FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-258342-01 | ||
Free Writing Prospectus dated January [ ], 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 | Loan | 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 | 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 | 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 | 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 | 1 | One Wilshire | 5.1% | 100.0% | GSBI | GSMC | NAP | NAP | 624 South Grand Avenue | Los Angeles | Los Angeles | California | 90017 | |
6 | Loan | 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 | 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 | 1 | Woodmore Towne Centre | 4.2% | 100.0% | GSBI | GSMC | NAP | NAP | 2250 Petrie Lane | Glenarden | Prince George's | Maryland | 20706 | |
9 | Loan | 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 | |||||
9.02 | Property | 1 | Divvy | 2.1% | 49.3% | 13705 South 200 West | Draper | Salt Lake | Utah | 84020 | |||||
10 | Loan | 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 | 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 | 1 | Novo Nordisk HQ | 3.4% | 100.0% | DBRI | GACC | NAP | NAP | 800 Scudders Mill Road | Plainsboro | Middlesex | New Jersey | 08536 | |
13 | Loan | 1 | The Kirby Collection | 3.1% | 100.0% | CREFI | CREFI | NAP | NAP | 3200 Kirby Drive | Houston | Harris | Texas | 77098 | |
14 | Loan | 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 | 1 | Benefitfocus HQ | 2.3% | 100.0% | CREFI | CREFI | NAP | NAP | 215 Benefitfocus Way | Charleston | Berkeley | South Carolina | 29492 | |
17 | Loan | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 1 | ABB Office | 1.3% | 100.0% | GSBI | GSMC | NAP | NAP | 23000 Harvard Road | Highland Hills | Cuyahoga | Ohio | 44122 | |
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 | 1 | Courtyard Alpharetta/Avalon | 1.0% | 100.0% | JPMCB | JPMCB | NAP | NAP | 11700 Amber Park Drive | Alpharetta | Fulton | Georgia | 30009 | |
32 | Loan | 1 | Ocotillo Plaza | 1.0% | 100.0% | CREFI | CREFI | NAP | NAP | 2820-2860 South Alma School Road | Chandler | Maricopa | Arizona | 85286 | |
33 | Loan | 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 | 1 | Raleigh GSA | 0.7% | 100.0% | CREFI | CREFI | NAP | NAP | 3315 Poole Road | Raleigh | Wake | North Carolina | 27610 | |
35 | Loan | 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 | Sinking Spring | Berks | Pennsylvania | 19608 | |||||
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 | 1 | AT&T Chicago | 0.6% | 100.0% | GSBI | GSMC | NAP | NAP | 2401 West Grace Street | Chicago | Cook | Illinois | 60618 | |
38 | Loan | 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 | 1 | Metro Place | 0.5% | 100.0% | GSBI | GSMC | NAP | NAP | 400 Metro Place North | Dublin | Franklin | Ohio | 43017 | |
41 | Loan | 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 | 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 | 1 | 2374-2386 Grand Concourse | 0.4% | 100.0% | CREFI | CREFI | NAP | NAP | 2374-2386 Grand Concourse | Bronx | Bronx | New York | 10458 | |
45 | Loan | 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 | 1 | 192 Stuyvesant Ave | 0.1% | 100.0% | CREFI | CREFI | NAP | NAP | 192 Stuyvesant Avenue | Brooklyn | Kings | New York | 11221 |
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 ($) | Maturity/ARD Balance ($) |
1 | Loan | 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 | |
2 | Loan | 14 | Bedrock Portfolio | Various | Various | Various | Various | 2,694,627 | SF | 159.58 | 125,000,000 | 125,000,000 | 125,000,000 | |
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 | 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 | |
3.01 | 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 | 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 | |
5 | Loan | 1 | One Wilshire | Office | CBD/Data Center | 1967 | 1992 | 661,553 | SF | 445.92 | 90,000,000 | 90,000,000 | 90,000,000 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | Office | Suburban | Various | NAP | 652,850 | SF | 120.32 | 78,550,000 | 78,550,000 | 78,550,000 | |
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 | 1 | JW Marriott Desert Springs | Hospitality | Full Service | 1987 | 2019 | 884 | Rooms | 144,796.38 | 75,000,000 | 75,000,000 | 75,000,000 | |
8 | Loan | 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 | |
9 | Loan | 2 | Dealertrack and Divvy | Office | Suburban | Various | NAP | 318,832 | SF | 233.67 | 74,500,000 | 74,500,000 | 74,500,000 | |
9.01 | Property | 1 | Dealertrack | Office | Suburban | 2018 | NAP | 163,725 | SF | 37,760,274 | 37,760,274 | 37,760,274 | ||
9.02 | Property | 1 | Divvy | Office | Suburban | 2020 | NAP | 155,107 | SF | 36,739,726 | 36,739,726 | 36,739,726 | ||
10 | Loan | 1 | The Summit | Office | CBD | 2002, 2005, 2021 | NAP | 907,306 | SF | 360.41 | 65,000,000 | 65,000,000 | 65,000,000 | |
11 | Loan | 6 | Moonwater Office Portfolio | Office | Suburban | Various | Various | 611,320 | SF | 189.75 | 63,000,000 | 63,000,000 | 56,143,043 | |
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 | 1 | Novo Nordisk HQ | Office | Suburban | 1985, 1989, 1994 | 2013 | 731,104 | SF | 288.15 | 60,000,000 | 60,000,000 | 60,000,000 | |
13 | Loan | 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 | |
14 | Loan | 1 | Leesburg Plaza | Retail | Anchored | 1967 | 2005 | 233,281 | SF | 207.86 | 48,490,000 | 48,490,000 | 48,490,000 | |
15 | Loan | 1 | ADS Corporate Headquarters | Office | Suburban | 2016 | 2021 | 326,354 | SF | 145.24 | 47,400,000 | 47,400,000 | 42,890,447 | |
16 | Loan | 1 | Benefitfocus HQ | Office | Suburban | 2015 | NAP | 145,800 | SF | 274.35 | 40,000,000 | 40,000,000 | 40,000,000 | |
17 | Loan | 1 | 425 Eye Street | Office | Urban | 1973 | 2010, 2018 | 374,667 | SF | 272.82 | 39,818,000 | 39,818,000 | 39,818,000 | |
18 | Loan | 1 | The Onyx | Multifamily | Garden | 1979 | 2019 | 438 | Units | 86,757.99 | 38,000,000 | 38,000,000 | 38,000,000 | |
19 | Loan | 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 | |
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 | 11 | Glen Forest Office Portfolio | Office | Suburban | Various | NAP | 559,915 | SF | 105.37 | 30,000,000 | 30,000,000 | 30,000,000 | |
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 | 8 | Grede Casting Industrial Portfolio | Industrial | Manufacturing | Various | Various | 1,633,716 | SF | 29.52 | 30,000,000 | 30,000,000 | 30,000,000 | |
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 | 2 | Macon and Winter Garden | Industrial | Various | Various | Various | 607,240 | SF | 46.90 | 28,480,000 | 28,480,000 | 28,480,000 | |
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 | 601 Lexington Avenue | Office | CBD | 1977 | 2021 | 1,675,659 | SF | 431.65 | 25,000,000 | 25,000,000 | 25,000,000 | |
24 | Loan | 1 | 45 Liberty Boulevard | Office | Suburban | 1999 | 2020 | 137,217 | SF | 178.57 | 24,502,500 | 24,502,500 | 22,069,869 | |
25 | Loan | 2 | Nyberg Portfolio | Retail | Anchored | Various | NAP | 512,047 | SF | 124.79 | 23,900,000 | 23,900,000 | 23,900,000 | |
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 | 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 | |
27 | Loan | 4 | Sara Lee Portfolio | Industrial | Various | Various | Various | 810,779 | SF | 77.89 | 23,150,000 | 23,150,000 | 23,150,000 | |
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 | 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 | |
29 | Loan | 1 | ABB Office | Office | Suburban | 2018 | NAP | 135,430 | SF | 164.38 | 22,262,500 | 22,262,500 | 22,262,500 | |
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 | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | Hospitality | Limited Service | 2019 | NAP | 115 | Rooms | 156,521.74 | 18,000,000 | 18,000,000 | 18,000,000 | |
32 | Loan | 1 | Ocotillo Plaza | Retail | Anchored | 1986 | NAP | 116,932 | SF | 145.18 | 17,000,000 | 16,975,916 | 13,354,668 | |
33 | Loan | 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 | |
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 | 1 | Raleigh GSA | Office | Suburban | 2021 | NAP | 46,697 | SF | 275.61 | 12,870,000 | 12,870,000 | 12,870,000 | |
35 | Loan | 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 | |
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 | |
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 | 1 | AT&T Chicago | Office | Suburban | 1959 | 1997 | 93,086 | SF | 109.25 | 10,170,000 | 10,170,000 | 10,170,000 | |
38 | Loan | 1 | Brickstone Villas | Multifamily | Garden | 1976 | NAP | 222 | Units | 37,477.48 | 8,320,000 | 8,320,000 | 8,320,000 | |
39 | Loan | 1 | Bankwell HQ | Office | Suburban | 1983 | 2021 | 29,500 | SF | 277.97 | 8,200,000 | 8,200,000 | 8,200,000 | |
40 | Loan | 1 | Metro Place | Office | Suburban | 1986 | NAP | 93,672 | SF | 86.90 | 8,150,000 | 8,139,935 | 7,438,296 | |
41 | Loan | 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 | |
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 | 1 | WoodSpring McDonough | Hospitality | Extended Stay | 2020 | NAP | 123 | Rooms | 64,973.71 | 8,000,000 | 7,991,766 | 7,102,385 | |
43 | Loan | 1 | Lakeville Townhomes | Multifamily | Garden | 1975 | NAP | 228 | Units | 31,447.37 | 7,170,000 | 7,170,000 | 7,170,000 | |
44 | Loan | 1 | 2374-2386 Grand Concourse | Retail | Anchored | 1924 | 2014 | 20,420 | SF | 334.23 | 6,825,000 | 6,825,000 | 6,825,000 | |
45 | Loan | 2 | ASM Portfolio | Industrial | Manufacturing | Various | Various | 175,930 | SF | 34.68 | 6,110,000 | 6,101,523 | 4,817,624 | |
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 | |
47 | Loan | 1 | 192 Stuyvesant Ave | Multifamily | Mid Rise | 2015 | NAP | 8 | Units | 284,375.00 | 2,275,000 | 2,275,000 | 2,275,000 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method |
1 | Loan | 1 | Old Chicago Post Office | 3.46957% | NAP | 366,433.17 | NAP | 4,397,198.04 | Interest Only | No | Actual/360 | |||
2 | Loan | 14 | Bedrock Portfolio | 3.77800% | NAP | 399,007.52 | NAP | 4,788,090.24 | Interest Only | No | Actual/360 | |||
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 | 13 | Rosewood National Storage 13 | 3.04900% | NAP | 279,702.52 | NAP | 3,356,430.24 | Interest Only | No | Actual/360 | |||
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 | CX - 350 & 450 Water Street | 2.79200% | NAP | 238,257.13 | NAP | 2,859,085.56 | Interest Only - ARD | Yes | Actual/360 | |||
5 | Loan | 1 | One Wilshire | 2.77600% | NAP | 211,091.67 | NAP | 2,533,100.04 | Interest Only - ARD | Yes | Actual/360 | |||
6 | Loan | 40 | SVEA New Mexico Portfolio | 3.80700% | NAP | 252,660.98 | NAP | 3,031,931.76 | Interest Only | No | Actual/360 | |||
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 | 1 | JW Marriott Desert Springs | 4.99500% | NAP | 316,523.44 | NAP | 3,798,281.28 | Interest Only | No | Actual/360 | |||
8 | Loan | 1 | Woodmore Towne Centre | 3.39000% | NAP | 214,817.71 | NAP | 2,577,812.52 | Interest Only | No | Actual/360 | |||
9 | Loan | 2 | Dealertrack and Divvy | 4.39000% | NAP | 276,331.19 | NAP | 3,315,974.28 | Interest Only | No | Actual/360 | |||
9.01 | Property | 1 | Dealertrack | |||||||||||
9.02 | Property | 1 | Divvy | |||||||||||
10 | Loan | 1 | The Summit | 2.95200% | NAP | 162,120.83 | NAP | 1,945,449.96 | Interest Only | No | Actual/360 | |||
11 | Loan | 6 | Moonwater Office Portfolio | 4.25000% | 309,922.13 | 226,223.96 | 3,719,065.56 | 2,714,687.52 | Interest Only, Amortizing Balloon | No | Actual/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 | 1 | Novo Nordisk HQ | 2.83800% | NAP | 143,870.83 | NAP | 1,726,449.96 | Interest Only - ARD | Yes | Actual/360 | |||
13 | Loan | 1 | The Kirby Collection | 2.94000% | NAP | 136,621.53 | NAP | 1,639,458.36 | Interest Only | No | Actual/360 | |||
14 | Loan | 1 | Leesburg Plaza | 3.17000% | NAP | 129,873.51 | NAP | 1,558,482.12 | Interest Only | No | Actual/360 | |||
15 | Loan | 1 | ADS Corporate Headquarters | 3.83000% | 221,674.06 | 153,386.18 | 2,660,088.72 | 1,840,634.16 | Interest Only, Amortizing Balloon | No | Actual/360 | |||
16 | Loan | 1 | Benefitfocus HQ | 3.99000% | NAP | 134,847.22 | NAP | 1,618,166.64 | Interest Only | No | Actual/360 | |||
17 | Loan | 1 | 425 Eye Street | 2.94100% | NAP | 98,942.66 | NAP | 1,187,311.92 | Interest Only | No | Actual/360 | |||
18 | Loan | 1 | The Onyx | 3.93421% | NAP | 126,313.64 | NAP | 1,515,763.68 | Interest Only | No | Actual/360 | |||
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 3.45300% | NAP | 87,523.96 | NAP | 1,050,287.52 | Interest Only | No | Actual/360 | |||
