18 2 Macon and Winter Garden       NAP NAP NAP NAP NAP NAP
22.01 Property   1 Winter Garden       NAP NAP NAP NAP NAP NAP
22.02 Property   1 Macon       NAP NAP NAP NAP NAP NAP
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue       NAP NAP NAP NAP NAP NAP
24 Loan   1 45 Liberty Boulevard       NAP NAP NAP NAP NAP NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio       NAP NAP NAP NAP NAP NAP
25.01 Property   1 Nyberg Rivers       NAP NAP NAP NAP NAP NAP
25.02 Property   1 Nyberg Woods       NAP NAP NAP NAP NAP NAP
26 Loan 13 1 Pavilion at North Haven       NAP NAP NAP NAP NAP NAP
27 Loan 5,19,24,27 4 Sara Lee Portfolio       NAP NAP NAP NAP NAP NAP
27.01 Property   1 2314 Sybrandt Road       NAP NAP NAP NAP NAP NAP
27.02 Property   1 110 Sara Lee Road       NAP NAP NAP NAP NAP NAP
27.03 Property   1 1528 South Hayford Road       NAP NAP NAP NAP NAP NAP
27.04 Property   1 105 Ashland Avenue       NAP NAP NAP NAP NAP NAP
28 Loan 5,12 1 Charcuterie Artisans SLB       NAP NAP NAP NAP NAP NAP
29 Loan 13 1 ABB Office       NAP NAP NAP NAP NAP NAP

 

A-1-50 

 

 

BMARK 2022-B32: 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 ($)
                31          
30 Loan   1 Value Store It Miami - 7th Ave       NAP NAP NAP NAP NAP NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon       12/31/2041 174.59 130.94 75.0% 126.23 77.01
32 Loan 13 1 Ocotillo Plaza       NAP NAP NAP NAP NAP NAP
33 Loan 13 5 CityLine Susquehanna Storage Portfolio       NAP NAP NAP NAP NAP NAP
33.01 Property   1 Ideal Storage  - Lori Lane       NAP NAP NAP NAP NAP NAP
33.02 Property   1 Ideal Storage - Lewisburg       NAP NAP NAP NAP NAP NAP
33.03 Property   1 Ideal Storage - Sunbury       NAP NAP NAP NAP NAP NAP
33.04 Property   1 Ideal Storage  - Old Trail       NAP NAP NAP NAP NAP NAP
33.05 Property   1 Ideal Storage - Pottsville       NAP NAP NAP NAP NAP NAP
34 Loan 21 1 Raleigh GSA       NAP NAP NAP NAP NAP NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio       NAP NAP NAP NAP NAP NAP
35.01 Property   1 Sinking Spring       NAP NAP NAP NAP NAP NAP
35.02 Property   1 St. Clair       NAP NAP NAP NAP NAP NAP
36 Loan   2 Urban Light Industrial Portfolio       NAP NAP NAP NAP NAP NAP
36.01 Property   1 Cedar Business Center       NAP NAP NAP NAP NAP NAP
36.02 Property   1 Victoria Pond Center       NAP NAP NAP NAP NAP NAP
37 Loan 24 1 AT&T Chicago       NAP NAP NAP NAP NAP NAP
38 Loan 10,13 1 Brickstone Villas       NAP NAP NAP NAP NAP NAP
39 Loan   1 Bankwell HQ       NAP NAP NAP NAP NAP NAP
40 Loan 13 1 Metro Place       NAP NAP NAP NAP NAP NAP
41 Loan 13, 15 2 8 E 18th & 310 5th       NAP NAP NAP NAP NAP NAP
41.01 Property   1 8 East 18th St       NAP NAP NAP NAP NAP NAP
41.02 Property   1 310 5th Ave       NAP NAP NAP NAP NAP NAP
42 Loan 24 1 WoodSpring McDonough       5/15/2040 58.49 56.26 96.2% 58.49 56.26
43 Loan   1 Lakeville Townhomes       NAP NAP NAP NAP NAP NAP
44 Loan 13,15 1 2374-2386 Grand Concourse       NAP NAP NAP NAP NAP NAP
45 Loan 12,19,27 2 ASM Portfolio       NAP NAP NAP NAP NAP NAP
45.01 Property   1 5701 Dickman Rd       NAP NAP NAP NAP NAP NAP
45.02 Property   1 229 W. Creek Rd       NAP NAP NAP NAP NAP NAP
46 Loan   1 2121 & 2211 Imperial Avenue       NAP NAP NAP NAP NAP NAP
47 Loan 15 1 192 Stuyvesant Ave       NAP NAP NAP NAP NAP NAP

 

A-1-51 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                       
1 Loan 5,14,15,18,20,21,22,24 1 Old Chicago Post Office NAP NAP NAP NAP NAP NAP NAP
2 Loan 1,2,3,5,14,20,21,22 14 Bedrock Portfolio NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 First National Building NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 The Qube NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Chrysler House NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 1001 Woodward NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 One Woodward NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 1505 & 1515 Woodward NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 The Assembly NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 Vinton NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP
2.14 Property   1 Lane Bryant Building NAP NAP NAP NAP NAP NAP NAP
3 Loan 2,18,21,26 13 Rosewood National Storage 13 NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Tallahassee NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Fort Worth NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Kemah NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 North Charleston NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Groton NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Albuquerque NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Augusta NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Grandview NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Louisville NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 Houston NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 Greenwood NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 Miami NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 Kent NAP NAP NAP NAP NAP NAP NAP
4 Loan 1,4,5,14,18,20,28 1 CX - 350 & 450 Water Street NAP NAP NAP NAP NAP NAP NAP
5 Loan 4,5,12,19,20 1 One Wilshire NAP NAP NAP NAP NAP NAP NAP
6 Loan 22,24,27 40 SVEA New Mexico Portfolio NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 39 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 1711 Randolph Road Southeast NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 445 Camino Del Rey Southwest NAP NAP NAP NAP NAP NAP NAP
6.04 Property   1 1920 Fifth Street NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 3280 Bridge Boulevard Southwest NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 37 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP
6.07 Property   1 4363 Jager Drive Northeast NAP NAP NAP NAP NAP NAP NAP
6.08 Property   1 655 Utah Avenue NAP NAP NAP NAP NAP NAP NAP
6.09 Property   1 2536 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP
6.10 Property   1 653 Utah Avenue NAP NAP NAP NAP NAP NAP NAP
6.11 Property   1 4359 Jager Drive Northeast NAP NAP NAP NAP NAP NAP NAP
6.12 Property   1 221 Llano Estacado NAP NAP NAP NAP NAP NAP NAP
6.13 Property   1 1308 Gusdorf Road NAP NAP NAP NAP NAP NAP NAP
6.14 Property   1 2540 Camino Ortiz NAP NAP NAP NAP NAP NAP NAP
6.15 Property   1 5500 San Antonio Drive Northeast NAP NAP NAP NAP NAP NAP NAP
6.16 Property   1 2121 Summit Court NAP NAP NAP NAP NAP NAP NAP
6.17 Property   1 2732 North Wilshire Boulevard NAP NAP NAP NAP NAP NAP NAP
6.18 Property   1 41 Plaza La Prensa NAP NAP NAP NAP NAP NAP NAP
6.19 Property   1 2800 Farmington Avenue NAP NAP NAP NAP NAP NAP NAP
6.20 Property   1 1710 East Aztec Avenue NAP NAP NAP NAP NAP NAP NAP
6.21 Property   1 5200 Oakland Avenue Northeast NAP NAP NAP NAP NAP NAP NAP
6.22 Property   1 3316 North Main Street NAP NAP NAP NAP NAP NAP NAP
6.23 Property   1 2141 Summit Court NAP NAP NAP NAP NAP NAP NAP
6.24 Property   1 1014 North California Street NAP NAP NAP NAP NAP NAP NAP
6.25 Property   1 912 Railroad Avenue NAP NAP NAP NAP NAP NAP NAP
6.26 Property   1 1922 Fifth Street NAP NAP NAP NAP NAP NAP NAP
6.27 Property   1 1017 East Roosevelt Avenue NAP NAP NAP NAP NAP NAP NAP
6.28 Property   1 145 Roy Road NAP NAP NAP NAP NAP NAP NAP
6.29 Property   1 1800 East 30th Street NAP NAP NAP NAP NAP NAP NAP
6.30 Property   1 5205 Quail Road Northwest NAP NAP NAP NAP NAP NAP NAP
6.31 Property   1 501 East Bender Boulevard NAP NAP NAP NAP NAP NAP NAP
6.32 Property   1 1233 Whittier Street NAP NAP NAP NAP NAP NAP NAP
6.33 Property   1 2520 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP
6.34 Property   1 26387 US Highway 70 NAP NAP NAP NAP NAP NAP NAP
6.35 Property   1 475 Courthouse Road Southeast NAP NAP NAP NAP NAP NAP NAP
6.36 Property   1 7905 Marble Avenue Northeast NAP NAP NAP NAP NAP NAP NAP
6.37 Property   1 2215 West Main Street NAP NAP NAP NAP NAP NAP NAP
6.38 Property   1 2522 Ridge Runner Road NAP NAP NAP NAP NAP NAP NAP
6.39 Property   1 1710 Rio Bravo Boulevard Southwest NAP NAP NAP NAP NAP NAP NAP
6.40 Property   1 312 East Nizhoni Boulevard NAP NAP NAP NAP NAP NAP NAP
7 Loan 5,12,13,31 1 JW Marriott Desert Springs 36.8% 250.16 48.91 19.6% 225.66 132.61 58.8%
8 Loan 3,5,12,13,15,18,22,27 1 Woodmore Towne Centre NAP NAP NAP NAP NAP NAP NAP
9 Loan 19,21 2 Dealertrack and Divvy NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Dealertrack NAP NAP NAP NAP NAP NAP NAP

 

A-1-52 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                       
9.02 Property   1 Divvy NAP NAP NAP NAP NAP NAP NAP
10 Loan 1,5,12,13,14,19,21 1 The Summit NAP NAP NAP NAP NAP NAP NAP
11 Loan 1,5,12,19,21 6 Moonwater Office Portfolio NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 6543 Las Vegas Boulevard South NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 6226 West Sahara Avenue NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 10190 Covington Cross Drive NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 1450 Center Crossing Road NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 6551 Las Vegas Boulevard South NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 9901-9921 Covington Cross Drive NAP NAP NAP NAP NAP NAP NAP
12 Loan 4,5,12,23 1 Novo Nordisk HQ NAP NAP NAP NAP NAP NAP NAP
13 Loan 5,12,13,21 1 The Kirby Collection NAP NAP NAP NAP NAP NAP NAP
14 Loan 13 1 Leesburg Plaza NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 ADS Corporate Headquarters NAP NAP NAP NAP NAP NAP NAP
16 Loan 15 1 Benefitfocus HQ NAP NAP NAP NAP NAP NAP NAP
17 Loan 5,13 1 425 Eye Street NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 The Onyx NAP NAP NAP NAP NAP NAP NAP
19 Loan 5,12,21 25 ExchangeRight Net Leased Portfolio #53 NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Sherwin Williams Distribution Center - Effingham (Wabash), IL NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 Schnucks Markets - Farmington (Valley Creek), MO NAP NAP NAP NAP NAP NAP NAP
19.03 Property   1 Kroger- Clarkston, MI NAP NAP NAP NAP NAP NAP NAP
19.04 Property   1 Walgreens - Lincolnton (Main), NC NAP NAP NAP NAP NAP NAP NAP
19.05 Property   1 WellMed - Corpus Christi (Saratoga), TX NAP NAP NAP NAP NAP NAP NAP
19.06 Property   1 Walgreens - Greenville (North), SC NAP NAP NAP NAP NAP NAP NAP
19.07 Property   1 Walgreens - Orland Park (143rd), IL NAP NAP NAP NAP NAP NAP NAP
19.08 Property   1 CVS Pharmacy - Tulsa (Harvard), OK NAP NAP NAP NAP NAP NAP NAP
19.09 Property   1 Walgreens - Mattydale (Brewerton), NY NAP NAP NAP NAP NAP NAP NAP
19.10 Property   1 Walgreens- Shawnee, KS NAP NAP NAP NAP NAP NAP NAP
19.11 Property   1 Walgreens - Watervliet (2nd), NY NAP NAP NAP NAP NAP NAP NAP
19.12 Property   1 Walgreens - El Dorado, AR NAP NAP NAP NAP NAP NAP NAP
19.13 Property   1 Dollar Tree - Powder Springs (Macland), GA NAP NAP NAP NAP NAP NAP NAP
19.14 Property   1 Dollar General - St. Amant (Highway 22), LA NAP NAP NAP NAP NAP NAP NAP
19.15 Property   1 Dollar Tree- Batavia (Bauer), OH NAP NAP NAP NAP NAP NAP NAP
19.16 Property   1 Sherwin Williams - Waunakee (County), WI NAP NAP NAP NAP NAP NAP NAP
19.17 Property   1 Family Dollar - South Bend (Lincoln), IN NAP NAP NAP NAP NAP NAP NAP
19.18 Property   1 Dollar General - Zachary (Hwy 964), LA NAP NAP NAP NAP NAP NAP NAP
19.19 Property   1 Webster Bank - Vernon Rockville(Talcottville), CT NAP NAP NAP NAP NAP NAP NAP
19.20 Property   1 Dollar General - Russellville (State 124), AR NAP NAP NAP NAP NAP NAP NAP
19.21 Property   1 Dollar General - Uniontown (Connellsville), PA NAP NAP NAP NAP NAP NAP NAP
19.22 Property   1 Dollar General - Tulsa (41st), OK NAP NAP NAP NAP NAP NAP NAP
19.23 Property   1 Dollar General - Cordova (Dexter), TN NAP NAP NAP NAP NAP NAP NAP
19.24 Property   1 Dollar Tree - Apollo (North), PA NAP NAP NAP NAP NAP NAP NAP
19.25 Property   1 Dollar General - Toledo (McCord), OH NAP NAP NAP NAP NAP NAP NAP
20 Loan 5,12,21,27 11 Glen Forest Office Portfolio NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 Hillcrest NAP NAP NAP NAP NAP NAP NAP
20.02 Property   1 Arrington NAP NAP NAP NAP NAP NAP NAP
20.03 Property   1 Highland II NAP NAP NAP NAP NAP NAP NAP
20.04 Property   1 Meridian NAP NAP NAP NAP NAP NAP NAP
20.05 Property   1 Bayberry NAP NAP NAP NAP NAP NAP NAP
20.06 Property   1 Highland I NAP NAP NAP NAP NAP NAP NAP
20.07 Property   1 Capstone NAP NAP NAP NAP NAP NAP NAP
20.08 Property   1 Forest Plaza I NAP NAP NAP NAP NAP NAP NAP
20.09 Property   1 Forest Plaza II NAP NAP NAP NAP NAP NAP NAP
20.10 Property   1 Utica NAP NAP NAP NAP NAP NAP NAP
20.11 Property   1 Willard NAP NAP NAP NAP NAP NAP NAP
21 Loan 5,12,25,27 8 Grede Casting Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP
21.01 Property   1 700 Ash Street NAP NAP NAP NAP NAP NAP NAP
21.02 Property   1 5200 Foundry Circle NAP NAP NAP NAP NAP NAP NAP
21.03 Property   1 2700 Plum Street NAP NAP NAP NAP NAP NAP NAP
21.04 Property   1 801 & 617 South Carpenter Avenue NAP NAP NAP NAP NAP NAP NAP
21.05 Property   1 N2480 County Road M NAP NAP NAP NAP NAP NAP NAP
21.06 Property   1 W140 N5540 Lilly Road NAP NAP NAP NAP NAP NAP NAP
21.07 Property   1 530 East Main Street NAP NAP NAP NAP NAP NAP NAP
21.08 Property   1 210 Ann Avenue NAP NAP NAP NAP NAP NAP NAP
22 Loan 14, 18 2 Macon and Winter Garden NAP NAP NAP NAP NAP NAP NAP
22.01 Property   1 Winter Garden NAP NAP NAP NAP NAP NAP NAP
22.02 Property   1 Macon NAP NAP NAP NAP NAP NAP NAP
23 Loan 1,5,10,12,14,19,20,21,22,23,24 1 601 Lexington Avenue NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 45 Liberty Boulevard NAP NAP NAP NAP NAP NAP NAP
25 Loan 5,12,13,14,28 2 Nyberg Portfolio NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 Nyberg Rivers NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 Nyberg Woods NAP NAP NAP NAP NAP NAP NAP
26 Loan 13 1 Pavilion at North Haven NAP NAP NAP NAP NAP NAP NAP
27 Loan 5,19,24,27 4 Sara Lee Portfolio NAP NAP NAP NAP NAP NAP NAP
27.01 Property   1 2314 Sybrandt Road NAP NAP NAP NAP NAP NAP NAP
27.02 Property   1 110 Sara Lee Road NAP NAP NAP NAP NAP NAP NAP
27.03 Property   1 1528 South Hayford Road NAP NAP NAP NAP NAP NAP NAP
27.04 Property   1 105 Ashland Avenue NAP NAP NAP NAP NAP NAP NAP
28 Loan 5,12 1 Charcuterie Artisans SLB NAP NAP NAP NAP NAP NAP NAP
29 Loan 13 1 ABB Office NAP NAP NAP NAP NAP NAP NAP

 

A-1-53 

 

 