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 | 11 | Glen Forest Office Portfolio | 3.48000% | NAP | 88,208.33 | NAP | 1,058,499.96 | Interest Only | No | Actual/360 | |||
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 | 8 | Grede Casting Industrial Portfolio | 3.73300% | NAP | 94,621.18 | NAP | 1,135,454.16 | Interest Only | No | Actual/360 | |||
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 | 2 | Macon and Winter Garden | 3.75000% | NAP | 90,236.11 | NAP | 1,082,833.32 | Interest Only | No | Actual/360 | |||
22.01 | Property | 1 | Winter Garden | |||||||||||
22.02 | Property | 1 | Macon | |||||||||||
23 | Loan | 1 | 601 Lexington Avenue | 2.79196% | NAP | 58,973.69 | NAP | 707,684.28 | Interest Only | No | Actual/360 | |||
24 | Loan | 1 | 45 Liberty Boulevard | 3.57000% | 110,986.83 | 73,907.37 | 1,331,841.96 | 886,888.44 | Interest Only, Amortizing Balloon | No | Actual/360 | |||
25 | Loan | 2 | Nyberg Portfolio | 3.64100% | NAP | 73,523.76 | NAP | 882,285.12 | Interest Only | No | Actual/360 | |||
25.01 | Property | 1 | Nyberg Rivers | |||||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||||
26 | Loan | 1 | Pavilion at North Haven | 3.82000% | 109,767.70 | NAP | 1,317,212.40 | NAP | Amortizing Balloon | No | Actual/360 | |||
27 | Loan | 4 | Sara Lee Portfolio | 3.85500% | NAP | 75,402.28 | NAP | 904,827.36 | Interest Only | No | Actual/360 | |||
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 | 1 | Charcuterie Artisans SLB | 3.71000% | NAP | 72,095.95 | NAP | 865,151.40 | Interest Only | No | Actual/360 | |||
29 | Loan | 1 | ABB Office | 3.42100% | NAP | 64,348.16 | NAP | 772,177.92 | Interest Only | No | Actual/360 | |||
30 | Loan | 1 | Value Store It Miami - 7th Ave | 3.53000% | NAP | 54,580.17 | NAP | 654,962.04 | Interest Only | No | Actual/360 | |||
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 4.05200% | NAP | 61,624.17 | NAP | 739,490.04 | Interest Only | No | Actual/360 | |||
32 | Loan | 1 | Ocotillo Plaza | 3.70000% | 78,248.11 | NAP | 938,977.32 | NAP | Amortizing Balloon | No | Actual/360 | |||
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 3.58000% | NAP | 39,624.47 | NAP | 475,493.64 | Interest Only | No | Actual/360 | |||
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 | 1 | Raleigh GSA | 3.71000% | NAP | 40,342.39 | NAP | 484,108.68 | Interest Only | No | Actual/360 | |||
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 3.58000% | NAP | 36,297.22 | NAP | 435,566.64 | Interest Only | No | Actual/360 | |||
35.01 | Property | 1 | Sinking Spring | |||||||||||
35.02 | Property | 1 | St. Clair | |||||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 3.45000% | 50,204.06 | 32,792.97 | 602,448.72 | 393,515.64 | Interest Only, Amortizing Balloon | No | Actual/360 | |||
36.01 | Property | 1 | Cedar Business Center | |||||||||||
36.02 | Property | 1 | Victoria Pond Center | |||||||||||
37 | Loan | 1 | AT&T Chicago | 3.66500% | NAP | 31,492.28 | NAP | 377,907.36 | Interest Only | No | Actual/360 | |||
38 | Loan | 1 | Brickstone Villas | 4.14100% | NAP | 29,109.70 | NAP | 349,316.40 | Interest Only | No | Actual/360 | |||
39 | Loan | 1 | Bankwell HQ | 3.74000% | NAP | 25,911.62 | NAP | 310,939.44 | Interest Only | No | Actual/360 | |||
40 | Loan | 1 | Metro Place | 4.34000% | 40,523.68 | NAP | 486,284.16 | NAP | Amortizing Balloon | No | Actual/360 | |||
41 | Loan | 2 | 8 E 18th & 310 5th | 3.87000% | NAP | 26,321.82 | NAP | 315,861.84 | Interest Only | No | Actual/360 | |||
41.01 | Property | 1 | 8 East 18th St | |||||||||||
41.02 | Property | 1 | 310 5th Ave | |||||||||||
42 | Loan | 1 | WoodSpring McDonough | 5.13500% | 43,608.19 | NAP | 523,298.28 | NAP | Amortizing Balloon | No | Actual/360 | |||
43 | Loan | 1 | Lakeville Townhomes | 3.80000% | NAP | 23,020.35 | NAP | 276,244.20 | Interest Only | No | Actual/360 | |||
44 | Loan | 1 | 2374-2386 Grand Concourse | 3.61000% | NAP | 20,817.04 | NAP | 249,804.48 | Interest Only | No | Actual/360 | |||
45 | Loan | 2 | ASM Portfolio | 3.80000% | 28,469.99 | NAP | 341,639.88 | NAP | Amortizing Balloon | No | Actual/360 | |||
45.01 | Property | 1 | 5701 Dickman Rd | |||||||||||
45.02 | Property | 1 | 229 W. Creek Rd | |||||||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | 3.40000% | NAP | 17,236.11 | NAP | 206,833.32 | Interest Only | No | Actual/360 | |||
47 | Loan | 1 | 192 Stuyvesant Ave | 3.75000% | NAP | 7,208.12 | NAP | 86,497.44 | Interest Only | No | Actual/360 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date |
1 | Loan | 1 | Old Chicago Post Office | 60 | 59 | 60 | 59 | 0 | 0 | 12/9/2021 | 1 | 1 | 2/1/2022 | |
2 | Loan | 14 | Bedrock Portfolio | 84 | 83 | 84 | 83 | 0 | 0 | 12/28/2021 | 1 | 1 | 2/1/2022 | |
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 | 13 | Rosewood National Storage 13 | 120 | 119 | 120 | 119 | 0 | 0 | 12/16/2021 | 1 | 6 | 2/6/2022 | |
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 | CX - 350 & 450 Water Street | 120 | 117 | 120 | 117 | 0 | 0 | 10/14/2021 | 3 | 6 | 12/6/2021 | |
5 | Loan | 1 | One Wilshire | 120 | 119 | 120 | 119 | 0 | 0 | 12/22/2021 | 1 | 6 | 2/6/2022 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 120 | 119 | 120 | 119 | 0 | 0 | 1/5/2022 | 1 | 6 | 2/6/2022 | |
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 | 1 | JW Marriott Desert Springs | 60 | 59 | 60 | 59 | 0 | 0 | 12/22/2021 | 1 | 6 | 2/6/2022 | |
8 | Loan | 1 | Woodmore Towne Centre | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2021 | 1 | 6 | 2/6/2022 | |
9 | Loan | 2 | Dealertrack and Divvy | 60 | 59 | 60 | 59 | 0 | 0 | 12/8/2021 | 1 | 6 | 2/6/2022 | |
9.01 | Property | 1 | Dealertrack | |||||||||||
9.02 | Property | 1 | Divvy | |||||||||||
10 | Loan | 1 | The Summit | 86 | 84 | 86 | 84 | 0 | 0 | 12/10/2021 | 2 | 6 | 1/6/2022 | |
11 | Loan | 6 | Moonwater Office Portfolio | 48 | 47 | 120 | 119 | 360 | 360 | 12/30/2021 | 1 | 6 | 2/6/2022 | |
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 | 1 | Novo Nordisk HQ | 60 | 57 | 60 | 57 | 0 | 0 | 11/5/2021 | 3 | 6 | 12/6/2021 | |
13 | Loan | 1 | The Kirby Collection | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2021 | 1 | 6 | 2/6/2022 | |
14 | Loan | 1 | Leesburg Plaza | 120 | 119 | 120 | 119 | 0 | 0 | 12/17/2021 | 1 | 6 | 2/6/2022 | |
15 | Loan | 1 | ADS Corporate Headquarters | 60 | 59 | 120 | 119 | 360 | 360 | 12/14/2021 | 1 | 6 | 2/6/2022 | |
16 | Loan | 1 | Benefitfocus HQ | 60 | 59 | 60 | 59 | 0 | 0 | 12/29/2021 | 1 | 1 | 2/1/2022 | |
17 | Loan | 1 | 425 Eye Street | 84 | 83 | 84 | 83 | 0 | 0 | 12/7/2021 | 1 | 6 | 2/6/2022 | |
18 | Loan | 1 | The Onyx | 120 | 118 | 120 | 118 | 0 | 0 | 12/1/2021 | 2 | 6 | 1/6/2022 | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 60 | 59 | 60 | 59 | 0 | 0 | 12/22/2021 | 1 | 1 | 2/1/2022 | |
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 | 11 | Glen Forest Office Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 12/1/2021 | 2 | 6 | 1/6/2022 | |
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 | 8 | Grede Casting Industrial Portfolio | 84 | 82 | 84 | 82 | 0 | 0 | 11/19/2021 | 2 | 6 | 1/6/2022 | |
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 | 2 | Macon and Winter Garden | 120 | 119 | 120 | 119 | 0 | 0 | 12/17/2021 | 1 | 1 | 2/1/2022 | |
22.01 | Property | 1 | Winter Garden | |||||||||||
22.02 | Property | 1 | Macon | |||||||||||
23 | Loan | 1 | 601 Lexington Avenue | 120 | 119 | 120 | 119 | 0 | 0 | 12/10/2021 | 1 | 9 | 2/9/2022 | |
24 | Loan | 1 | 45 Liberty Boulevard | 60 | 59 | 120 | 119 | 360 | 360 | 12/10/2021 | 1 | 6 | 2/6/2022 | |
25 | Loan | 2 | Nyberg Portfolio | 120 | 118 | 120 | 118 | 0 | 0 | 11/19/2021 | 2 | 5 | 1/5/2022 | |
25.01 | Property | 1 | Nyberg Rivers | |||||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||||
26 | Loan | 1 | Pavilion at North Haven | 0 | 0 | 120 | 119 | 360 | 359 | 12/9/2021 | 1 | 6 | 2/6/2022 | |
27 | Loan | 4 | Sara Lee Portfolio | 120 | 118 | 120 | 118 | 0 | 0 | 11/17/2021 | 2 | 6 | 1/6/2022 | |
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 | 1 | Charcuterie Artisans SLB | 120 | 118 | 120 | 118 | 0 | 0 | 11/17/2021 | 2 | 6 | 1/6/2022 | |
29 | Loan | 1 | ABB Office | 96 | 95 | 96 | 95 | 0 | 0 | 12/9/2021 | 1 | 6 | 2/6/2022 | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | 120 | 119 | 120 | 119 | 0 | 0 | 12/7/2021 | 1 | 6 | 2/6/2022 | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 120 | 118 | 120 | 118 | 0 | 0 | 11/22/2021 | 2 | 1 | 1/1/2022 | |
32 | Loan | 1 | Ocotillo Plaza | 0 | 0 | 120 | 119 | 360 | 359 | 12/29/2021 | 1 | 6 | 2/6/2022 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 120 | 119 | 120 | 119 | 0 | 0 | 12/8/2021 | 1 | 6 | 2/6/2022 | |
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 | 1 | Raleigh GSA | 120 | 119 | 120 | 119 | 0 | 0 | 12/14/2021 | 1 | 6 | 2/6/2022 | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 120 | 119 | 120 | 119 | 0 | 0 | 12/8/2021 | 1 | 6 | 2/6/2022 | |
35.01 | Property | 1 | Sinking Spring | |||||||||||
35.02 | Property | 1 | St. Clair | |||||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 36 | 35 | 120 | 119 | 360 | 360 | 12/22/2021 | 1 | 6 | 2/6/2022 | |
36.01 | Property | 1 | Cedar Business Center | |||||||||||
36.02 | Property | 1 | Victoria Pond Center | |||||||||||
37 | Loan | 1 | AT&T Chicago | 120 | 119 | 120 | 119 | 0 | 0 | 12/8/2021 | 1 | 6 | 2/6/2022 | |
38 | Loan | 1 | Brickstone Villas | 120 | 119 | 120 | 119 | 0 | 0 | 12/10/2021 | 1 | 6 | 2/6/2022 | |
39 | Loan | 1 | Bankwell HQ | 120 | 119 | 120 | 119 | 0 | 0 | 1/5/2022 | 1 | 6 | 2/6/2022 | |
40 | Loan | 1 | Metro Place | 0 | 0 | 60 | 59 | 360 | 359 | 12/29/2021 | 1 | 6 | 2/6/2022 | |
41 | Loan | 2 | 8 E 18th & 310 5th | 120 | 120 | 120 | 120 | 0 | 0 | 1/6/2022 | 0 | 6 | 3/6/2022 | |
41.01 | Property | 1 | 8 East 18th St | |||||||||||
41.02 | Property | 1 | 310 5th Ave | |||||||||||
42 | Loan | 1 | WoodSpring McDonough | 0 | 0 | 84 | 83 | 360 | 359 | 12/29/2021 | 1 | 6 | 2/6/2022 | |
43 | Loan | 1 | Lakeville Townhomes | 60 | 59 | 60 | 59 | 0 | 0 | 12/22/2021 | 1 | 6 | 2/6/2022 | |
44 | Loan | 1 | 2374-2386 Grand Concourse | 120 | 119 | 120 | 119 | 0 | 0 | 1/6/2022 | 1 | 6 | 2/6/2022 | |
45 | Loan | 2 | ASM Portfolio | 0 | 0 | 120 | 119 | 360 | 359 | 1/4/2022 | 1 | 6 | 2/6/2022 | |
45.01 | Property | 1 | 5701 Dickman Rd | |||||||||||
45.02 | Property | 1 | 229 W. Creek Rd | |||||||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | 120 | 119 | 120 | 119 | 0 | 0 | 12/20/2021 | 1 | 6 | 2/6/2022 | |
47 | Loan | 1 | 192 Stuyvesant Ave | 120 | 118 | 120 | 118 | 0 | 0 | 12/2/2021 | 2 | 6 | 1/6/2022 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date |
1 | Loan | 1 | Old Chicago Post Office | NAP | 1/1/2027 | NAP | 0 | 0 | L(25),D(31),O(4) | NAV | NAV | NAV | NAV | |
2 | Loan | 14 | Bedrock Portfolio | NAP | 1/1/2029 | NAP | 0 | 0 | L(25),YM1(55),O(4) | 94,411,832 | 38,816,129 | 55,595,704 | 9/30/2021 | |
2.01 | Property | 1 | First National Building | 22,551,474 | 7,938,854 | 14,612,620 | 9/30/2021 | |||||||
2.02 | Property | 1 | The Qube | 14,707,641 | 5,790,499 | 8,917,143 | 9/30/2021 | |||||||
2.03 | Property | 1 | Chrysler House | 12,759,457 | 4,680,984 | 8,078,473 | 9/30/2021 | |||||||
2.04 | Property | 1 | 1001 Woodward | 10,555,797 | 4,308,564 | 6,247,232 | 9/30/2021 | |||||||
2.05 | Property | 1 | One Woodward | 9,580,713 | 5,058,111 | 4,522,603 | 9/30/2021 | |||||||
2.06 | Property | 1 | The Z Garage | 4,801,718 | 2,228,996 | 2,572,721 | 9/30/2021 | |||||||
2.07 | Property | 1 | Two Detroit Garage | 4,309,151 | 1,354,872 | 2,954,279 | 9/30/2021 | |||||||
2.08 | Property | 1 | 1505 & 1515 Woodward | 3,786,664 | 1,707,296 | 2,079,368 | 9/30/2021 | |||||||
2.09 | Property | 1 | 1001 Brush Street | 3,432,603 | 1,548,603 | 1,883,999 | 9/30/2021 | |||||||
2.10 | Property | 1 | The Assembly | 2,452,754 | 1,516,450 | 936,305 | 9/30/2021 | |||||||
2.11 | Property | 1 | 419 Fort Street Garage | 2,416,343 | 903,473 | 1,512,869 | 9/30/2021 | |||||||
2.12 | Property | 1 | Vinton | 1,153,612 | 860,060 | 293,552 | 9/30/2021 | |||||||
2.13 | Property | 1 | 1401 First Street | 1,159,626 | 598,814 | 560,813 | 9/30/2021 | |||||||
2.14 | Property | 1 | Lane Bryant Building | 744,281 | 320,553 | 423,728 | 9/30/2021 | |||||||
3 | Loan | 13 | Rosewood National Storage 13 | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 14,276,162 | 4,081,023 | 10,195,139 | 10/31/2021 | |
3.01 | Property | 1 | Tallahassee | NAV | NAV | NAV | NAV | |||||||