BMARK 2022-B32: Annex A-1 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                       
30 Loan   1 Value Store It Miami - 7th Ave NAP NAP NAP NAP NAP NAP NAP
31 Loan 13 1 Courtyard Alpharetta/Avalon 61.0% 122.97 52.38 42.6% 174.71 115.52 66.1%
32 Loan 13 1 Ocotillo Plaza NAP NAP NAP NAP NAP NAP NAP
33 Loan 13 5 CityLine Susquehanna Storage Portfolio NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 Ideal Storage  - Lori Lane NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 Ideal Storage - Lewisburg NAP NAP NAP NAP NAP NAP NAP
33.03 Property   1 Ideal Storage - Sunbury NAP NAP NAP NAP NAP NAP NAP
33.04 Property   1 Ideal Storage  - Old Trail NAP NAP NAP NAP NAP NAP NAP
33.05 Property   1 Ideal Storage - Pottsville NAP NAP NAP NAP NAP NAP NAP
34 Loan 21 1 Raleigh GSA NAP NAP NAP NAP NAP NAP NAP
35 Loan 13 2 CityLine Central PA Storage Portfolio NAP NAP NAP NAP NAP NAP NAP
35.01 Property   1 Sinking Spring NAP NAP NAP NAP NAP NAP NAP
35.02 Property   1 St. Clair NAP NAP NAP NAP NAP NAP NAP
36 Loan   2 Urban Light Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP
36.01 Property   1 Cedar Business Center NAP NAP NAP NAP NAP NAP NAP
36.02 Property   1 Victoria Pond Center NAP NAP NAP NAP NAP NAP NAP
37 Loan 24 1 AT&T Chicago NAP NAP NAP NAP NAP NAP NAP
38 Loan 10,13 1 Brickstone Villas NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Bankwell HQ NAP NAP NAP NAP NAP NAP NAP
40 Loan 13 1 Metro Place NAP NAP NAP NAP NAP NAP NAP
41 Loan 13, 15 2 8 E 18th & 310 5th NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 8 East 18th St NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 310 5th Ave NAP NAP NAP NAP NAP NAP NAP
42 Loan 24 1 WoodSpring McDonough 96.2% NAV NAV NAV NAV NAV NAV
43 Loan   1 Lakeville Townhomes NAP NAP NAP NAP NAP NAP NAP
44 Loan 13,15 1 2374-2386 Grand Concourse NAP NAP NAP NAP NAP NAP NAP
45 Loan 12,19,27 2 ASM Portfolio NAP NAP NAP NAP NAP NAP NAP
45.01 Property   1 5701 Dickman Rd NAP NAP NAP NAP NAP NAP NAP
45.02 Property   1 229 W. Creek Rd NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 2121 & 2211 Imperial Avenue NAP NAP NAP NAP NAP NAP NAP
47 Loan 15 1 192 Stuyvesant Ave NAP NAP NAP NAP NAP NAP NAP

 

A-1-54 

 

 

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

With respect to Loan No. 2, Bedrock Portfolio, the mortgage loan is part of a whole loan that was co-originated by J.P. Morgan Chase Bank, National Association and Starwood Mortgage Capital LLC.

With respect to Loan No. 4, CX - 350 & 450 Water Street, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, JPMorgan Chase Bank, National Association, Bank of America, N.A and 3650 Cal Bridge Lending, LLC

With respect to Loan No. 10, The Summit, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Barclays Capital Real Estate Inc.

With respect to Loan No. 11, Moonwater Office Portfolio, the mortgage loan was co-originated by Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc.

With respect to Loan No. 23, 601 Lexington Avenue, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, Morgan Stanley Bank, National Association, Wells Fargo Bank, National Association and Citi Real Estate Funding Inc.
   
(2) With respect to Loan No. 2, Bedrock Portfolio, the portfolio is comprised of five Parking Garage properties (5,036 stalls) and two Mixed Use properties (53 units).

With respect to Loan No. 3, Rosewood National Storage 13, the non-storage segment’s in-place base rent per the September 2021 rent roll was $1.62 million, which accounts for 10.5% of total base rent. The non-storage segment is comprised of parking, office and warehouse space.
(3) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 2, Bedrock Portfolio, there are 7,258 parking stalls and 53 multifamily units not presented in the Number of Units.

With respect to Loan No. 2, Bedrock Portfolio, the Number of Units for each of the individual Mortgaged Properties identified as The Assembly and Vinton reflects only the multifamily portion of each Mortgaged Property. The Assembly and Vinton properties are comprised of 81,147 square feet and 5,693 square feet of retail space, respectively.

With respect to Loan No. 8, Woodmore Towne Centre, the Largest Tenant, Costco, and the Second Largest Tenant, Wegmans, each ground leases its respective parcel at the mortgaged property.
   
(4) For Mortgage Loans secured by multiple mortgaged properties, each Mortgage Loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective Mortgaged Property based on the Mortgage Loan’s documentation, or if no such allocation is provided in the Mortgage Loan documentation, the Mortgage Loan seller’s determination of the appropriate allocation.

With respect to Loan No. 4, CX - 350 & 450 Water Street, the whole loan is structured with an Anticipated Repayment Date (“ARD”) of November 6, 2031 and a final maturity date of November 6, 2036. The initial interest rate for the CX – 350 & 450 Water Street whole loan is 2.79200% per annum. After the ARD, the per annum interest rate will be equal to 2.00000% over the greater of (x) 2.79200%, and (y) (1) the swap rate defined in the loan agreement in effect on the ARD plus (2) 1.26000%. The metrics are calculated based on the ARD.

With respect to Loan No. 5, One Wilshire, the mortgage loan is structured with an anticipated repayment date (“ARD”) of January 6, 2032 and a final maturity date of January 6, 2035. After the ARD, the interest rate will be revised to 3.0% over the greater of (x) 2.77600% and (y) the term SOFR rate in effect on the ARD, pursuant to the One Wilshire Whole Loan documents.

 

A-1-55 

 

 

  With respect to Loan No. 12, Novo Nordisk HQ, the whole loan is structured with an ARD of November 6, 2026 and a final maturity date of April 6, 2031. The initial interest rate for the Novo Nordisk HQ Whole Loan is 2.83800% per annum. From and after the ARD, the per annum interest rate will be equal to the greater of (i) the initial interest rate plus 2.5000% and (ii) the swap rate in effect on the ARD plus 4.19000%. The metrics presented above are calculated based on the ARD.
   
(5) With respect to Loan Nos. 1, 2, 4, 5, 7, 8, 10, 11, 12, 13, 17, 19, 20, 21, 23, 25, 27 and 28, Old Chicago Post Office, Bedrock Portfolio, CX – 350 & 450 Water Street, One Wilshire, JW Marriott Desert Springs, Woodmore Towne Centre, The Summit, Moonwater Office Portfolio, Novo Nordisk HQ, The Kirby Collection, 425 Eye Street, ExchangeRight Net Leased Portfolio #53, Glen Forest Office Portfolio, Grede Casting Industrial Portfolio, 601 Lexington Avenue, Nyberg Portfolio, Sara Lee Portfolio and Charcuterie Artisans SLB, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.
   
(6) For each Mortgage Loan, the Net Mortgage Rate % is equal to the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
   
(7) For the Mortgage Loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, Monthly Debt Service (IO) ($) were calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. For Monthly Debt Service (P&I), Interest Only, Amortizing Balloon loans were calculated based on the amortizing loan payments as of the Cut-off Date.
   
(8) The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for the Mortgage Loans with a partial interest-only period reflect the amount payable after the expiration of the interest-only period.
   
(9) With respect to all Mortgage Loans, Annual Debt Service (P&I) ($) and Annual Debt Service (IO) ($) are calculated by multiplying the Monthly Debt Service (P&I) ($) and Monthly Debt Service (IO), respectively, ($) by 12. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(10) In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods.

With respect to Loan No. 23,  601 Lexington Avenue, monthly debt service payments are due on the 9th of each month, with both a late charge grace period and monetary default grace period of 2 business days, each of which grace period extensions are exercisable once in any twelve-month period.

With respect to Loan No. 38, Brickstone Villas, as it relates to the Grace Period - Late Fee (Days), the mortgage loan documents provide the borrower with one, five-day grace period in any 12-month period for any payments due on a payment date (other than the payment due on the Maturity Date).
   
(11) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(12)

The “L” component of the prepayment provision represents lockout payments.

 

The “D” component of the prepayment provision represents defeasance payments.

 

The “YM” component of the prepayment provision represents yield maintenance payments. 

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

 

 

In the case of certain Mortgage Loans, the loan documents permit the related borrower to prepay a portion of the Mortgage Loan in connection with partial releases of collateral, to cure a cash management period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.

 

With respect to Loan No. 5, One Wilshire, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the One Wilshire Whole Loan in full is permitted at any time after the earlier to occur of (i) December 22, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed

 

A-1-56 

 

 

  lockout period of 25 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 7, JW Marriott Desert Springs, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the JW Marriott Desert Springs Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 22, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 8, Woodmore Towne Centre, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the Woodmore Towne Centre Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 23, 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 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.
   
  With respect to Loan No. 10, The Summit, the defeasance lockout period will be at least 26 payment dates beginning with and including the first payment date in January 2022. Defeasance of The Summit Whole Loan is permitted at any time after the date that is the earlier of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. In addition, The Summit Whole Loan may be voluntarily prepaid in whole (but not in part, except to the extent permitted to cure certain trigger events described in The Summit Whole Loan documents) on the payment date in January 2024, and at any time thereafter, subject to payment of a prepayment fee equal to the greater of (a) the yield maintenance amount and (b) 1% of the principal balance that is being prepaid as of the prepayment date if such prepayment occurs prior to the payment date in August 2028. The assumed defeasance lockout period of 26 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 11, Moonwater Office Portfolio, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the Moonwater Office Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) December 30, 2024. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 12, Novo Nordisk HQ, the lockout period will be at least 27 payment dates beginning with and including the first payment date in December 2021. Defeasance of the Novo Nordisk HQ Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) November 5, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 27 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 13, The Kirby Collection, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of The Kirby Collection Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) December 23, 2025. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.
   
  With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the ExchangeRight Net Leased Portfolio #53 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) December 22, 2024. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 20, Glen Forest Office Portfolio, the lockout period will be at least 26 payment dates beginning with and including the first payment date in January 2022. Defeasance of the Glen Forest Office Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date

 

A-1-57 

 

 

  of the securitization that includes the last pari passu note to be securitized and (ii) December 1, 2025. The assumed defeasance lockout period of 26 payment dates is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 21, Grede Casting Industrial Portfolio, the lockout period will be at least 26 payment dates beginning with and including the first payment date in January 2022. Defeasance of the Grede Casting Industrial Portfolio Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) November 19, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 23, 601 Lexington Avenue, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the 601 Lexington Avenue Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.
   
  With respect to Loan No. 25, Nyberg Portfolio, although the Whole Loan is comprised of two individual properties, the Whole Loan documents do not permit any partial release of collateral, partial prepayment or partial defeasance.
 
With respect to Loan No. 28, Charcuterie Artisans SLB, the lockout period will be at least 26 payment dates beginning with and including the first payment date in January 2022. Defeasance of the Charcuterie Artisans SLB Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) November 17, 2025. The assumed defeasance lockout period of 26 payment dates is based on the expected Benchmark 2022-B32 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 45, ASM Portfolio, the loan has no lockout period. YM4(25),DorYM1(88),O(7).
   
(13) In the case of certain mortgage loans, the Underwritten Net Operating Income ($) exceeds Most Recent NOI ($) by 10%.

With respect to Loan No. 7, JW Marriott Desert Springs, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting to average occupancy levels prior to the 2019 renovation and COVID-19 pandemic at the post-renovation ADR observed between June 2021 and November 2021. The mortgaged property’s 2021 performance reflects recovery from the COVID-19 pandemic as stay-at-home orders were lifted and travel began to rebound. We cannot assure you that the JW Marriott Desert Springs Mortgaged Property will revert to pre-COVID-19 performance.

With respect to Loan No. 8, Woodmore Towne Centre, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to new leasing activity such as At Home Stores, LA Fitness, Nike, Club Pilates, Nothing Bundt Cakes, and Ledo Pizza, and the inclusion in underwritten gross revenue of annual income from the payout of a $17 million tax increment fund promissory note.

With respect to Loan No. 10, The Summit, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the inclusion of the Amazon.com Services, Inc. lease ($13,232,419 underwritten base rent; September 2021 lease commencement date), as well as an increase in parking garage income per the borrower sponsor’s budget ($2,979,702) and the straight-line rent for investment grade tenants ($1,614,740).

With respect to Loan No. 13, The Kirby Collection, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by potential income from vacant space and recent leasing activity.

With respect to Loan No. 14, Leesburg Plaza, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by contractual rent steps and potential income from vacant space.

 

A-1-58 

 

 

  With respect to Loan No. 17, 425 Eye Street, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the increase in rental rates from the lease renewals of both GSA - Dept. of Veterans Affairs and GSA - MedPAC, which combine for a total of approximately 68.2% of the net rentable area at the mortgaged property.

With respect to Loan No. 25, Nyberg Portfolio, the increase from Most Recent NOI to Underwritten Net Operating Income is primarily attributable to, among other factors, new leasing and expiration of free rent periods for certain tenants.
   
  With respect to Loan No. 26, Pavilion at North Haven, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by contractual rent steps and potential income from vacant space.

With respect to Loan No. 29, ABB Office, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting ABB Inc.’s first rent step and the inclusion of the straight-line average of contractual rent step increments over the remainder of the investment-grade tenant’s lease term.

With respect to Loan No. 31, Courtyard Alpharetta/Avalon, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by among other factors, prior COVID-19 related disruptions.

With respect to Loan No. 32, Ocotillo Plaza, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recent leasing and potential income from vacant space.

With respect to Loan No. 33, CityLine Susquehanna Storage Portfolio, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by potential income from vacant space.

With respect to Loan No. 35, CityLine Central PA Storage Portfolio, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by potential income from vacant space.

With respect to Loan No. 38, Brickstone Villas, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the increase in occupancy. The seller took units offline for renovation which caused occupancy to decline. As of November 2020 (the start of the most recent trailing 12-month reporting period), occupancy was 75.8% and has seen a positive upward trend since then. For the trailing 12-month period ending October 2021, occupancy averaged 86.4% and is 91.9% as of the November 16, 2021 rent roll.

With respect to Loan No. 40, Metro Place, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to Covetrus Inc. (68.0% of NRA; 83.1% of underwritten base rent) resuming its base rent payments. In conjunction with an early extension, Covetrus Inc. received six months of free rent from December 2020 to May 2021. Covetrus Inc. pays approximately $108,865 per month, and the Most Recent NOI ($) does not account for six months of Covetrus Inc. rent.
   
  With respect to Loan No. 41, 8 E 18th & 310 5th, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recent leasing.

With respect to Loan No. 44, 2374-2386 Grand Concourse, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by reimbursements for tenants’ respective share of taxes and insurance.
   
(14) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. Underwritten EGI ($), Underwritten Net Operating Income ($), and Underwritten Net Cash Flow ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the Mortgage Loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information.

 

A-1-59 

 

 

  With respect to Loan No. 1, Old Chicago Post Office, (a) the Largest Tenant, Uber, benefits from rent abatements (i) with respect to the Phase I portion of its premises, for June 2022, and for June 2023; (ii) with respect to the Phase II portion of its premises, for August 2022, and for August 2023; and (iii) with respect to the Phase III portion of its premises, for June 2022, and for June 2023; (b) the Second Largest Tenant, Walgreens, benefits from rent abatements with respect to the retail portion of its premises through March 2023; (c) the Third Largest Tenant, PepsiCo, benefits from rent abatements for January 2023, January 2024, January 2025, January 2026, February 2026, January 2027, February 2027, January 2028; and (d) the Fifth Largest Tenant, Cisco, benefits from rent abatements (i) with respect to the Phase I portion of its premises, for each August and September of the calendar years 2022, 2023, and 2024; (ii) with respect to the Phase II portion of its premises, February 2022, March 2022, February 2023, and March 2023; and (iii) with respect to the Phase III portion of its premises, for February 2022, March 2022, February 2023, and March 2023. See “Description of the Mortgage Pool – Tenant Issues – Other” for additional information.

With respect to Loan No. 1, Old Chicago Post Office, the eighth largest tenant, Vizient, has executed a lease but has not yet taken occupancy for the entirety of their space. Following buildout of its space, Vizient is expected to take occupancy in May 2023.

With respect to Loan No. 2, Bedrock Portfolio, the parking utilization (%) for all Parking Garage properties has averaged over 100% since the first quarter of 2019. This data is not reflected in the tape.

With respect to Loan No. 4, CX – 350 & 450 Water Street, the Sole Tenant, Aventis Inc. is currently not in occupancy, pending the substantial completion of the buildout of its spaces at the CX- 350 & 450 Water Street Property. The CX – 350 & 450 Water Street Property is currently undergoing a buildout with expected completion dates of the second quarter of 2022 for the 350 Water Street building and was reached on December 16, 2021 for the 450 Water Street building. The lease at 350 Water Street commenced on July 1, 2021 and the lease at 450 Water Street commenced on November 10, 2021.

With respect to Loan No. 10, The Summit, the Fourth Largest Tenant, First Republic Bank, currently occupies 20,680 square feet of space in Summit 2 and has exercised several rights of first offer which will bring its total footprint at The Summit Mortgaged Property to 73,910 square feet with all leases expiring January 31, 2032. All free rent and gap rent has been reserved by the borrowers.
   
  With respect to Loan No. 22, Macon and Winter Garden, during the Loan Term the Sole Tenant at the Winter Garden Individual Mortgaged Property, PureCycle, is eligible for a rent abatement of $52,137 each month for the period beginning in February 2022 through August 2022, equaling a total amount of $364,962. At origination, the borrower deposited $364,942 into the Upfront Other Reserve ($).

With respect to Loan No. 23, 601 Lexington Avenue, the Largest Tenant, Kirkland & Ellis (36.8% of NRA), has $4,062,504 of outstanding free rent. Boston Properties Limited Partnership, a Delaware limited partnership (“BPLP”), an affiliate of the borrower sponsor, provided a payment guaranty for the outstanding free rent at closing. The Third Largest Tenant, NYU (11.7% of NRA), is not yet in occupancy of its space, and is anticipated to take occupancy in early 2022. In addition, Citadel, the Fourth Largest Tenant (8.6% of NRA), has provided notice it intends to vacate its space at its lease expiration in August 2022.