3.02 | Property | 1 | Fort Worth | NAV | NAV | NAV | NAV | |||||||
3.03 | Property | 1 | Kemah | NAV | NAV | NAV | NAV | |||||||
3.04 | Property | 1 | North Charleston | NAV | NAV | NAV | NAV | |||||||
3.05 | Property | 1 | Groton | NAV | NAV | NAV | NAV | |||||||
3.06 | Property | 1 | Albuquerque | NAV | NAV | NAV | NAV | |||||||
3.07 | Property | 1 | Augusta | NAV | NAV | NAV | NAV | |||||||
3.08 | Property | 1 | Grandview | NAV | NAV | NAV | NAV | |||||||
3.09 | Property | 1 | Louisville | NAV | NAV | NAV | NAV | |||||||
3.10 | Property | 1 | Houston | NAV | NAV | NAV | NAV | |||||||
3.11 | Property | 1 | Greenwood | NAV | NAV | NAV | NAV | |||||||
3.12 | Property | 1 | Miami | NAV | NAV | NAV | NAV | |||||||
3.13 | Property | 1 | Kent | NAV | NAV | NAV | NAV | |||||||
4 | Loan | 1 | CX - 350 & 450 Water Street | NAP | 11/6/2031 | 11/6/2036 | 0 | 0 | L(24),YM1(3),DorYM1(86),O(7) | NAV | NAV | NAV | NAV | |
5 | Loan | 1 | One Wilshire | NAP | 1/6/2032 | 1/6/2035 | 0 | 0 | L(25),D(88),O(7) | 52,164,978 | 16,537,821 | 35,627,157 | 9/30/2021 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(90),O(5) | 13,639,089 | 3,510,748 | 10,128,341 | 2/28/2021 | |
6.01 | Property | 1 | 39 Plaza La Prensa | NAV | NAV | NAV | NAV | |||||||
6.02 | Property | 1 | 1711 Randolph Road Southeast | NAV | NAV | NAV | NAV | |||||||
6.03 | Property | 1 | 445 Camino Del Rey Southwest | NAV | NAV | NAV | NAV | |||||||
6.04 | Property | 1 | 1920 Fifth Street | NAV | NAV | NAV | NAV | |||||||
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAV | NAV | NAV | NAV | |||||||
6.06 | Property | 1 | 37 Plaza La Prensa | NAV | NAV | NAV | NAV | |||||||
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAV | NAV | NAV | NAV | |||||||
6.08 | Property | 1 | 655 Utah Avenue | NAV | NAV | NAV | NAV | |||||||
6.09 | Property | 1 | 2536 Ridge Runner Road | NAV | NAV | NAV | NAV | |||||||
6.10 | Property | 1 | 653 Utah Avenue | NAV | NAV | NAV | NAV | |||||||
6.11 | Property | 1 | 4359 Jager Drive Northeast | NAV | NAV | NAV | NAV | |||||||
6.12 | Property | 1 | 221 Llano Estacado | NAV | NAV | NAV | NAV | |||||||
6.13 | Property | 1 | 1308 Gusdorf Road | NAV | NAV | NAV | NAV | |||||||
6.14 | Property | 1 | 2540 Camino Ortiz | NAV | NAV | NAV | NAV | |||||||
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NAV | NAV | NAV | NAV | |||||||
6.16 | Property | 1 | 2121 Summit Court | NAV | NAV | NAV | NAV | |||||||
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAV | NAV | NAV | NAV | |||||||
6.18 | Property | 1 | 41 Plaza La Prensa | NAV | NAV | NAV | NAV | |||||||
6.19 | Property | 1 | 2800 Farmington Avenue | NAV | NAV | NAV | NAV | |||||||
6.20 | Property | 1 | 1710 East Aztec Avenue | NAV | NAV | NAV | NAV | |||||||
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | NAV | NAV | NAV | NAV | |||||||
6.22 | Property | 1 | 3316 North Main Street | NAV | NAV | NAV | NAV | |||||||
6.23 | Property | 1 | 2141 Summit Court | NAV | NAV | NAV | NAV | |||||||
6.24 | Property | 1 | 1014 North California Street | NAV | NAV | NAV | NAV | |||||||
6.25 | Property | 1 | 912 Railroad Avenue | NAV | NAV | NAV | NAV | |||||||
6.26 | Property | 1 | 1922 Fifth Street | NAV | NAV | NAV | NAV | |||||||
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAV | NAV | NAV | NAV | |||||||
6.28 | Property | 1 | 145 Roy Road | NAV | NAV | NAV | NAV | |||||||
6.29 | Property | 1 | 1800 East 30th Street | NAV | NAV | NAV | NAV | |||||||
6.30 | Property | 1 | 5205 Quail Road Northwest | NAV | NAV | NAV | NAV | |||||||
6.31 | Property | 1 | 501 East Bender Boulevard | NAV | NAV | NAV | NAV | |||||||
6.32 | Property | 1 | 1233 Whittier Street | NAV | NAV | NAV | NAV | |||||||
6.33 | Property | 1 | 2520 Ridge Runner Road | NAV | NAV | NAV | NAV | |||||||
6.34 | Property | 1 | 26387 US Highway 70 | NAV | NAV | NAV | NAV | |||||||
6.35 | Property | 1 | 475 Courthouse Road Southeast | NAV | NAV | NAV | NAV | |||||||
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAV | NAV | NAV | NAV | |||||||
6.37 | Property | 1 | 2215 West Main Street | NAV | NAV | NAV | NAV | |||||||
6.38 | Property | 1 | 2522 Ridge Runner Road | NAV | NAV | NAV | NAV | |||||||
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NAV | NAV | NAV | NAV | |||||||
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAV | NAV | NAV | NAV | |||||||
7 | Loan | 1 | JW Marriott Desert Springs | NAP | 1/6/2027 | NAP | 0 | 0 | L(25),D(30),O(5) | 74,860,661 | 62,239,745 | 12,620,916 | 12/31/2021 | |
8 | Loan | 1 | Woodmore Towne Centre | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 13,876,148 | 5,185,800 | 8,690,348 | 10/31/2021 | |
9 | Loan | 2 | Dealertrack and Divvy | NAP | 1/6/2027 | NAP | 0 | 0 | L(25),D(31),O(4) | 10,131,919 | 2,147,689 | 7,984,230 | 10/31/2021 | |
9.01 | Property | 1 | Dealertrack | 4,824,999 | 1,215,272 | 3,609,727 | 10/31/2021 | |||||||
9.02 | Property | 1 | Divvy | 5,306,920 | 932,417 | 4,374,503 | 10/31/2021 | |||||||
10 | Loan | 1 | The Summit | NAP | 2/6/2029 | NAP | 0 | 0 | L(24),YM1(2),DorYM1(53),O(7) | 28,769,626 | 7,919,733 | 20,849,893 | 12/31/2020 | |
11 | Loan | 6 | Moonwater Office Portfolio | 2/6/2026 | 1/6/2032 | NAP | 0 | 0 | L(25),D(90),O(5) | 12,431,178 | 2,406,855 | 10,024,323 | 7/31/2021 | |
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | 3,840,245 | 734,937 | 3,105,308 | 7/31/2021 | |||||||
11.02 | Property | 1 | 6226 West Sahara Avenue | 3,089,004 | 44,259 | 3,044,745 | 7/31/2021 | |||||||
11.03 | Property | 1 | 10190 Covington Cross Drive | 1,850,090 | 623,322 | 1,226,769 | 7/31/2021 | |||||||
11.04 | Property | 1 | 1450 Center Crossing Road | 1,571,908 | 341,523 | 1,230,385 | 7/31/2021 | |||||||
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | 1,044,228 | 232,774 | 811,453 | 7/31/2021 | |||||||
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | 1,035,702 | 430,041 | 605,662 | 7/31/2021 | |||||||
12 | Loan | 1 | Novo Nordisk HQ | NAP | 11/6/2026 | 4/6/2031 | 0 | 0 | L(27),D(28),O(5) | 31,298,297 | 13,037,472 | 18,260,825 | 12/31/2020 | |
13 | Loan | 1 | The Kirby Collection | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(90),O(5) | 17,763,549 | 8,353,296 | 9,410,252 | 9/30/2021 | |
14 | Loan | 1 | Leesburg Plaza | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 5,061,243 | 977,421 | 4,083,821 | 9/30/2021 | |
15 | Loan | 1 | ADS Corporate Headquarters | 2/6/2027 | 1/6/2032 | NAP | 0 | 0 | L(25),D(88),O(7) | 4,407,421 | 0 | 4,407,421 | 9/30/2021 | |
16 | Loan | 1 | Benefitfocus HQ | NAP | 1/1/2027 | NAP | 5 | 5 | L(25),D(31),O(4) | 5,528,653 | 985,269 | 4,543,384 | 10/31/2021 | |
17 | Loan | 1 | 425 Eye Street | NAP | 1/6/2029 | NAP | 0 | 0 | L(25),D(52),O(7) | 15,091,699 | 5,494,596 | 9,597,103 | 9/30/2021 | |
18 | Loan | 1 | The Onyx | NAP | 12/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | 6,117,597 | 2,426,480 | 3,691,117 | 10/31/2021 | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | NAP | 1/1/2027 | NAP | 5 | 5 | L(25),D(30),O(5) | NAV | NAV | NAV | NAV | |
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | NAV | NAV | NAV | NAV | |||||||
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAV | NAV | NAV | NAV | |||||||
19.03 | Property | 1 | Kroger- Clarkston, MI | NAV | NAV | NAV | NAV | |||||||
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAV | NAV | NAV | NAV | |||||||
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAV | NAV | NAV | NAV | |||||||
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAV | NAV | NAV | NAV | |||||||
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAV | NAV | NAV | NAV | |||||||
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAV | NAV | NAV | NAV | |||||||
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAV | NAV | NAV | NAV | |||||||
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAV | NAV | NAV | NAV | |||||||
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAV | NAV | NAV | NAV | |||||||
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAV | NAV | NAV | NAV | |||||||
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAV | NAV | NAV | NAV | |||||||
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | NAV | NAV | NAV | NAV | |||||||
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAV | NAV | NAV | NAV | |||||||
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAV | NAV | NAV | NAV | |||||||
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAV | NAV | NAV | NAV | |||||||
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAV | NAV | NAV | NAV | |||||||
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAV | NAV | NAV | NAV | |||||||
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAV | NAV | NAV | NAV | |||||||
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAV | NAV | NAV | NAV | |||||||
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAV | NAV | NAV | NAV | |||||||
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAV | NAV | NAV | NAV | |||||||
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAV | NAV | NAV | NAV | |||||||
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAV | NAV | NAV | NAV | |||||||
20 | Loan | 11 | Glen Forest Office Portfolio | NAP | 12/6/2026 | NAP | 0 | 0 | L(26),D(29),O(5) | 10,830,431 | 3,962,431 | 6,868,000 | 9/30/2021 | |
20.01 | Property | 1 | Hillcrest | 1,864,069 | 624,737 | 1,239,332 | 9/30/2021 | |||||||
20.02 | Property | 1 | Arrington | 1,955,196 | 659,263 | 1,295,933 | 9/30/2021 | |||||||
20.03 | Property | 1 | Highland II | 1,222,061 | 482,575 | 739,486 | 9/30/2021 | |||||||
20.04 | Property | 1 | Meridian | 1,269,782 | 428,106 | 841,677 | 9/30/2021 | |||||||
20.05 | Property | 1 | Bayberry | 908,041 | 344,175 | 563,867 | 9/30/2021 | |||||||
20.06 | Property | 1 | Highland I | 889,727 | 355,427 | 534,300 | 9/30/2021 | |||||||
20.07 | Property | 1 | Capstone | 907,421 | 294,977 | 612,444 | 9/30/2021 | |||||||
20.08 | Property | 1 | Forest Plaza I | 580,982 | 265,183 | 315,799 | 9/30/2021 | |||||||
20.09 | Property | 1 | Forest Plaza II | 627,677 | 255,470 | 372,207 | 9/30/2021 | |||||||
20.10 | Property | 1 | Utica | 443,694 | 201,512 | 242,182 | 9/30/2021 | |||||||
20.11 | Property | 1 | Willard | 161,781 | 51,006 | 110,775 | 9/30/2021 | |||||||
21 | Loan | 8 | Grede Casting Industrial Portfolio | NAP | 12/6/2028 | NAP | 0 | 0 | L(26),D(51),O(7) | NAV | NAV | NAV | NAV | |
21.01 | Property | 1 | 700 Ash Street | NAV | NAV | NAV | NAV | |||||||
21.02 | Property | 1 | 5200 Foundry Circle | NAV | NAV | NAV | NAV | |||||||
21.03 | Property | 1 | 2700 Plum Street | NAV | NAV | NAV | NAV | |||||||
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAV | NAV | NAV | NAV | |||||||
21.05 | Property | 1 | N2480 County Road M | NAV | NAV | NAV | NAV | |||||||
21.06 | Property | 1 | W140 N5540 Lilly Road | NAV | NAV | NAV | NAV | |||||||
21.07 | Property | 1 | 530 East Main Street | NAV | NAV | NAV | NAV | |||||||
21.08 | Property | 1 | 210 Ann Avenue | NAV | NAV | NAV | NAV | |||||||
22 | Loan | 2 | Macon and Winter Garden | NAP | 1/1/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | NAV | NAV | NAV | NAV | |
22.01 | Property | 1 | Winter Garden | NAV | NAV | NAV | NAV | |||||||
22.02 | Property | 1 | Macon | NAV | NAV | NAV | NAV | |||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | 1/9/2032 | NAP | 0 | 0 | L(25),D(88),O(7) | 155,075,181 | 65,527,372 | 89,547,809 | 9/30/2021 | |
24 | Loan | 1 | 45 Liberty Boulevard | 2/6/2027 | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 4,108,755 | 1,556,587 | 2,552,168 | 9/30/2021 | |
25 | Loan | 2 | Nyberg Portfolio | NAP | 12/5/2031 | NAP | 0 | 0 | L(24),YM1(2),DorYM1(90),O(4) | 13,213,202 | 6,167,522 | 7,045,679 | 9/30/2021 | |
25.01 | Property | 1 | Nyberg Rivers | NAV | NAV | NAV | NAV | |||||||
25.02 | Property | 1 | Nyberg Woods | NAV | NAV | NAV | NAV | |||||||
26 | Loan | 1 | Pavilion at North Haven | 2/6/2022 | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,308,997 | 776,830 | 1,532,167 | 9/30/2021 | |
27 | Loan | 4 | Sara Lee Portfolio | NAP | 12/6/2031 | NAP | 0 | 0 | L(23),YM1(3),DorYM1(88),O(6) | NAV | NAV | NAV | NAV | |
27.01 | Property | 1 | 2314 Sybrandt Road | NAV | NAV | NAV | NAV | |||||||
27.02 | Property | 1 | 110 Sara Lee Road | NAV | NAV | NAV | NAV | |||||||
27.03 | Property | 1 | 1528 South Hayford Road | NAV | NAV | NAV | NAV | |||||||
27.04 | Property | 1 | 105 Ashland Avenue | NAV | NAV | NAV | NAV | |||||||
28 | Loan | 1 | Charcuterie Artisans SLB | NAP | 12/6/2031 | NAP | 0 | 0 | L(26),D(91),O(3) | NAV | NAV | NAV | NAV | |