With respect to Loan No. 25, Nyberg Portfolio, (a) the Second Largest Tenant, Best Buy, had its rent payment obligations for April 2020 through May 2020 deferred and is currently repaying all deferred obligations through December 31, 2021; and (b) the Third Largest Tenant, LA Fitness, was not current on its rent payment obligations for the months of April 2020, May 2020, June 2020, December 2020, January 2021 and February 2021. The tenant has been current on its rent payment since March 2021 and is negotiating with the landlord to finalize a rent payback schedule.
   
(15) With respect to all hotel properties, [except for the Morgage Loans(s) listed below,] the Underwritten Net Operating Income ($) is shown after taking a deduction for an FF&E reserve, and as such, the Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) for these properties are the same.

With respect to Loan No. 1, Old Chicago Post Office, the borrower has applied for a reduction in the assessed value of the portion of the Mortgaged Property, including the underlying land, under the Cook County Class L real estate tax incentive program (the “Class L Reduction”), which encourages the preservation and rehabilitation of landmark commercial, industrial and income-producing not-for-profit buildings. If the Class L Reduction is approved, the value of the applicable portion of the Mortgaged Property will be assessed for real estate taxes at reduced assessment levels for a 12-year period: 10% of full market value for the first 10 years, 15% in year 11, 20% in year 12 and back to the regular assessment level in year 13, which is currently 25% of full market value. The Mortgage Loan was underwritten based on the assumption that the borrower has

 

A-1-60 

 

 

  received the approval of the Class L Reduction and the borrower will receive the projected amount of tax savings estimated by the borrower sponsors. See “Description of the Mortgage Pool – Real Estate and Other Tax Considerations” for additional information.

With respect to Loan No. 1, Old Chicago Post Office, the borrower is a party to a certain set of reconstruction, development, easement, and escrow agreements among the borrower, the City of Chicago, and a title company (collectively, the “TIF Agreements”) in connection with a structure designated as the “Canal Street Plaza” owned by the City of Chicago. The City of Chicago adopted an ordinance authorizing the borrower to renovate the Canal Street Plaza, and entered into the TIF Agreements, pursuant to which the City of Chicago agreed to reimburse the borrower up to a maximum amount equal to $18,000,000 of the costs of such renovation and improvements to be paid from a special tax allocation fund funded by ad valorem taxes established to pay redevelopment project costs.

With respect to Loan No. 8, Woodmore Towne Centre, the mortgaged property benefits from a tax increment fund note made by Prince George’s County in 2012 to the developer of the mortgaged property (which promissory note was assigned to the borrowers) to incentivize the developer to further build infrastructure and improve the community where the mortgaged property is located, which was established by the county in 2009. The promissory note has an interest rate of 7% and is funded by the incremental taxes paid on all tax parcels on the real property in the district. The county’s obligation will continue until the earlier of the maximum total payout of $27.5 million or January 1, 2037, at which point any outstanding balances will not be repaid. As long as the county taxes continue to be paid on the property, the maximum payout is expected to be reachable by 2029.
   
  With respect to Loan No. 16 Benefitfocus HQ, the Mortgaged Property is subject to a “fee-in-lieu-of-taxes” (“FILOT”) agreement. The agreement, dated August 25, 2014, has a 30-year term and provides for is a reduced tax obligation based on the total amount invested in the Mortgaged Property. The tax payments are based on 6.0% of the assessed value of the Mortgaged Property and a millage rate equal to 319.2 mills. The underwritten tax expense is reflective of the actual fee-in-lieu tax bill due January 15, 2022.

With respect to Loan No. 41 8 E 18th & 310 5th, three of the five residential units at the 310 5th Ave Mortgaged Property are rent stabilized.

With respect to Loan No. 44 2374-2386 Grand Concourse, the Mortgaged Property is subject to a 30-year Industrial & Commercial Incentive Program (the “ICIP”) tax abatement that commenced in the fiscal year 1999/2000 tax year is currently in year 23. The ICIP abatement will expire in the 2023/24 tax year. Taxes are payable on the subject land and existing improvements based on current assessments; however, the improvements are exempt from real estate taxes for 16 years. Taxes on the improvements are then phased in at 10% increments from year 17 through year 25 when the exemption ends. Taxes were underwritten to the appraisal’s conclusion of $199,799, which is based on the 23rd ICIP period in the 2021/22 tax year.

With respect to Loan No. 47 192 Stuyvesant Ave, eight of the eight residential units at the Mortgaged Property are rent stabilized.

With respect to Loan No. 47 192 Stuyvesant Ave, the Mortgaged Property is subject to a 15-year 421-a tax abatement with 9 years remaining. Taxes were underwritten to the estimated 10-year average expense of $1,257 per unit.
   
(16) Except for the Mortgage Loan listed below, the Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for all partial interest-only Mortgage Loans were calculated based on the first principal and interest payment after the Note Date during the term of the Mortgage Loan.
   
(17) The Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
   
(18) With respect to all Mortgage Loans, with the exceptions of the Mortgage Loans listed below, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the “as-is” Appraisal Value ($) even though, for certain Mortgage Loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 1, Old Chicago Post Office, Appraised Value ($) represents the “Hypothetical Market Value Assuming Reserves” appraised value, which assumes that an upfront escrow is established for all remaining costs to complete, gap rent, outstanding leasing costs and outstanding rent abatements. The Appraised Value assumed the Class L tax designation was acquired. At loan origination, the borrowers

 

A-1-61 

 

 

  reserved $59,453,368 for outstanding gap rent and free rent and approximately $50,942,055 for all outstanding tenant improvements and leasing commissions. Based on the “as-is” appraised value as of May 7, 2021 equal to $1,019,500,000, the Cut-off Date LTV and Maturity Date LTV are 50.3%.

With respect to Loan No. 3, Rosewood National Storage 13, the Appraised Value ($) of $181,940,000 represents the “As Portfolio”, which attributes a premium of $3,190,000 to the aggregate value of the related Mortgaged Properties as a whole and assumes the mortgaged properties are sold together. Based on the sum of the individual appraised values of the Mortgaged Properties, the Appraised Value would be $178,750,000, which results in a Cut-off Date LTV Ratio (%) of 60.7% and a LTV Ratio at Maturity (%) of 60.7%.

With respect to Loan No. 4, CX – 350 & 450 Water Street, the Appraised Value ($) is the “Prospective Market Value Upon Completion & Stabilization” appraised value of $1,954,000,000 as of April 1, 2023 which assumes that the outstanding capital expenditure of approximately $56 million for the 350 Water Street building and $80 million for the 450 Water Street building are fully funded and reserved by the lender, and that these reserved funds would pass with title to any purchaser of the Mortgaged Property. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) calculated based on the “as-is” appraised value of $1,778,000,000, as of September 8, 2021, are both 45.8%.

With respect to Loan No. 8, Woodmore Towne Centre, the Appraised Value ($) represents the “Value Subject To Extraordinary Assumption” value of $197,000,000 as of November 22, 2021, which includes an extraordinary assumption assuming the total lease expense costs are assumed to be credited to the potential buyer of the Woodmore Towne Centre Mortgaged Property. The “as-is” value is $192,000,000 as of November 22, 2021, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) of 61.0%.

With respect to Loan No. 22, Macon and Winter Garden, the Appraised Value ($) of the Macon Mortgaged Property represents the “As Is Market Value With Ground Lease” of $21,380,000 for the property, effective as of November 15, 2021, which assumes the borrower entered into a ground lease. At loan origination, the borrower did enter into a ground lease as the ground landlord with an affiliate as the ground tenant. The “as-is” appraised value for the mortgaged property is $21,380,000, which results in a Cut-off Date LTV Ratio % of 63.5% and a LTV Ratio at Maturity % of 63.5%.
   
  With respect to Loan No. 22, Macon and Winter Garden, the Appraised Value ($) of the Winter Garden Mortgaged Property represents the “Hypothetical Leased Fee Market Value As-Is - As-If Escrows Funded” of $24,000,000 for the property, effective as of November 11, 2021, which assumes the borrower entered into a ground lease. At loan origination, the borrower did enter into a ground lease as the ground lessor with an affiliate as the ground lessee. The “as-is” appraised value for the mortgaged property is $23,500,000, which results in a Cut-off Date LTV Ratio % of 63.5% and a LTV Ratio at Maturity % of 63.5%.
   
(19) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 5, One Wilshire, the Largest Tenant, CoreSite, subleases 10,848 square feet expiring on July 31, 2029 ($105.88 per square foot) from GI TC One Wilshire Services, which brings its total footprint at the mortgaged property to 187,533 square feet.

With respect to Loan No. 9, Dealertrack and Divvy, the Largest Tenant at the Divvy property, DivvyPay, Inc., subleases 26,668 SF of its 155,107 SF.

With respect to Loan No. 10, The Summit, the Third Largest Tenant, WeWork, subleases 100% of its space via an enterprise lease to Amazon, which brings its total footprint at the mortgaged property to 507,279 square feet. Amazon has been the sole subtenant at the WeWork space and such space was built to Amazon’s specifications.

With respect to loan No. 11, Moonwater Office Portfolio, the Largest Tenant at the 6543 Las Vegas Boulevard South property, WeWork subleases 50% of its space (51,138 SF of its 102,276 SF) to DraftKings.

With respect to Loan No. 23, 601 Lexington Avenue, the Second Largest Tenant, Citibank, is currently subleasing Suites 1900 and 2100 totaling 59,978 square feet (3.6% of NRA). The Fifth Largest Tenant, Freshfields, is currently subleasing Suite 5510 totaling 15,932 square feet (1.0% of NRA). As of the origination date, Freshfields was also publicly marketing the remainder of its leased space for sublet.

 

A-1-62 

 

 

  With respect to Loan No. 27, Sara Lee Portfolio, provided no event of default has occurred and is continuing under the lease, the sole tenant, Sara Lee, will have the right, without the landlord’s consent, one or more times during the term to (i) sublease any or all of the property to an affiliate or (ii) sublease up to 25% of the rentable square footage of the properties, collectively as a portfolio (each such sublease, a “Permitted Sublease”), provided that any such Permitted Sublease has a term which does not extend past the term (as the same may have been extended) or earlier termination of the lease and the terms and provisions of the Permitted Sublease will be expressly subject and subordinate in all respects to the terms and provisions of the lease and to and to the mortgage. The tenant will remain liable for its obligations under the lease notwithstanding any sublease.

With respect to Loan No. 45, ASM Portfolio, the Largest Tenant at the 5701 Dickman Rd property, ASM Holdco, subleases approximately 14,238 SF of its 126,684 SF.
   
(20) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

With respect to Loan. 1, Old Chicago Post Office, the Second Largest Tenant, Walgreens, leases 208,557 square feet of office space ($29.88 per square foot) that expires on November 30, 2032, and 11,141 square feet of retail space ($30.75 per square foot) that expires on March 31, 2034.

With respect to Loan. 2, Bedrock Portfolio, the Largest Tenant, Quicken Loans Inc., leases 407,050 square feet of space that expire on July 31, 2028; 183,664 square feet of space that expire on August 31, 2023; 156,020 square feet of space that expire on March 31, 2032; 122,475 square feet of space that expire on April 30, 2024; and 21,124 square feet of space that expire on January 31, 2030.

With respect to Loan No. 4, CX – 350 & 450 Water Street, the Sole Tenant, Aventis Inc., has two leases expiring in June 2036 and November 2036, respectively.

With respect to Loan No. 5, One Wilshire, the Third Largest Tenant, Verizon Global Networks (inclusive of affiliated tenant leases), leases (i) 24,283 square feet expiring July 31, 2029, (ii) 18,835 square feet expiring December 14, 2026, (iii) 7,905 square feet expiring December 14, 2023, (iv) 4,698 square feet expiring August 21, 2030, (v) 3,907 square feet expiring July 15, 2025, (vi) 2,253 square feet expiring April 30, 2025 and (vii) antenna space expiring July 31, 2022.

With respect to Loan No. 23, 601 Lexington Avenue, the Second Largest Tenant, Citibank leases on Floors 18 and 20 (59,978 square feet) expire in December 2022. Floors 19 and 21 (59,978 square feet) expire in August 2023. Floor 23 (29,989 square feet) expires in April 2027. Floors 24 and 25 (59,978 square feet) expire in April 2032.
   
(21) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases.

With respect to Loan No. 1, Old Chicago Post Office, (a) the Largest Tenant, Uber, has a one-time right to surrender not less than 35,000 square feet nor more than 45,000 square feet, on one full floor in the north building or on the southernmost end of the portion of the premises on any floor in the south building, effective as of December 31, 2025, with prior written notice by no later than September 30, 2024, and payment of a contraction fee equal to the sum of (i) unamortized portion of leasing costs provided by landlord for each portion of contracted space with such costs amortized with 8% interest per annum over the initial term plus (ii) three months of the recurring rent for contracted space as of the contraction date; (b) the Second Largest Tenant, Walgreens, has a one-time right to surrender 38,000 to 42,000 square feet on either the fourth floor east portion or fifth floor east portion of its premises, effective as of November 30, 2027, with at least 12 months’ prior written notice and a contraction fee equal to the sum of (i) the contraction share of the landlord’s unamortized costs utilizing a 7.5% interest rate per annum plus (ii) three months of the recurring rent for the contraction portion; (c) the Third Largest Tenant, PepsiCo, has the right to reduce the square footage of its premises by 22,367 square feet located in the east building from its premise, effective December 31, 2025, with at least 12 months’ prior notice and the payment of a contraction fee equal to the sum of (i) two months recurring rent payable for contraction premises and (ii) the unamortized portion of rent with interest of 8% per annum over the term; (d) the Fourth Largest Tenant, CBOE, has a one-time right to terminate its lease, effective as of August 31, 2032, with at least 18 months’ prior notice and the payment of a termination fee equal to the sum of (i) six times the monthly recurring rent payable for the month in which early termination date occurs and (ii) the unamortized portion of the leasing costs at an 8% interest rate; and (e) the Fifth

 

A-1-63 

 

 

  Largest Tenant, Cisco Systems, Inc., has the right to terminate its lease, effective as of January 31, 2028, with at least 12 months’ prior written notice the payment of a termination fee equal to the sum of (i) four times the monthly recurring rent payable for the month in which early termination date occurs, and (ii) unamortized portion of leasing costs for each premises.

With respect to Loan No. 2, Bedrock Portfolio, the Fifth Largest Tenant, Coyote Logistics, has a one-time right to terminate its lease, effective as of the last day of the 70th full calendar month of its lease term, with at least nine months’ prior written notice and the payment of a termination fee in an amount equal to the sum of (i) the then unamortized brokerage commissions, tenant improvement allowance, the abatement of base rental and attorneys’ fees incurred by landlord in negotiating the lease, amortized on a straight-line basis over the initial term of the lease with interest on the unamortized balance at a rate of 6% per annum, plus (ii) an amount equal to three full calendar months’ rent at the then existing rates.
   
  With respect to Loan No. 3, CX-350 & 450 Water Street, the sole tenant, Aventis Inc., has the right to terminate each of its leases, with a termination fee, effective as of the end of the respective 14th lease year. If Aventis Inc. chooses to exercise the early termination right, it must deliver to the landlord between 24 and 36 months prior to the early termination date (a) notice that the early termination right has been exercised and (b) the early termination payment. The early termination payment equals the sum of (i) the 12 monthly installments of base rent that would have been due for the 12-month period immediately following the early termination date in the absence of such termination and (ii) the stipulated operating expenses/tax component per the lease. The rent commencement date of the lease at 350 Water Street was July 1, 2021 and at 450 Water Street was November 10, 2021.

With respect to Loan No. 9, Dealertrack and Divvy, the Largest Tenant at the Dealertrack property, Dealertrack, Inc., has the option to contract its space by up to 50% effective in September 2024 and March 2027 with 12 months’ notice.

With respect to Loan No. 10, The Summit, Amazon.com Services, Inc. has the right to terminate any portion of its lease after September 30, 2033 with 18 months’ notice and the payment of three-months’ rent and all unamortized tenant improvements and leasing commissions.

With respect to Loan No. 11, Moonwater Office Portfolio, the Largest Tenant at the 10190 Covington Cross Drive property, Coin Cloud, has the right to terminate its lease on July 31, 2028 with 12 months’ notice.

With respect to Loan No. 11, Moonwater Office Portfolio, the Largest Tenant at the 6551 Las Vegas Boulevard South property, Amazon.com Services, Inc., has the right to terminate its lease in December 2024 with 12 months’ notice.

With respect to Loan No. 13, The Kirby Collection, the Largest Tenant, PROS, Inc., has the option to terminate its lease on October 31, 2026 upon 9 months’ notice. The Third Largest Tenant, Hancock Whitney Bank, has the option to terminate its lease on August 31, 2028 upon 12 months’ notice. The Fifth Largest Tenant, TXAT LLC, has the option to terminate its lease on December 31, 2025 upon 12 months’ notice
   
  With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53 – Walgreens - Lincolnton (Main), NC, the Largest Tenant, Walgreens, has the right to terminate its lease upon 12 months’ notice in January 2036.

With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53 – Walgreens - Greenville (North), SC, the Largest Tenant, Walgreens, has the right to terminate its lease upon six months’ notice in December 2028.

With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53 – Walgreens - Orland Park (143rd), IL, the Largest Tenant, Walgreens, has the right to terminate its lease upon 12 months’ notice in July 2034.

With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53 – Walgreens- Shawnee, KS, the Largest Tenant, Walgreens, has the right to terminate its lease upon 12 months’ notice in December 2033.

With respect to Loan No. 19, ExchangeRight Net Leased Portfolio #53 – Walgreens - El Dorado, AR, the Largest Tenant, Walgreens, has the right to terminate its lease upon 12 months’ notice in June 2031.

With respect to Loan No. 20, Glen Forest Office Portfolio, the Third Largest Tenant at the Bayberry property, Breeden Construction, LLC, has the right to terminate its lease in February 2023 with 6 months’ notice. The Fourth Largest Tenant at the Capstone property, Kismet New Vision Holdings, LLC, has the right to terminate its lease in December 2024 with 12 months’ notice. The Fifth Largest Tenant at the Forest Plaza II property,

 

A-1-64 

 

 

  Richmond Hearing Doctors, PLLC, has the right to terminate its lease in November 2024 with 9 months’ notice.