29 | Loan | 1 | ABB Office | NAP | 1/6/2030 | NAP | 0 | 0 | L(25),D(67),O(4) | 1,944,775 | 0 | 1,944,775 | 10/31/2021 | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,065,424 | 528,177 | 1,537,247 | 11/30/2021 | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | 12/1/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | 3,523,463 | 2,269,029 | 1,254,434 | 9/30/2021 | |
32 | Loan | 1 | Ocotillo Plaza | 2/6/2022 | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,107,491 | 566,743 | 1,540,748 | 10/31/2021 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 1,497,339 | 497,982 | 999,357 | 10/31/2021 | |
33.01 | Property | 1 | Ideal Storage - Lori Lane | 442,615 | 126,188 | 316,426 | 10/31/2021 | |||||||
33.02 | Property | 1 | Ideal Storage - Lewisburg | 406,140 | 102,115 | 304,025 | 10/31/2021 | |||||||
33.03 | Property | 1 | Ideal Storage - Sunbury | 216,005 | 67,796 | 148,209 | 10/31/2021 | |||||||
33.04 | Property | 1 | Ideal Storage - Old Trail | 164,313 | 58,690 | 105,623 | 10/31/2021 | |||||||
33.05 | Property | 1 | Ideal Storage - Pottsville | 268,266 | 143,193 | 125,073 | 10/31/2021 | |||||||
34 | Loan | 1 | Raleigh GSA | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(88),O(7) | NAV | NAV | NAV | NAV | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 1,409,752 | 460,981 | 948,770 | 10/31/2021 | |
35.01 | Property | 1 | Sinking Spring | 1,039,362 | 312,074 | 727,289 | 10/31/2021 | |||||||
35.02 | Property | 1 | St. Clair | 370,389 | 148,908 | 221,481 | 10/31/2021 | |||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 2/6/2025 | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 1,798,675 | 677,079 | 1,121,596 | 10/31/2021 | |
36.01 | Property | 1 | Cedar Business Center | 957,084 | 332,168 | 624,916 | 10/31/2021 | |||||||
36.02 | Property | 1 | Victoria Pond Center | 841,591 | 344,912 | 496,679 | 10/31/2021 | |||||||
37 | Loan | 1 | AT&T Chicago | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | 1,278,417 | 0 | 1,278,417 | 10/31/2021 | |
38 | Loan | 1 | Brickstone Villas | NAP | 1/6/2032 | NAP | 5 | 0 | L(25),D(91),O(4) | 1,411,961 | 763,577 | 648,384 | 10/31/2021 | |
39 | Loan | 1 | Bankwell HQ | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(91),O(4) | NAV | NAV | NAV | NAV | |
40 | Loan | 1 | Metro Place | 2/6/2022 | 1/6/2027 | NAP | 0 | 0 | L(25),D(30),O(5) | 1,303,577 | 709,518 | 594,059 | 11/30/2021 | |
41 | Loan | 2 | 8 E 18th & 310 5th | NAP | 2/6/2032 | NAP | 0 | 0 | L(24),D(93),O(3) | 755,859 | 216,463 | 539,396 | 6/30/2021 | |
41.01 | Property | 1 | 8 East 18th St | 535,273 | 165,860 | 369,413 | 6/30/2021 | |||||||
41.02 | Property | 1 | 310 5th Ave | 220,586 | 50,603 | 169,984 | 6/30/2021 | |||||||
42 | Loan | 1 | WoodSpring McDonough | 2/6/2022 | 1/6/2029 | NAP | 0 | 0 | L(25),D(54),O(5) | 2,556,017 | 1,110,511 | 1,445,507 | 10/31/2021 | |
43 | Loan | 1 | Lakeville Townhomes | NAP | 1/6/2027 | NAP | 0 | 0 | L(25),YM1(31),O(4) | 1,701,829 | 975,290 | 726,539 | 10/31/2021 | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(92),O(3) | 938,767 | 283,418 | 655,349 | 9/30/2021 | |
45 | Loan | 2 | ASM Portfolio | 2/6/2022 | 1/6/2032 | NAP | 0 | 0 | YM4(25),DorYM1(88),O(7) | NAV | NAV | NAV | NAV | |
45.01 | Property | 1 | 5701 Dickman Rd | NAV | NAV | NAV | NAV | |||||||
45.02 | Property | 1 | 229 W. Creek Rd | NAV | NAV | NAV | NAV | |||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | NAP | 1/6/2032 | NAP | 0 | 0 | L(25),D(90),O(5) | 797,480 | 15,143 | 782,336 | 9/30/2021 | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | 12/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | 226,292 | 38,847 | 187,445 | 9/30/2021 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
1 | Loan | 1 | Old Chicago Post Office | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
2 | Loan | 14 | Bedrock Portfolio | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | T-12 | 704,344 | 376,723 | 327,620 | 12/31/2020 | T-12 | 743,636 | 483,900 | 259,736 | 12/31/2019 | |
3 | Loan | 13 | Rosewood National Storage 13 | 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 | |
3.02 | Property | 1 | Fort Worth | 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 | |
3.04 | Property | 1 | North Charleston | 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 | |
3.06 | Property | 1 | Albuquerque | 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 | |
3.08 | Property | 1 | Grandview | 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 | |
3.10 | Property | 1 | Houston | 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 | |
3.12 | Property | 1 | Miami | 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 | |
4 | Loan | 1 | CX - 350 & 450 Water Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5 | Loan | 1 | One Wilshire | 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 | 40 | SVEA New Mexico Portfolio | 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 | |
6.02 | Property | 1 | 1711 Randolph Road Southeast | 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 | |
6.04 | Property | 1 | 1920 Fifth Street | 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 | |
6.06 | Property | 1 | 37 Plaza La Prensa | 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 | |
6.08 | Property | 1 | 655 Utah Avenue | 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 | |
6.10 | Property | 1 | 653 Utah Avenue | 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 | |
6.12 | Property | 1 | 221 Llano Estacado | 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 | |
6.14 | Property | 1 | 2540 Camino Ortiz | 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 | |
6.16 | Property | 1 | 2121 Summit Court | 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 | |
6.18 | Property | 1 | 41 Plaza La Prensa | 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 | |
6.20 | Property | 1 | 1710 East Aztec Avenue | 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 | |
6.22 | Property | 1 | 3316 North Main Street | 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 | |
6.24 | Property | 1 | 1014 North California Street | 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 | |
6.26 | Property | 1 | 1922 Fifth Street | 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 | |
6.28 | Property | 1 | 145 Roy Road | 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 | |
6.30 | Property | 1 | 5205 Quail Road Northwest | 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 | |
6.32 | Property | 1 | 1233 Whittier Street | 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 | |
6.34 | Property | 1 | 26387 US Highway 70 | 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 | |
6.36 | Property | 1 | 7905 Marble Avenue Northeast | 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 | |
6.38 | Property | 1 | 2522 Ridge Runner Road | 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 | |
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7 | Loan | 1 | JW Marriott Desert Springs | 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 | 1 | Woodmore Towne Centre | 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 | 2 | Dealertrack and Divvy | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
9.01 | Property | 1 | Dealertrack | 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 | |
9.02 | Property | 1 | Divvy | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10 | Loan | 1 | The Summit | 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 | 6 | Moonwater Office Portfolio | 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 | 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 | 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 | 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 | 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 | 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 | T-12 | 987,056 | 378,143 | 608,914 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
12 | Loan | 1 | Novo Nordisk HQ | 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 | 1 | The Kirby Collection | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
14 | Loan | 1 | Leesburg Plaza | 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 | 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 | 1 | Benefitfocus HQ | 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 | 1 | 425 Eye Street | 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 | 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 | 25 | ExchangeRight Net Leased Portfolio #53 | 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 | |
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | 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 | |
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | 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 | |
19.06 | Property | 1 | Walgreens - Greenville (North), SC | 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 | |
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | 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 | |
19.10 | Property | 1 | Walgreens- Shawnee, KS | 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 | |
19.12 | Property | 1 | Walgreens - El Dorado, AR | 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 | |
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | 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 | |
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | 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 | |
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | 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 | |
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | 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 | |
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | 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 | |
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | 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 | |
20 | Loan | 11 | Glen Forest Office Portfolio | 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 | T-12 | 1,900,361 | 589,720 | 1,310,641 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.02 | Property | 1 | Arrington | 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 | T-12 | 1,420,623 | 460,342 | 960,281 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.04 | Property | 1 | Meridian | T-12 | 1,257,382 | 418,551 | 838,831 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.05 | Property | 1 | Bayberry | T-12 | 770,263 | 322,298 | 447,965 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.06 | Property | 1 | Highland I | T-12 | 864,407 | 329,766 | 534,641 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.07 | Property | 1 | Capstone | 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 | T-12 | 618,962 | 238,220 | 380,742 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.09 | Property | 1 | Forest Plaza II | T-12 | 598,318 | 242,897 | 355,421 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.10 | Property | 1 | Utica | T-12 | 510,482 | 201,909 | 308,573 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
20.11 | Property | 1 | Willard | T-12 | 145,246 | 43,583 | 101,663 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
21 | Loan | 8 | Grede Casting Industrial Portfolio | 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 | |
21.02 | Property | 1 | 5200 Foundry Circle | 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 | |
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 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 | |
21.06 | Property | 1 | W140 N5540 Lilly Road | 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 | |
21.08 | Property | 1 | 210 Ann Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
22 | Loan | 2 | Macon and Winter Garden | 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 | |
22.02 | Property | 1 | Macon | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
23 | Loan | 1 | 601 Lexington Avenue | 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 | 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 | 2 | Nyberg Portfolio | 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 | |
25.02 | Property | 1 | Nyberg Woods | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
26 | Loan | 1 | Pavilion at North Haven | 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 | 4 | Sara Lee Portfolio | 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 | |
27.02 | Property | 1 | 110 Sara Lee Road | 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 | |
27.04 | Property | 1 | 105 Ashland Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