With respect to Loan No. 23, 601 Lexington Avenue, the Largest Tenant, Kirkland & Ellis (“K&E”) has a June 30, 2027 termination option on the 32nd floor with notice by March 31, 2026 and the payment of unamortized leasing costs. Additionally, as of February 28, 2034, K&E can terminate either their highest or lowest odd number floor in the Premises other than the 51st floor (one floor only).

With respect to Loan No. 34, Raleigh GSA Mortgage Loan, the Largest Tenant, Office of Hearings Operations, has the right to terminate its lease on August 29, 2031 with 90 days’ notice. The Second Largest Tenant, SSA Field Office, has the right to terminate its lease on August 25, 2031 with 90 days’ notice.
   
(22) In the case of certain Mortgage Loans, all or a portion of the Ownership Interest consists of a leasehold interest.

With respect to Loan No. 1, Old Chicago Post Office, in connection with the Mortgaged Property benefitting from a federal historic tax credits (the “HTCs”) program, the borrower leased the Mortgaged Property to the master lessee pursuant to a master lease, under which the master lessee operates the Mortgaged Property and pays an annual rent to the borrower, payable out of the net cash flow of the Mortgaged Property. Pursuant to the related subordination, non-disturbance and attornment agreement among the lender, the borrower, and the master tenant, the master lease is subordinate to the lien of the Mortgage in exchange for the lender’s agreement to not terminate the master lease following a foreclosure until the expiration of the “Recapture Period” with respect to the HTCs. See “Description of the Mortgage Pool – Tenant Issues – Affiliated Leases” for additional information.

With respect to Loan No. 1, Old Chicago Post Office, in connection with the borrower’s rehabilitation and conversion of the Mortgaged Property from a former United States Postal Service building to an office property, the Mortgaged Property benefits from federal historic tax credits (the “HTCs”), in the amount equal to 20% of the qualified rehabilitation expenditures (“QREs”) incurred in connection with such rehabilitation. The borrower has elected to pass the HTCs though to the master lessee. The related borrower sponsor has sold a 99% interest in the master lessee credit to Carlisle Sandpiper Historic Fund II Limited Partnership, which is majority owned by an entity affiliated with JPMCB (the “HTC Investor”), resulting in the HTC Investor being entitled to 99% of the HTC’s due to its equity interest in the master lessee. The HTCs are subject to recapture in the event the building on which HTCs were claimed ceases to be a “business use property” or upon a “disposition” of the building prior to the first business day following the fifth anniversary of the date on which the related improvements subject to rehabilitation are “Placed in Service,” or substantially complete with all required certificates of occupancy issued by the applicable governmental authorities. See “Description of the Mortgage Pool – Real Estate and Other Tax Considerations” for additional information.

With respect to Loan No. 2, Bedrock Portfolio, three individual properties, identified as Chase Tower, Chrysler House, and 1001 Woodward, are subject to master leases that were originally entered into for the purpose of securing historic tax credit investors. None of the historic tax credit investors remain in the ownership of the master tenants, which are now wholly owned indirectly by Detroit Real Estate Holdings Company I LLC, which directly owns each of the borrowers. Each master tenant is required to comply with single purpose entity covenants in the Bedrock Portfolio Whole Loan documents, including having independent directors. Each master tenant granted the lender a Mortgage and an Assignment of Leases and Rents on its individual property. See “Description of the Mortgage Pool – Tenant Issues – Affiliated Leases” for additional information.
   
  With respect to Loan No. 6, SVEA New Mexico Portfolio, the 1920 Fifth Street and the 1922 Fifth Street mortgaged properties are subject to a condominium regime known as the Wonder Condominium. The condominium is comprised of 2 units, consisting of such mortgaged properties, both of which are currently owned by the borrower.

With respect to Loan No. 8, Woodmore Towne Centre, there is a lease between the borrowers associated with a reverse 1031 exchange. The lease covers all of the mortgaged property and the rent is equivalent to the amount equal to interest and other amounts payable to the lender under the mortgage loan documents. Subject to the terms of the mortgage loan documents, the landlord agrees to pay the tenant any amounts the landlord receives as payment of rent from space tenants that are in excess of the rent that is payable by tenant to landlord. Under the mortgage loan documents, “Operating Income” does not include any rent or other amounts payable under the lease.

With respect to Loan No. 23, 601 Lexington Avenue, the Mortgaged Property is subject to a condominium regime known as the 601 Lexington Avenue Condominium. The condominium is comprised of four units. The borrowers own three of the four units in fee simple absolute (the “BXP Units”, which includes 94.4% of the

 

A-1-65 

 

 

  common elements) and a leasehold interest in a portion of the fourth unit, known as the “Church Unit.” The units owned by the borrowers include 94.4% of the common elements, which entitles them to 94 of the 100 votes in the condominium regime (together with the right to appoint 6 of 7 board members).
   
(23) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

With respect to Loan No. 12 Novo Nordisk HQ, In connection with the sale of the property to the related borrower, such borrower’s sole member (the “Novo Sole Member”) entered into an earnout agreement (the “Novo Earnout Agreement”) with the prior owner of the property (the “Novo Seller”) whereby the Novo Sole Member agreed to make a payment to the Novo Seller if the tenant at the property ever exercised its third expansion option under its lease (the “Novo Earnout Obligation”).  The Novo Earnout Obligation is secured by a pledge of the Novo Sole Member’s 100% ownership interest in the borrower pursuant to a pledge agreement (the “Novo Earnout Pledge Agreement”). At origination, (i) the related lender funded a reserve equal to the Novo Earnout Obligation, which amount is required to be released to the Novo Seller, provided no event of default is continuing under the loan documents, as and when such amounts are due and payable under the Novo Earnout Agreement and (ii) the lender entered into a recognition agreement with the Novo Seller pursuant to which the lender agreed, among other things, (i) to allow the Novo Seller to foreclose on the pledge and take control of the borrower so long as a preapproved control party will own/control such borrower after foreclosure and so long as the permitted transfer provisions of the loan agreement and recognition agreement are satisfied and (ii) to allow the Novo Seller to purchase the Novo Nordisk Loan Combination upon notice to the Novo Seller that an event of default under the Novo Nordisk Loan Combination is continuing (at a purchase price equal to the full outstanding amount of the debt, including all default interest, fees and expenses).

With respect to Loan No. 23, 601 Lexington Avenue, at origination, BPLP provided a guaranty in lieu of (i) depositing $52,315,328 into a reserve for approved leasing expenses outstanding at the time of origination and (ii) depositing $8,974,469 into a reserve for outstanding free and gap rent for six tenants.  The aggregate amount guaranteed under any BPLP guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.  
   
(24) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective Mortgage Loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective Mortgage Loan documents.

With respect to Loan No. 1, Old Chicago Post Office, on each Payment Due Date commencing on January 1, 2025, the borrower is required to make deposits into the Monthly Other Reserve ($) for HTC Put Obligations Reserve Fund an amount of $177,742.85, which, when aggregated with the upfront deposit of the HTC Put Obligations Reserve Fund, will equal the estimated put price that may be required to be paid to the historic tax credits investor (the “HTC Investor”) in the event that the HTC Investor elects to exercise its put option to cause the managing member of the master lessee to purchase all of the HTC Investor’s interests in the master lessee. In the event that the actual amount of historic tax credits earned from the rehabilitation of the Old Chicago Post Office portion of the Mortgaged Property (the “Actual Tax Credits”) exceeds $152,206,634 (the historic tax credits estimated by the lender based on the most recent cost certification) (the “Estimated Tax Credits”), the borrower or the non-recourse carveout guarantors must promptly deposit additional funds into a HTC Put Obligations Reserve an amount equal to any increase in the payment due under the purchase agreement (the “Purchase Agreement”) between the managing member of the master lessee and the HTC Investor, based upon updated financial projections prepared by the applicable accountants. In the event that the Actual Tax Credits are lower than the Estimated Tax Credits, the lender must promptly release and pay to the non-recourse carveout guarantors funds from the HTC Put Obligations Reserve an amount equal to any decrease in the payment due under the Purchase Agreement, based upon updated financial projections prepared by the applicable accountants. See “Description of the Mortgage Pool – Real Estate and Other Tax Considerations” for additional information.

With respect to Loan No. 6, SVEA New Mexico Portfolio, $500,000 was reserved upfront for Outstanding TI/LC Reserves and Ongoing Rollover Reserves are suspended until the amortizing debt service coverage ratio falls below 1.80x at which point TILC impounds of $1.25 PSF/yr. ($68,005/month) will spring. Subsequently, if the amortizing debt service coverage ratio falls below 1.55x the monthly TILC impound will increase to $3.00 PSF/year ($163,212/month). The TILC reserves will be capped at $7,834,197.