28 | Loan | 1 | Charcuterie Artisans SLB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
29 | Loan | 1 | ABB Office | T-12 | 1,913,174 | 0 | 1,913,174 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | 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 | 1 | Courtyard Alpharetta/Avalon | 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 | 1 | Ocotillo Plaza | 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 | 5 | CityLine Susquehanna Storage Portfolio | 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 | T-12 | 331,654 | 129,319 | 202,334 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
33.02 | Property | 1 | Ideal Storage - Lewisburg | T-12 | 371,914 | 102,585 | 269,329 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
33.03 | Property | 1 | Ideal Storage - Sunbury | 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 | T-12 | 152,188 | 59,557 | 92,631 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
33.05 | Property | 1 | Ideal Storage - Pottsville | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
34 | Loan | 1 | Raleigh GSA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | T-12 | 897,750 | 407,049 | 490,701 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
35.01 | Property | 1 | Sinking Spring | T-12 | 694,677 | 273,529 | 421,149 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
35.02 | Property | 1 | St. Clair | T-12 | 203,072 | 133,520 | 69,552 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
36 | Loan | 2 | Urban Light Industrial Portfolio | 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 | T-12 | 758,444 | 394,899 | 363,545 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
36.02 | Property | 1 | Victoria Pond Center | T-12 | 751,385 | 344,102 | 407,283 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
37 | Loan | 1 | AT&T Chicago | 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 | 1 | Brickstone Villas | 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 | |
40 | Loan | 1 | Metro Place | 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 | 2 | 8 E 18th & 310 5th | 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 | 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 | T-12 | 225,768 | 50,413 | 175,355 | 12/31/2020 | T-12 | 178,608 | 48,784 | 129,824 | 12/31/2019 | |
42 | Loan | 1 | WoodSpring McDonough | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
43 | Loan | 1 | Lakeville Townhomes | 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 | 1 | 2374-2386 Grand Concourse | T-12 | 883,139 | 278,132 | 605,008 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | |
45 | Loan | 2 | ASM Portfolio | 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 | |
45.02 | Property | 1 | 229 W. Creek Rd | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | T-12 | 797,480 | 14,634 | 782,846 | 12/31/2020 | T-12 | 797,480 | 14,481 | 782,999 | 12/31/2019 | |
47 | Loan | 1 | 192 Stuyvesant Ave | T-12 | 235,669 | 44,576 | 191,093 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV |
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) |
1 | Loan | 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 | |
2 | Loan | 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 | |
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
2.12 | Property | 1 | Vinton | T-12 | 95.0% | 1,278,493 | 886,306 | 392,187 | 6,104 | 8,260 | 377,823 | |||
2.13 | Property | 1 | 1401 First Street | T-12 | NAP | 1,131,300 | 613,395 | 517,905 | 15,825 | 0 | 502,080 | |||
2.14 | Property | 1 | Lane Bryant Building | T-12 | 94.8% | 787,387 | 370,639 | 416,748 | 6,339 | 42,689 | 367,719 | |||
3 | Loan | 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 | |
3.01 | Property | 1 | Tallahassee | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.02 | Property | 1 | Fort Worth | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.03 | Property | 1 | Kemah | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.04 | Property | 1 | North Charleston | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.05 | Property | 1 | Groton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.06 | Property | 1 | Albuquerque | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.07 | Property | 1 | Augusta | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.08 | Property | 1 | Grandview | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.09 | Property | 1 | Louisville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.10 | Property | 1 | Houston | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.11 | Property | 1 | Greenwood | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.12 | Property | 1 | Miami | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
3.13 | Property | 1 | Kent | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
4 | Loan | 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 | |
5 | Loan | 1 | One Wilshire | T-12 | 88.8% | 54,609,882 | 17,099,493 | 37,510,389 | 119,080 | 471,918 | 36,919,391 | 4.52 | 4.45 | |
6 | Loan | 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 | |
6.01 | Property | 1 | 39 Plaza La Prensa | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.02 | Property | 1 | 1711 Randolph Road Southeast | 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 | |||
6.04 | Property | 1 | 1920 Fifth Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.06 | Property | 1 | 37 Plaza La Prensa | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.08 | Property | 1 | 655 Utah Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.09 | Property | 1 | 2536 Ridge Runner Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.10 | Property | 1 | 653 Utah Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.11 | Property | 1 | 4359 Jager Drive Northeast | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.12 | Property | 1 | 221 Llano Estacado | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.13 | Property | 1 | 1308 Gusdorf Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.14 | Property | 1 | 2540 Camino Ortiz | 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 | |||
6.16 | Property | 1 | 2121 Summit Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.18 | Property | 1 | 41 Plaza La Prensa | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.19 | Property | 1 | 2800 Farmington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.20 | Property | 1 | 1710 East Aztec Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.22 | Property | 1 | 3316 North Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.23 | Property | 1 | 2141 Summit Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.24 | Property | 1 | 1014 North California Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.25 | Property | 1 | 912 Railroad Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.26 | Property | 1 | 1922 Fifth Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.28 | Property | 1 | 145 Roy Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.29 | Property | 1 | 1800 East 30th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.30 | Property | 1 | 5205 Quail Road Northwest | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.31 | Property | 1 | 501 East Bender Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.32 | Property | 1 | 1233 Whittier Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.33 | Property | 1 | 2520 Ridge Runner Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.34 | Property | 1 | 26387 US Highway 70 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.35 | Property | 1 | 475 Courthouse Road Southeast | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.37 | Property | 1 | 2215 West Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.38 | Property | 1 | 2522 Ridge Runner Road | 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 | |||
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
7 | Loan | 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 | |
8 | Loan | 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 | |
9 | Loan | 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 | |
9.01 | Property | 1 | Dealertrack | T-12 | 95.0% | 4,978,463 | 1,296,558 | 3,681,905 | 32,745 | 223,911 | 3,425,249 | |||
9.02 | Property | 1 | Divvy | NAV | 95.0% | 4,499,822 | 1,176,907 | 3,322,916 | 31,021 | 220,958 | 3,070,936 | |||
10 | Loan | 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 | |
11 | Loan | 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 | |
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | NAV | 33.1% | 579,325 | 433,485 | 145,839 | 18,104 | 28,405 | 99,330 | |||
12 | Loan | 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 | |
13 | Loan | 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 | |
14 | Loan | 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 | |
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 | |
16 | Loan | 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 | |
17 | Loan | 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 | |
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 | |
19 | Loan | 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 | |
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 | |||
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAV | 95.0% | 648,715 | 16,218 | 632,497 | 9,309 | 0 | 623,189 | |||
19.03 | Property | 1 | Kroger- Clarkston, MI | NAV | 95.0% | 446,211 | 11,155 | 435,056 | 8,609 | 0 | 426,447 | |||
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAV | 95.0% | 423,618 | 10,590 | 413,028 | 2,183 | 0 | 410,845 | |||
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAV | 95.0% | 379,695 | 9,492 | 370,203 | 5,543 | 0 | 364,659 | |||
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAV | 95.0% | 389,500 | 9,738 | 379,763 | 2,178 | 0 | 377,584 | |||
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAV | 95.0% | 370,500 | 9,263 | 361,238 | 2,223 | 0 | 359,015 | |||
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAV | 95.0% | 364,399 | 9,110 | 355,289 | 1,984 | 0 | 353,305 | |||
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAV | 95.0% | 324,884 | 8,122 | 316,762 | 1,636 | 0 | 315,126 | |||
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAV | 95.0% | 288,723 | 7,218 | 281,505 | 2,223 | 0 | 279,282 | |||
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAV | 95.0% | 384,255 | 9,606 | 374,649 | 1,911 | 0 | 372,738 | |||
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAV | 95.0% | 247,570 | 6,189 | 241,381 | 2,223 | 0 | 239,158 | |||
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAV | 95.0% | 106,062 | 2,652 | 103,410 | 1,610 | 0 | 101,800 | |||
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 | |||
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAV | 95.0% | 104,500 | 2,613 | 101,888 | 1,500 | 0 | 100,388 | |||
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAV | 95.0% | 100,463 | 2,512 | 97,951 | 529 | 0 | 97,422 | |||
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAV | 95.0% | 100,040 | 2,501 | 97,539 | 1,248 | 0 | 96,291 | |||
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAV | 95.0% | 94,336 | 2,358 | 91,978 | 1,354 | 0 | 90,624 | |||
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAV | 95.0% | 91,588 | 2,290 | 89,298 | 998 | 0 | 88,300 | |||
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAV | 95.0% | 87,139 | 2,178 | 84,960 | 1,365 | 0 | 83,595 | |||
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAV | 95.0% | 98,325 | 2,458 | 95,867 | 1,123 | 0 | 94,744 | |||
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAV | 95.0% | 80,356 | 2,009 | 78,347 | 1,354 | 0 | 76,993 | |||
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAV | 95.0% | 72,732 | 1,818 | 70,914 | 1,395 | 0 | 69,518 | |||
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAV | 95.0% | 72,831 | 1,821 | 71,010 | 1,437 | 0 | 69,573 | |||
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAV | 95.0% | 68,144 | 1,704 | 66,440 | 1,352 | 0 | 65,088 | |||
20 | Loan | 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 | |
20.01 | Property | 1 | Hillcrest | NAV | 91.4% | 2,069,587 | 647,076 | 1,422,511 | 19,730 | 120,397 | 1,282,384 | |||
20.02 | Property | 1 | Arrington | NAV | 95.2% | 2,126,526 | 666,500 | 1,460,025 | 21,856 | 123,664 | 1,314,505 | |||
20.03 | Property | 1 | Highland II | NAV | 42.4% | 693,973 | 475,721 | 218,252 | 7,119 | 3,794 | 207,339 | |||
20.04 | Property | 1 | Meridian | NAV | 100.0% | 1,359,386 | 451,074 | 908,312 | 10,178 | 82,395 | 815,740 | |||
20.05 | Property | 1 | Bayberry | NAV | 95.8% | 993,146 | 360,967 | 632,180 | 18,740 | 60,793 | 552,646 | |||
20.06 | Property | 1 | Highland I | NAV | 91.7% | 982,108 | 370,321 | 611,788 | 14,666 | 56,998 | 540,124 | |||
20.07 | Property | 1 | Capstone | NAV | 83.6% | 789,376 | 317,789 | 471,588 | 18,473 | 41,776 | 411,338 | |||
20.08 | Property | 1 | Forest Plaza I | NAV | 80.2% | 631,654 | 271,030 | 360,624 | 10,283 | 34,310 | 316,031 | |||
20.09 | Property | 1 | Forest Plaza II | NAV | 100.0% | 687,967 | 274,201 | 413,767 | 5,140 | 44,512 | 364,115 | |||
20.10 | Property | 1 | Utica | NAV | 47.3% | 266,520 | 209,775 | 56,744 | 20,300 | 4,868 | 31,576 | |||
20.11 | Property | 1 | Willard | NAV | 100.0% | 170,488 | 62,175 | 108,313 | 1,071 | 2,100 | 105,142 | |||
21 | Loan | 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 | |
21.01 | Property | 1 | 700 Ash Street | NAV | 95.0% | 1,592,228 | 48,547 | 1,543,681 | 0 | 104,537 | 1,439,144 | |||
21.02 | Property | 1 | 5200 Foundry Circle | NAV | 95.0% | 1,415,046 | 43,145 | 1,371,902 | 0 | 86,911 | 1,284,991 | |||
21.03 | Property | 1 | 2700 Plum Street | NAV | 95.0% | 1,101,421 | 33,582 | 1,067,839 | 0 | 70,689 | 997,150 | |||
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAV | 95.0% | 720,986 | 21,983 | 699,003 | 0 | 48,450 | 650,553 | |||
21.05 | Property | 1 | N2480 County Road M | NAV | 95.0% | 480,791 | 14,659 | 466,131 | 0 | 37,620 | 428,511 | |||
21.06 | Property | 1 | W140 N5540 Lilly Road | NAV | 95.0% | 458,107 | 13,968 | 444,139 | 0 | 33,123 | 411,017 | |||
21.07 | Property | 1 | 530 East Main Street | NAV | 95.0% | 421,137 | 12,840 | 408,297 | 0 | 51,593 | 356,704 | |||
21.08 | Property | 1 | 210 Ann Avenue | NAV | 95.0% | 400,574 | 12,213 | 388,360 | 0 | 32,687 | 355,674 | |||
22 | Loan | 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 | |
22.01 | Property | 1 | Winter Garden | NAV | 100.0% | 1,621,695 | 332,856 | 1,288,839 | 22,147 | 22,147 | 1,244,545 | |||
22.02 | Property | 1 | Macon | NAV | 86.1% | 1,685,159 | 320,839 | 1,364,320 | 38,577 | 38,577 | 1,287,165 | |||
23 | Loan | 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 | |
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 | |
25 | Loan | 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 | |
25.01 | Property | 1 | Nyberg Rivers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
25.02 | Property | 1 | Nyberg Woods | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
26 | Loan | 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 | |
27 | Loan | 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 | |
27.01 | Property | 1 | 2314 Sybrandt Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
27.02 | Property | 1 | 110 Sara Lee Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
27.03 | Property | 1 | 1528 South Hayford Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
27.04 | Property | 1 | 105 Ashland Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||
28 | Loan | 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 | |
29 | Loan | 1 | ABB Office | NAV | 97.2% | 2,183,424 | 43,668 | 2,139,756 | 27,086 | 0 | 2,112,670 | 2.77 | 2.74 | |
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 | |
31 | Loan | 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 | |
32 | Loan | 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 | |
33 | Loan | 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 | |
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAV | 89.1% | 484,443 | 131,857 | 352,586 | 5,168 | 0 | 347,419 | |||
33.02 | Property | 1 | Ideal Storage - Lewisburg | NAV | 88.1% | 437,526 | 104,687 | 332,839 | 4,905 | 0 | 327,934 | |||
33.03 | Property | 1 | Ideal Storage - Sunbury | NAV | 90.0% | 226,448 | 68,032 | 158,416 | 2,235 | 0 | 156,181 | |||
33.04 | Property | 1 | Ideal Storage - Old Trail | NAV | 88.3% | 175,125 | 58,998 | 116,127 | 2,039 | 0 | 114,088 | |||
33.05 | Property | 1 | Ideal Storage - Pottsville | NAV | 86.9% | 343,426 | 162,076 | 181,350 | 3,750 | 0 | 177,600 | |||
34 | Loan | 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 | |
35 | Loan | 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 | |
35.01 | Property | 1 | Sinking Spring | NAV | 90.0% | 1,089,490 | 310,382 | 779,108 | 11,075 | 0 | 768,033 | |||
35.02 | Property | 1 | St. Clair | NAV | 78.7% | 439,048 | 171,185 | 267,862 | 5,358 | 0 | 262,505 | |||
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 | |
36.01 | Property | 1 | Cedar Business Center | NAV | 93.7% | 1,070,371 | 407,997 | 662,374 | 6,425 | 56,804 | 599,144 | |||
36.02 | Property | 1 | Victoria Pond Center | NAV | 95.0% | 868,519 | 366,220 | 502,299 | 10,275 | 44,337 | 447,688 | |||
37 | Loan | 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 | |
38 | Loan | 1 | Brickstone Villas | NAV | 88.1% | 1,571,041 | 850,079 | 720,962 | 55,500 | 0 | 665,462 | 2.06 | 1.91 | |
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 | |
40 | Loan | 1 | Metro Place | T-12 | 90.0% | 1,767,821 | 865,082 | 902,739 | 23,418 | 71,687 | 807,634 | 1.86 | 1.66 | |
41 | Loan | 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 | |
41.01 | Property | 1 | 8 East 18th St | T-12 | 95.0% | 643,096 | 188,394 | 454,701 | 1,489 | 14,539 | 438,673 | |||
41.02 | Property | 1 | 310 5th Ave | T-12 | 95.0% | 289,025 | 62,520 | 226,505 | 3,187 | 4,479 | 218,839 | |||
42 | Loan | 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 | |
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 | |
44 | Loan | 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 | |
45 | Loan | 2 | ASM Portfolio | NAV | 95.0% | 922,715 | 262,839 | 659,875 | 24,025 | 22,071 | 613,779 | 1.93 | 1.80 | |
45.01 | Property | 1 | 5701 Dickman Rd | NAV | 95.0% | 665,903 | 190,816 | 475,087 | 12,775 | 15,893 | 446,418 | |||
45.02 | Property | 1 | 229 W. Creek Rd | NAV | 95.0% | 256,812 | 72,023 | 184,789 | 11,250 | 6,178 | 167,360 | |||
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 | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAV | 94.7% | 226,292 | 43,760 | 182,532 | 2,000 | 0 | 180,532 | 2.11 | 2.09 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) |
1 | Loan | 1 | Old Chicago Post Office | 14.9% | 14.8% | 1,189,500,000 | Hypothetical Market Value Assuming Reserves | 5/7/2021 | 43.1% | 43.1% | 91.8% | 12/1/2021 | No | |
2 | Loan | 14 | Bedrock Portfolio | 13.6% | 12.7% | 724,300,000 | As Is | Various | 59.4% | 59.4% | 88.7% | |||
2.01 | Property | 1 | First National Building | 162,000,000 | As Is | 8/30/2021 | 94.9% | 11/10/2021 | No | |||||
2.02 | Property | 1 | The Qube | 103,000,000 | As Is | 8/30/2021 | 90.6% | 11/10/2021 | No | |||||
2.03 | Property | 1 | Chrysler House | 83,000,000 | As Is | 8/30/2021 | 79.9% | 11/10/2021 | No | |||||
2.04 | Property | 1 | 1001 Woodward | 80,000,000 | As Is | 8/30/2021 | 88.9% | 11/10/2021 | No | |||||
2.05 | Property | 1 | One Woodward | 58,000,000 | As Is | 8/30/2021 | 92.9% | 11/10/2021 | No | |||||
2.06 | Property | 1 | The Z Garage | 53,000,000 | As Is | 9/10/2021 | NAP | NAP | NAP | |||||
2.07 | Property | 1 | Two Detroit Garage | 37,000,000 | As Is | 9/10/2021 | NAP | NAP | NAP | |||||
2.08 | Property | 1 | 1505 & 1515 Woodward | 35,000,000 | As Is | 8/30/2021 | 100.0% | 11/10/2021 | No | |||||
2.09 | Property | 1 | 1001 Brush Street | 32,000,000 | As Is | 9/10/2021 | NAP | NAP | NAP | |||||
2.10 | Property | 1 | The Assembly | 23,100,000 | As Is | 8/30/2021 | 75.0% | 9/3/2021 | No | |||||
2.11 | Property | 1 | 419 Fort Street Garage | 21,000,000 | As Is | 9/10/2021 | NAP | NAP | NAP | |||||
2.12 | Property | 1 | Vinton | 17,500,000 | As Is | 8/30/2021 | 61.9% | 9/3/2021 | No | |||||
2.13 | Property | 1 | 1401 First Street | 13,500,000 | As Is | 9/10/2021 | NAP | NAP | NAP | |||||
2.14 | Property | 1 | Lane Bryant Building | 6,200,000 | As Is | 8/30/2021 | 95.2% | 11/10/2021 | No | |||||
3 | Loan | 13 | Rosewood National Storage 13 | 9.8% | 9.7% | 181,940,000 | As Portfolio | Various | 59.7% | 59.7% | 95.5% | |||
3.01 | Property | 1 | Tallahassee | 29,300,000 | As Is | 10/29/2021 | 92.5% | 9/1/2021 | NAP | |||||
3.02 | Property | 1 | Fort Worth | 26,890,000 | As Is | 10/26/2021 | 97.4% | 9/1/2021 | NAP | |||||
3.03 | Property | 1 | Kemah | 26,300,000 | As Is | 10/24/2021 | 95.7% | 9/1/2021 | NAP | |||||
3.04 | Property | 1 | North Charleston | 14,000,000 | As Is | 10/21/2021 | 97.4% | 9/1/2021 | NAP | |||||
3.05 | Property | 1 | Groton | 14,000,000 | As Is | 11/1/2021 | 96.6% | 9/1/2021 | NAP | |||||
3.06 | Property | 1 | Albuquerque | 12,920,000 | As Is | 10/21/2021 | 94.9% | 9/1/2021 | NAP | |||||
3.07 | Property | 1 | Augusta | 9,520,000 | As Is | 11/1/2021 | 92.6% | 9/1/2021 | NAP | |||||
3.08 | Property | 1 | Grandview | 8,620,000 | As Is | 11/4/2021 | 96.8% | 9/1/2021 | NAP | |||||
3.09 | Property | 1 | Louisville | 8,490,000 | As Is | 10/27/2021 | 89.2% | 9/1/2021 | NAP | |||||
3.10 | Property | 1 | Houston | 7,500,000 | As Is | 10/24/2021 | 98.8% | 9/1/2021 | NAP | |||||
3.11 | Property | 1 | Greenwood | 6,930,000 | As Is | 10/27/2021 | 99.1% | 9/1/2021 | NAP | |||||
3.12 | Property | 1 | Miami | 8,010,000 | As Is | 10/22/2021 | 97.7% | 9/1/2021 | NAP | |||||
3.13 | Property | 1 | Kent | 6,270,000 | As Is | 10/19/2021 | 95.5% | 9/1/2021 | NAP | |||||
4 | Loan | 1 | CX - 350 & 450 Water Street | 9.9% | 9.9% | 1,954,000,000 | Prospective Market Value Upon Completion & Stabilization | 4/1/2023 | 41.7% | 41.7% | 100.0% | 10/14/2021 | Yes | |
5 | Loan | 1 | One Wilshire | 12.7% | 12.5% | 913,000,000 | As Is | 11/5/2021 | 32.3% | 32.3% | 87.3% | 11/1/2021 | No | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 12.4% | 11.4% | 120,890,000 | As Is | 10/20/2021 | 65.0% | 65.0% | 97.2% | |||
6.01 | Property | 1 | 39 Plaza La Prensa | 9,700,000 | As Is | 10/20/2021 | 98.7% | 1/5/2022 | Yes | |||||
6.02 | Property | 1 | 1711 Randolph Road Southeast | 6,870,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.03 | Property | 1 | 445 Camino Del Rey Southwest | 6,450,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.04 | Property | 1 | 1920 Fifth Street | 6,450,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | 5,800,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.06 | Property | 1 | 37 Plaza La Prensa | 5,260,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.07 | Property | 1 | 4363 Jager Drive Northeast | 5,200,000 | As Is | 10/20/2021 | 97.4% | 1/5/2022 | Yes | |||||
6.08 | Property | 1 | 655 Utah Avenue | 5,150,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.09 | Property | 1 | 2536 Ridge Runner Road | 4,330,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.10 | Property | 1 | 653 Utah Avenue | 4,010,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.11 | Property | 1 | 4359 Jager Drive Northeast | 3,940,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.12 | Property | 1 | 221 Llano Estacado | 3,450,000 | As Is | 10/20/2021 | 96.6% | 1/5/2022 | Yes | |||||
6.13 | Property | 1 | 1308 Gusdorf Road | 3,150,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.14 | Property | 1 | 2540 Camino Ortiz | 3,060,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | 3,000,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.16 | Property | 1 | 2121 Summit Court | 2,980,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.17 | Property | 1 | 2732 North Wilshire Boulevard | 2,870,000 | As Is | 10/20/2021 | 97.2% | 1/5/2022 | Yes | |||||
6.18 | Property | 1 | 41 Plaza La Prensa | 2,780,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.19 | Property | 1 | 2800 Farmington Avenue | 2,760,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.20 | Property | 1 | 1710 East Aztec Avenue | 2,680,000 | As Is | 10/20/2021 | 97.7% | 1/5/2022 | No | |||||
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | 2,490,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.22 | Property | 1 | 3316 North Main Street | 2,480,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.23 | Property | 1 | 2141 Summit Court | 2,190,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.24 | Property | 1 | 1014 North California Street | 2,180,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.25 | Property | 1 | 912 Railroad Avenue | 2,030,000 | As Is | 10/20/2021 | 74.1% | 1/5/2022 | No | |||||
6.26 | Property | 1 | 1922 Fifth Street | 1,970,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.27 | Property | 1 | 1017 East Roosevelt Avenue | 1,850,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.28 | Property | 1 | 145 Roy Road | 1,850,000 | As Is | 10/20/2021 | 94.1% | 1/5/2022 | No | |||||