 

A-1-66 

 

 

  With respect to Loan No. 23, 601 Lexington Avenue, the borrowers are permitted to provide a guaranty from BPLP, an affiliate of the borrowers, in lieu of all reserves, subject to certain conditions, including BPLP maintaining a senior unsecured credit rating of at least “BBB” by S&P and “Baa3” by Moody’s.  The aggregate amount guaranteed under any BPLP Guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.  
   
  With respect to Loan No. 23, 601 Lexington Avenue, if the current balance of the TI/LC Reserve less the Outstanding TI/LC Reserve and Free Rent Reserve is equal to or greater than the TI/LC Cap, then no monthly deposit into the TI/LC Reserve is required pursuant to the loan documents.

With respect to Loan No. 27, Sara Lee Portfolio, the sole tenant pays rent quarterly. On each monthly payment date occurring in January, April, July, and October during the continuance of a trigger period other than a trigger period continuing solely due to a mezzanine trigger period, two-thirds (2/3) of all funds deposited into the deposit account during the immediately preceding interest period will be transferred into the Sara Lee quarterly rent allocation account. On each monthly payment date occurring in February, May, August and/or November, one-half (1/2) of all funds in the Sara Lee quarterly rent allocation account (if any) will be transferred to the deposit account. On each monthly payment date occurring in March, June, September and/or December, all funds in the Sara Lee quarterly rent allocation account (if any) will be transferred to the deposit account. Any funds remaining in the Sara Lee quarterly rent allocation account (if any) after either (i) all trigger periods (other than a trigger period solely due to a mezzanine trigger period) have been cured or (ii) the obligations have been paid in full shall, in each case, be returned to the borrower.

With respect to Loan No. 37, AT&T Chicago, Monthly TI/LC Reserve ($) deposits are no longer required if AT&T Services, Inc. renews its lease for a term that is at least seven years beyond the current expiration date and the borrower provides evidence reasonably satisfactory to the lender that all potential tenant improvements and leasing commissions payable under the AT&T Services, Inc. lease have been paid.

With respect to Loan No. 42, WoodSpring McDonough, the Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the payment dates in February 2022 through January 2023, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement or (b) 1/12th of 2% of the operating income of the mortgaged property for the trailing 12-month period, (ii) for the payment dates in February 2023 through January 2024, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement or (b) 1/12th of 3% of the operating income of the mortgaged property for the trailing 12-month period, and (iii) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement or (b) 1/12th of 4% of the operating income of the mortgaged property for the trailing 12-month period.
   
(25) Represents a cap on the amount required to be deposited by the borrower pursuant to the related Mortgage Loan documents. In certain cases, during the term of the Mortgage Loan, the caps may be altered or terminated subject to conditions of the respective Mortgage Loan documents.

With respect to Loan No. 21, Grede Casting Industrial Portfolio, The TI/LC Cap ($) is equal to the product of (x) $1.50 multiplied by (y) the aggregate number of rentable square feet then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable square feet is 1,633,716.
   
(26) The classification of the lockbox and cash management types is described in the prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

With respect to Loan No. 3, Rosewood National Storage 13, the borrower was not required to sign a deposit account control agreement at origination. Upon (a) the occurrence of an event of default under the loan documents, or (b) if the debt service coverage ratio falls below 1.15x as of the end of any calendar quarter (in either case, a “Lockbox Trigger Event”), the borrower is required to enter into a clearing account agreement with a financial institution reasonably acceptable to the lender and establish a clearing account to be maintained by the borrower at such financial institution. In addition, following a Lockbox Trigger Event, the borrower is required to cause (x) all gross revenues relating to leases (other than leases that demise space solely for self-storage purposes) to be deposited directly by the applicable tenant into the clearing account and (y) all other gross revenues to be deposited in the clearing account within one business day of receipt by the borrower or the manager. From and after such Lockbox Trigger Event, (i) during a trigger period under the loan documents, a deposit account controlled by the lender is required to be established and funds deposited into the clearing account are required to be swept on a daily basis into such deposit account and

 

A-1-67 

 

 

  (ii) if a trigger period under the loan documents is not continuing, funds deposited into the clearing account will be swept by the clearing bank on a daily basis into the borrower’s operating account at the clearing bank.
   
(27) Refers to (a) debt secured by the Mortgaged Property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to Mortgage Loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 6, SVEA New Mexico Portfolio, the borrower is permitted to obtain mezzanine financing secured by direct or indirect ownership interests in the borrower subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 64.97%, inclusive of the additional mezzanine debt, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 1.97x, inclusive of the additional mezzanine debt, (iii) the debt yield at the closing of the mezzanine loan at least at least equal to 11.0% inclusive of the additional mezzanine debt; and (iv) an intercreditor agreement reasonably satisfactory to the lender.

With respect to Loan No. 8, Woodmore Towne Centre, one of the borrowers, UE Woodmore TC LLC, is the debtor to a $78,000,000 reverse 1031 exchange note, in which Urban Edge Properties LP, the borrower sponsor and guarantor, is the creditor. Urban Edge Properties LP entered into subordination and standstill terms with the lender applicable to this note. The reverse 1031 exchange is required to be completed within 180 days of December 23, 2021 (i.e., June 21, 2022).

With respect to Loan No. 20, Glen Forest Office Portfolio, the borrower has the right to borrow a mezzanine loan subordinate to the Glen Forest Office Portfolio loan, subject to credit and legal criteria specified in the Glen Forest Office Portfolio loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the closing of the mezzanine loan and calculated based on the outstanding principal balance of the Glen Forest Office Portfolio loan and the initial principal amount of the mezzanine loan) of 75.0%, (ii) a debt service coverage ratio at the origination of the mezzanine loan at least equal to 2.00x, in each case, inclusive of the additional mezzanine debt, (iii) the debt yield as the date of closing is at least 10.0%; and (iv) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will be required in connection with the mezzanine loan.
   
  With respect to Loan No. 21, Grede Casting Industrial Portfolio, the borrower is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrower subject to certain conditions, including, without limitation: (i) such mezzanine loan is entered into no earlier than 180 days after the origination date, (ii) a combined maximum loan to value ratio of 55.55%, inclusive of the additional mezzanine debt, (iii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 3.80x, inclusive of the additional mezzanine debt, (iv) the debt yield at the closing of the mezzanine loan at least at least equal to 14.38%, inclusive of the additional mezzanine debt and (v) a subordination and intercreditor agreement reasonably satisfactory to the lender.

With respect to Loan No. 27, Sara Lee Portfolio, the borrower is permitted to obtain mezzanine financing, secured by direct or indirect ownership interests in the borrower, subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 60.6%, inclusive of the additional mezzanine debt, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 1.47x, inclusive of the additional mezzanine debt, (iii) the debt yield at the closing of the mezzanine loan at least equal to 8.3% inclusive of the additional mezzanine debt; and (iv) an intercreditor agreement reasonably satisfactory to the lender.

With respect to Loan No. 45, ASM Portfolio, the borrower has the right to borrow a mezzanine loan subordinate to the ASM Portfolio loan, subject to credit and legal criteria specified in the ASM Portfolio loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the closing of the mezzanine loan and calculated based on the outstanding principal balance of the ASM Portfolio loan and the initial principal amount of the mezzanine loan) of 65.3%, (ii) a debt service coverage ratio at the origination of the mezzanine loan at least equal to 1.85x, in each case, inclusive of the additional mezzanine debt, (iii) the debt yield as the date of closing is at least 10.0%; and (iv) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will be required in connection with the mezzanine loan.
   
(28) In certain cases, the name of the Sponsor and/or Non-Recourse Carveout Guarantor was shortened for spacing purposes or due to the number of parties serving as the Sponsor and/or Non-Recourse Carveout

 

A-1-68 

 

 

  Guarantor. In the case of certain Mortgage Loans, the loan documents permit the borrower to replace the Sponsor and/or Non-Recourse Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents.

With respect to Loan No. 4, CX – 350 & 450 Water Street, Loan No. 12, Novo Nordisk HQ and Loan No. 23, 601 Lexington Avenue, there is no non-recourse carveout guarantor or separate environmental indemnitor for the mortgage loan or related whole loan.

With respect to Loan No. 25, Nyberg Portfolio, there is no separate Carveout Guarantor or environmental indemnitor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the related Mortgage Loan documents. At origination of the Mortgage Loan, the Mortgagor obtained an environmental insurance policy issued from Ironshore Specialty Insurance Company in the name of the Mortgagor, with the lender as additional named insured with its successors, assigns and/or affiliates, with per incident and aggregate limits of $10,000,000, a $50,000 per incident self-insured retention and a term expiring on October 5, 2022. The Mortgage Loan documents require that the Mortgagor obtain and maintain a pollution legal liability insurance, which, among other conditions, is required to be maintained for a period continuing through 36 months beyond the maturity date of the Mortgage Loan of December 5, 2031.
   
(29) 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.
   
(30) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated
   
(31) With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to Mortgage Loans secured by hotel properties.

With respect to Loan No. 7, JW Marriott Desert Springs, the mortgaged property is operated by Marriott Hotel Services, Inc. under a hotel management agreement that expires December 31, 2032 and may be automatically renewed for four successive 10-year periods.

 

A-1-69