6.29 | Property | 1 | 1800 East 30th Street | 1,760,000 | As Is | 10/20/2021 | 34.3% | 1/5/2022 | No | |||||
6.30 | Property | 1 | 5205 Quail Road Northwest | 1,480,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.31 | Property | 1 | 501 East Bender Boulevard | 1,400,000 | As Is | 10/20/2021 | 86.9% | 1/5/2022 | Yes | |||||
6.32 | Property | 1 | 1233 Whittier Street | 1,370,000 | As Is | 10/20/2021 | 94.6% | 1/5/2022 | Yes | |||||
6.33 | Property | 1 | 2520 Ridge Runner Road | 1,320,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.34 | Property | 1 | 26387 US Highway 70 | 1,320,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.35 | Property | 1 | 475 Courthouse Road Southeast | 1,200,000 | As Is | 10/20/2021 | 89.0% | 1/5/2022 | No | |||||
6.36 | Property | 1 | 7905 Marble Avenue Northeast | 1,060,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.37 | Property | 1 | 2215 West Main Street | 1,020,000 | As Is | 10/20/2021 | 93.8% | 1/5/2022 | No | |||||
6.38 | Property | 1 | 2522 Ridge Runner Road | 800,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | No | |||||
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | 760,000 | As Is | 10/20/2021 | 100.0% | 1/5/2022 | Yes | |||||
6.40 | Property | 1 | 312 East Nizhoni Boulevard | 470,000 | As Is | 10/20/2021 | 92.4% | 1/5/2022 | Yes | |||||
7 | Loan | 1 | JW Marriott Desert Springs | 20.4% | 15.9% | 306,000,000 | As Is | 11/17/2021 | 41.8% | 41.8% | 36.8% | 12/31/2021 | NAP | |
8 | Loan | 1 | Woodmore Towne Centre | 10.4% | 10.2% | 197,000,000 | As Is (Extraordinary Assumption) | 11/22/2021 | 59.5% | 59.5% | 96.7% | 11/30/2021 | No | |
9 | Loan | 2 | Dealertrack and Divvy | 9.4% | 8.7% | 109,500,000 | As Is | 11/19/2021 | 68.0% | 68.0% | 100.0% | |||
9.01 | Property | 1 | Dealertrack | 55,500,000 | As Is | 11/19/2021 | 100.0% | 11/3/2021 | No | |||||
9.02 | Property | 1 | Divvy | 54,000,000 | As Is | 11/19/2021 | 100.0% | 2/6/2022 | Yes | |||||
10 | Loan | 1 | The Summit | 12.6% | 12.3% | 895,500,000 | As Is | 11/1/2021 | 36.5% | 36.5% | 98.2% | 1/1/2022 | No | |
11 | Loan | 6 | Moonwater Office Portfolio | 9.0% | 8.4% | 196,300,000 | As Is | 10/7/2021 | 59.1% | 52.7% | 96.3% | |||
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | 66,700,000 | As Is | 10/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
11.02 | Property | 1 | 6226 West Sahara Avenue | 40,600,000 | As Is | 10/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
11.03 | Property | 1 | 10190 Covington Cross Drive | 26,600,000 | As Is | 10/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
11.04 | Property | 1 | 1450 Center Crossing Road | 26,500,000 | As Is | 10/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | 18,500,000 | As Is | 10/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | 17,400,000 | As Is | 10/7/2021 | 60.1% | 10/7/2021 | No | |||||
12 | Loan | 1 | Novo Nordisk HQ | 9.2% | 9.1% | 330,000,000 | As Is | 9/21/2021 | 63.8% | 63.8% | 77.0% | 2/6/2022 | Yes | |
13 | Loan | 1 | The Kirby Collection | 12.0% | 11.5% | 199,000,000 | As Is | 11/24/2021 | 48.1% | 48.1% | 92.0% | 10/26/2021 | No | |
14 | Loan | 1 | Leesburg Plaza | 10.1% | 9.8% | 73,600,000 | As Is | 10/26/2021 | 65.9% | 65.9% | 94.7% | 11/23/2021 | No | |
15 | Loan | 1 | ADS Corporate Headquarters | 9.0% | 8.5% | 71,250,000 | As Is | 10/23/2021 | 66.5% | 60.2% | 100.0% | 2/6/2022 | Yes | |
16 | Loan | 1 | Benefitfocus HQ | 10.7% | 9.9% | 61,600,000 | As Is | 12/7/2021 | 64.9% | 64.9% | 100.0% | 2/1/2022 | Yes | |
17 | Loan | 1 | 425 Eye Street | 11.0% | 10.9% | 180,000,000 | As Is | 11/9/2021 | 56.8% | 56.8% | 76.7% | 9/1/2021 | No | |
18 | Loan | 1 | The Onyx | 9.4% | 9.1% | 60,200,000 | As Is | 10/13/2021 | 63.1% | 63.1% | 95.9% | 11/10/2021 | NAP | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 9.6% | 9.4% | 159,595,000 | As Is | Various | 53.9% | 53.9% | 100.0% | |||
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | 61,100,000 | As Is | 11/15/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | 10,900,000 | As Is | 11/30/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.03 | Property | 1 | Kroger- Clarkston, MI | 9,025,000 | As Is | 11/17/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | 8,100,000 | As Is | 11/15/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | 6,950,000 | As Is | 11/15/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.06 | Property | 1 | Walgreens - Greenville (North), SC | 6,800,000 | As Is | 11/11/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | 6,800,000 | As Is | 11/16/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | 7,310,000 | As Is | 11/10/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | 5,100,000 | As Is | 11/3/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.10 | Property | 1 | Walgreens- Shawnee, KS | 5,290,000 | As Is | 10/5/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | 6,200,000 | As Is | 11/3/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.12 | Property | 1 | Walgreens - El Dorado, AR | 4,700,000 | As Is | 10/12/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | 1,700,000 | As Is | 11/15/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | 2,040,000 | As Is | 11/27/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | 1,800,000 | As Is | 11/18/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | 2,010,000 | As Is | 11/18/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | 2,000,000 | As Is | 11/14/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | 1,730,000 | As Is | 11/15/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | 1,610,000 | As Is | 11/9/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | 1,500,000 | As Is | 11/7/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | 1,900,000 | As Is | 11/5/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | 1,380,000 | As Is | 11/10/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | 1,300,000 | As Is | 11/5/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | 1,200,000 | As Is | 11/9/2021 | 100.0% | 2/1/2022 | Yes | |||||
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | 1,150,000 | As Is | 11/6/2021 | 100.0% | 2/1/2022 | Yes | |||||
20 | Loan | 11 | Glen Forest Office Portfolio | 11.3% | 10.1% | 95,590,000 | As Is | 11/4/2021 | 61.7% | 61.7% | 84.4% | |||
20.01 | Property | 1 | Hillcrest | 18,500,000 | As Is | 11/4/2021 | 91.6% | 10/31/2021 | No | |||||
20.02 | Property | 1 | Arrington | 18,800,000 | As Is | 11/4/2021 | 95.3% | 10/31/2021 | No | |||||
20.03 | Property | 1 | Highland II | 8,450,000 | As Is | 11/4/2021 | 40.7% | 10/31/2021 | No | |||||
20.04 | Property | 1 | Meridian | 11,700,000 | As Is | 11/4/2021 | 100.0% | 10/31/2021 | No | |||||
20.05 | Property | 1 | Bayberry | 8,600,000 | As Is | 11/4/2021 | 95.9% | 10/31/2021 | No | |||||
20.06 | Property | 1 | Highland I | 7,990,000 | As Is | 11/4/2021 | 91.9% | 10/31/2021 | No | |||||
20.07 | Property | 1 | Capstone | 6,940,000 | As Is | 11/4/2021 | 83.3% | 10/31/2021 | No | |||||
20.08 | Property | 1 | Forest Plaza I | 5,300,000 | As Is | 11/4/2021 | 80.5% | 10/31/2021 | No | |||||
20.09 | Property | 1 | Forest Plaza II | 5,200,000 | As Is | 11/4/2021 | 100.0% | 10/31/2021 | No | |||||
20.10 | Property | 1 | Utica | 2,800,000 | As Is | 11/4/2021 | 47.9% | 10/31/2021 | No | |||||
20.11 | Property | 1 | Willard | 1,310,000 | As Is | 11/4/2021 | 100.0% | 2/6/2022 | Yes | |||||
21 | Loan | 8 | Grede Casting Industrial Portfolio | 13.2% | 12.3% | 82,475,000 | As Is | Various | 58.5% | 58.5% | 100.0% | |||
21.01 | Property | 1 | 700 Ash Street | 19,900,000 | As Is | 9/24/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.02 | Property | 1 | 5200 Foundry Circle | 17,750,000 | As Is | 9/27/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.03 | Property | 1 | 2700 Plum Street | 13,800,000 | As Is | 9/27/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 9,000,000 | As Is | 9/29/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.05 | Property | 1 | N2480 County Road M | 6,000,000 | As Is | 9/24/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.06 | Property | 1 | W140 N5540 Lilly Road | 5,700,000 | As Is | 9/24/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.07 | Property | 1 | 530 East Main Street | 5,300,000 | As Is | 9/22/2021 | 100.0% | 1/1/2022 | Yes | |||||
21.08 | Property | 1 | 210 Ann Avenue | 5,025,000 | As Is | 9/27/2021 | 100.0% | 1/1/2022 | Yes | |||||
22 | Loan | 2 | Macon and Winter Garden | 9.3% | 8.9% | 45,380,000 | Various | Various | 62.8% | 62.8% | 91.5% | |||
22.01 | Property | 1 | Winter Garden | 24,000,000 | Hypothetical Leased Fee Market Value As-Is - As-If Escrows Funded | 11/11/2021 | 100.0% | 2/1/2022 | Yes | |||||
22.02 | Property | 1 | Macon | 21,380,000 | As Is Market Value With Ground Lease | 11/15/2021 | 86.6% | 12/1/2021 | No | |||||
23 | Loan | 1 | 601 Lexington Avenue | 13.2% | 12.7% | 1,700,000,000 | As Is | 10/1/2021 | 42.5% | 42.5% | 96.3% | 11/1/2021 | No | |
24 | Loan | 1 | 45 Liberty Boulevard | 10.6% | 9.5% | 36,950,000 | As Is | 10/19/2021 | 66.3% | 59.7% | 95.1% | 9/30/2021 | No | |
25 | Loan | 2 | Nyberg Portfolio | 12.5% | 11.6% | 106,500,000 | As Is | 8/9/2021 | 60.0% | 60.0% | 96.2% | |||
25.01 | Property | 1 | Nyberg Rivers | 55,800,000 | As Is | 8/9/2021 | 98.8% | 10/14/2021 | No | |||||
25.02 | Property | 1 | Nyberg Woods | 50,700,000 | As Is | 8/9/2021 | 92.5% | 10/14/2021 | No | |||||
26 | Loan | 1 | Pavilion at North Haven | 9.5% | 8.8% | 35,700,000 | As Is | 9/2/2021 | 65.7% | 51.9% | 89.6% | 10/14/2021 | No | |
27 | Loan | 4 | Sara Lee Portfolio | 8.9% | 8.1% | 104,200,000 | As Is | Various | 60.6% | 60.6% | 100.0% | |||
27.01 | Property | 1 | 2314 Sybrandt Road | 50,800,000 | As Is | 9/13/2021 | 100.0% | 2/6/2022 | Yes | |||||
27.02 | Property | 1 | 110 Sara Lee Road | 46,000,000 | As Is | 9/7/2021 | 100.0% | 2/6/2022 | Yes | |||||
27.03 | Property | 1 | 1528 South Hayford Road | 5,170,000 | As Is | 9/3/2021 | 100.0% | 2/6/2022 | Yes | |||||
27.04 | Property | 1 | 105 Ashland Avenue | 2,230,000 | As Is | 9/13/2021 | 100.0% | 2/6/2022 | Yes | |||||
28 | Loan | 1 | Charcuterie Artisans SLB | 9.2% | 8.8% | 109,100,000 | As Is | 9/23/2021 | 57.7% | 57.7% | 100.0% | 2/6/2022 | Yes | |
29 | Loan | 1 | ABB Office | 9.6% | 9.5% | 34,350,000 | As Is | 11/23/2021 | 64.8% | 64.8% | 100.0% | 1/1/2022 | Yes | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | 9.0% | 8.9% | 28,900,000 | As Is | 11/8/2021 | 63.3% | 63.3% | 95.1% | 12/1/2021 | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 16.1% | 15.1% | 33,500,000 | As Is | 10/1/2021 | 53.7% | 53.7% | 61.0% | 9/30/2021 | NAP | |
32 | Loan | 1 | Ocotillo Plaza | 10.3% | 9.8% | 26,000,000 | As Is | 12/3/2021 | 65.3% | 51.4% | 97.3% | 12/31/2021 | No | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 8.7% | 8.6% | 21,600,000 | As Is | 9/29/2021 | 60.6% | 60.6% | 93.8% | |||
33.01 | Property | 1 | Ideal Storage - Lori Lane | 5,700,000 | As Is | 9/29/2021 | 95.0% | 9/22/2021 | NAP | |||||
33.02 | Property | 1 | Ideal Storage - Lewisburg | 5,500,000 | As Is | 9/29/2021 | 90.4% | 9/22/2021 | NAP | |||||
33.03 | Property | 1 | Ideal Storage - Sunbury | 2,600,000 | As Is | 9/29/2021 | 93.7% | 9/22/2021 | NAP | |||||
33.04 | Property | 1 | Ideal Storage - Old Trail | 1,800,000 | As Is | 9/29/2021 | 91.9% | 9/22/2021 | NAP | |||||
33.05 | Property | 1 | Ideal Storage - Pottsville | 6,000,000 | As Is | 9/29/2021 | 97.9% | 9/22/2021 | NAP | |||||
34 | Loan | 1 | Raleigh GSA | 9.0% | 8.5% | 21,700,000 | As Is | 10/6/2021 | 59.3% | 59.3% | 100.0% | 12/14/2021 | No | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 8.7% | 8.6% | 18,400,000 | As Is | Various | 65.2% | 65.2% | 95.8% | |||
35.01 | Property | 1 | Sinking Spring | 12,600,000 | As Is | 9/29/2021 | 97.3% | 9/22/2021 | NAP | |||||
35.02 | Property | 1 | St. Clair | 5,800,000 | As Is | 9/25/2021 | 92.8% | 9/22/2021 | NAP | |||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 10.4% | 9.3% | 16,250,000 | As Is | 11/17/2021 | 69.2% | 59.1% | 95.6% | |||
36.01 | Property | 1 | Cedar Business Center | 9,470,000 | As Is | 11/17/2021 | 91.4% | 12/1/2021 | No | |||||
36.02 | Property | 1 | Victoria Pond Center | 6,780,000 | As Is | 11/17/2021 | 100.0% | 12/1/2021 | No | |||||
37 | Loan | 1 | AT&T Chicago | 11.6% | 11.0% | 16,400,000 | As Is | 10/18/2021 | 62.0% | 62.0% | 100.0% | 1/1/2022 | Yes | |
38 | Loan | 1 | Brickstone Villas | 8.7% | 8.0% | 13,100,000 | As Is | 10/25/2021 | 63.5% | 63.5% | 91.9% | 11/16/2021 | NAP | |
39 | Loan | 1 | Bankwell HQ | 11.6% | 11.0% | 13,500,000 | As Is | 10/6/2021 | 60.7% | 60.7% | 100.0% | 2/6/2022 | Yes | |
40 | Loan | 1 | Metro Place | 11.1% | 9.9% | 11,800,000 | As Is | 11/15/2021 | 69.0% | 63.0% | 94.5% | 12/20/2021 | No | |
41 | Loan | 2 | 8 E 18th & 310 5th | 8.5% | 8.2% | 14,900,000 | As Is | Various | 54.0% | 54.0% | 100.0% | |||
41.01 | Property | 1 | 8 East 18th St | 10,000,000 | As Is | 8/26/2021 | 100.0% | 9/23/2021 | No | |||||
41.02 | Property | 1 | 310 5th Ave | 4,900,000 | As Is | 9/3/2021 | 100.0% | 9/23/2021 | No | |||||
42 | Loan | 1 | WoodSpring McDonough | 17.4% | 16.1% | 12,300,000 | As Is | 11/8/2021 | 65.0% | 57.7% | 96.2% | 10/31/2021 | NAP | |
43 | Loan | 1 | Lakeville Townhomes | 10.0% | 9.1% | 11,400,000 | As Is | 11/3/2021 | 62.9% | 62.9% | 96.9% | 11/30/2021 | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | 10.6% | 10.0% | 11,500,000 | As Is | 12/3/2021 | 59.3% | 59.3% | 100.0% | 12/1/2021 | No | |
45 | Loan | 2 | ASM Portfolio | 10.8% | 10.1% | 9,350,000 | As Is | Various | 65.3% | 51.5% | 100.0% | |||
45.01 | Property | 1 | 5701 Dickman Rd | 6,700,000 | As Is | 11/30/2021 | 100.0% | 2/6/2022 | Yes | |||||
45.02 | Property | 1 | 229 W. Creek Rd | 2,650,000 | As Is | 12/1/2021 | 100.0% | 2/6/2022 | Yes | |||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | 12.3% | 12.0% | 20,500,000 | As Is | 10/30/2021 | 29.3% | 29.3% | 100.0% | 12/14/2021 | No | |
47 | Loan | 1 | 192 Stuyvesant Ave | 8.0% | 7.9% | 3,520,000 | As Is | 10/4/2021 | 64.6% | 64.6% | 100.0% | 10/11/2021 | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | 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 |
1 | Loan | 1 | Old Chicago Post Office | Uber | 368,179 | 15.8% | 6/30/2030 | Walgreens | 219,698 | 9.4% | 11/30/2032 | PepsiCo | 193,420 | |
2 | Loan | 14 | Bedrock Portfolio | |||||||||||
2.01 | Property | 1 | First National Building | Amrock, Inc | 424,486 | 53.1% | 1/31/2032 | Honigman Miller Schwartz and Cohn LLP | 150,786 | 18.8% | 11/30/2025 | Board of Trustees of Michigan State University | 46,598 | |
2.02 | Property | 1 | The Qube | Quicken Loans Inc. | 407,050 | 77.9% | 7/31/2028 | JPMorgan Chase, National Association | 32,126 | 6.1% | 5/31/2027 | Rock Security LLC | 17,490 | |
2.03 | Property | 1 | Chrysler House | Quicken Loans Inc. | 183,664 | 53.5% | 8/31/2023 | Rocket Homes Real Estate LLC | 29,897 | 8.7% | 8/31/2023 | RSM US LLP | 11,894 | |
2.04 | Property | 1 | 1001 Woodward | Quicken Loans Inc. | 122,475 | 38.4% | 4/30/2024 | 1001 Woodward Avenue Tenant LLC (WeWork) | 56,352 | 17.7% | 10/31/2033 | Southeast Michigan Council of Governments | 30,240 | |
2.05 | Property | 1 | One Woodward | Quicken Loans Inc. | 171,622 | 46.4% | 3/31/2032 | Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. | 56,265 | 15.2% | 5/31/2028 | Fifth Third Bank | 31,204 | |
2.06 | Property | 1 | The Z Garage | NAP | 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 | NAP | |
2.08 | Property | 1 | 1505 & 1515 Woodward | LinkedIn Corporation | 74,497 | 52.6% | 7/31/2026 | H & M Hennes & Mauritz L.P. | 25,322 | 17.9% | 1/31/2027 | International Bancard Corporation | 12,082 | |
2.09 | Property | 1 | 1001 Brush Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.10 | Property | 1 | The Assembly | Coyote Logistics | 58,192 | 100.0% | 10/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
2.11 | Property | 1 | 419 Fort Street Garage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.12 | Property | 1 | Vinton | Besa Partners LLC | 5,693 | 100.0% | 1/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
2.13 | Property | 1 | 1401 First Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.14 | Property | 1 | Lane Bryant Building | Detroit Labs, LLC | 17,284 | 54.5% | 1/31/2026 | Detroit Venture Partners | 5,761 | 18.2% | MTM | Lisa Spindler Photography, Inc. | 4,384 | |
3 | Loan | 13 | Rosewood National Storage 13 | |||||||||||
3.01 | Property | 1 | Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | Kemah | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | North Charleston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | Groton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | Albuquerque | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | Augusta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | Grandview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | Louisville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | Houston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.11 | Property | 1 | Greenwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | Miami | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | Kent | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | CX - 350 & 450 Water Street | Aventis Inc. | 915,233 | 100.0% | 11/30/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 1 | One Wilshire | CoreSite | 176,685 | 26.7% | 7/31/2029 | Musick Peeler | 106,475 | 16.1% | 10/31/2023 | Verizon Global Networks | 57,974 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | |||||||||||
6.01 | Property | 1 | 39 Plaza La Prensa | NM Human Services Dept | 38,007 | 98.7% | 9/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1711 Randolph Road Southeast | NM Human Services Dept | 28,946 | 100.0% | 7/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 445 Camino Del Rey Southwest | NM Human Services Dept | 26,335 | 59.0% | 2/28/2027 | Valencia Shelter Services | 13,763 | 30.8% | 8/31/2026 | NM Division of Vocational Rehab | 2,635 | |
6.04 | Property | 1 | 1920 Fifth Street | NM Children, Youth, & Families Dept | 29,269 | 100.0% | 8/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NM Human Services Dept | 35,032 | 100.0% | 11/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 37 Plaza La Prensa | NM Human Services Dept | 21,364 | 100.0% | 8/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4363 Jager Drive Northeast | NM Human Services Dept | 23,817 | 97.4% | 5/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 655 Utah Avenue | NM Human Services Dept | 18,128 | 82.9% | 3/31/2022 | NM Aging & Long Term Svcs | 3,743 | 17.1% | 10/31/2027 | NAP | NAP | |
6.09 | Property | 1 | 2536 Ridge Runner Road | NM Human Services Dept | 25,061 | 100.0% | 8/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 653 Utah Avenue | NM Human Services Dept | 18,802 | 83.2% | 10/31/2027 | 50 State DMV, LLC | 3,809 | 16.8% | 9/30/2028 | NAP | NAP | |
6.11 | Property | 1 | 4359 Jager Drive Northeast | NM Children, Youth, & Families Dept | 20,304 | 88.2% | 12/31/2027 | NM Environment Dept | 2,584 | 11.2% | 5/31/2022 | Youth Development, Inc. | 120 | |
6.12 | Property | 1 | 221 Llano Estacado | NM Children, Youth, & Families Dept | 20,687 | 96.6% | MTM | NAP | NAP | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 1308 Gusdorf Road | NM Children, Youth, & Families Dept | 15,818 | 95.8% | 8/31/2030 | NM Aging & Long Term Svcs | 694 | 4.2% | 12/31/2029 | NAP | NAP | |
6.14 | Property | 1 | 2540 Camino Ortiz | NM Office of the State Auditor | 9,362 | 54.1% | 8/14/2025 | NM Departments of Health | 5,031 | 29.0% | 5/14/2022 | NM Environment Dept | 2,926 | |
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NM Regulation & Licensing Dept | 20,017 | 100.0% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 2121 Summit Court | NM Human Services Dept | 12,774 | 100.0% | 1/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NM Human Services Dept | 11,288 | 97.2% | 4/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 41 Plaza La Prensa | NM State Investment Council | 12,912 | 100.0% | 7/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 2800 Farmington Avenue | NM Children, Youth, & Families Dept | 14,000 | 100.0% | 7/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 1710 East Aztec Avenue | NM Children, Youth, & Families Dept | 9,820 | 74.6% | 11/30/2031 | NM Motor Vehicle Dept | 3,041 | 23.1% | MTM | NAP | NAP | |
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | Burgos Group, LLC | 4,945 | 30.6% | 8/31/2023 | NM Division of Vocational Rehab | 4,466 | 27.6% | 7/31/2027 | Energy, Minerals & Natural Resources | 3,775 | |
6.22 | Property | 1 | 3316 North Main Street | NM Human Services Dept | 19,494 | 100.0% | 11/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.23 | Property | 1 | 2141 Summit Court | Social Security Admin | 11,500 | 100.0% | 2/17/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.24 | Property | 1 | 1014 North California Street | NM Human Services Dept | 10,241 | 100.0% | 5/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.25 | Property | 1 | 912 Railroad Avenue | NM Children, Youth, & Families Dept | 11,537 | 71.7% | MTM | NM Early Childhood & Care Dept | 400 | 2.5% | 8/31/2031 | NAP | NAP | |
6.26 | Property | 1 | 1922 Fifth Street | Social Security Admin | 9,804 | 100.0% | 1/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NM Children, Youth, & Families Dept | 9,742 | 100.0% | 11/14/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.28 | Property | 1 | 145 Roy Road | NM Human Services Dept | 9,838 | 71.4% | 9/30/2026 | NM Environment Dept | 1,689 | 12.3% | 5/31/2028 | NM Division of Vocational Rehab | 1,434 | |
6.29 | Property | 1 | 1800 East 30th Street | NM Environment Dept | 2,674 | 24.0% | 2/28/2029 | NM Comm Blind | 1,146 | 10.3% | 12/31/2028 | NAP | NAP | |
6.30 | Property | 1 | 5205 Quail Road Northwest | NM Division of Vocational Rehab | 6,659 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.31 | Property | 1 | 501 East Bender Boulevard | Social Security Admin | 5,820 | 86.9% | 11/30/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.32 | Property | 1 | 1233 Whittier Street | NM Human Services Dept | 5,683 | 94.6% | 3/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.33 | Property | 1 | 2520 Ridge Runner Road | Social Security Admin | 5,940 | 100.0% | 2/26/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.34 | Property | 1 | 26387 US Highway 70 | NM Children, Youth, & Families Dept | 9,098 | 70.5% | 9/30/2029 | NM Human Services Dept | 3,809 | 29.5% | 6/30/2026 | NAP | NAP | |
6.35 | Property | 1 | 475 Courthouse Road Southeast | Prism, Inc. | 5,375 | 36.5% | 11/30/2024 | Central NM Counseling Services, Inc. | 4,388 | 29.8% | 4/30/2023 | NM Environment Dept | 3,352 | |
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NM Dept of Health | 6,312 | 100.0% | 1/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.37 | Property | 1 | 2215 West Main Street | NM Children, Youth, & Families Dept | 6,982 | 89.6% | 5/31/2026 | NM Aging & Long Term Svcs | 327 | 4.2% | 5/31/2022 | NAP | NAP | |
6.38 | Property | 1 | 2522 Ridge Runner Road | NM Motor Vehicle Dept | 3,540 | 80.6% | 4/30/2024 | NM Commission for the Blind | 851 | 19.4% | MTM | NAP | NAP | |
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NM Division of Vocational Rehab | 4,733 | 100.0% | 10/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NM Division of Vocational Rehab | 3,917 | 92.4% | 8/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | JW Marriott Desert Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 1 | Woodmore Towne Centre | Costco | 148,628 | 20.9% | 10/31/2030 | Wegmans | 128,813 | 18.1% | 10/31/2035 | At Home Stores | 96,446 | |
9 | Loan | 2 | Dealertrack and Divvy | |||||||||||
9.01 | Property | 1 | Dealertrack | Dealertrack, Inc. | 112,900 | 69.0% | 12/31/2029 | NAV Technologies | 27,936 | 17.1% | 10/31/2030 | Summit Sotheby's | 12,500 | |
9.02 | Property | 1 | Divvy | DivvyPay, Inc. | 155,107 | 100.0% | 5/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | The Summit | Amazon.com Services, Inc. | 374,220 | 41.2% | 8/31/2036 | Puget Sound Energy, Inc. | 223,820 | 24.7% | 10/31/2028 | WeWork | 133,059 | |
11 | Loan | 6 | Moonwater Office Portfolio | |||||||||||
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | WeWork | 102,276 | 100.0% | 10/31/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 6226 West Sahara Avenue | Nevada Power Company | 292,180 | 100.0% | 1/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 10190 Covington Cross Drive | Coin Cloud | 75,588 | 100.0% | 7/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 1450 Center Crossing Road | Diamond Resort Corporation | 52,975 | 100.0% | 12/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | Amazon.com Services, Inc. | 31,105 | 100.0% | 12/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | DeVry Education Group, Inc. | 23,381 | 40.9% | 7/31/2028 | Adtalem Global Education Inc. | 10,969 | 19.2% | 7/31/2028 | NAP | NAP | |
12 | Loan | 1 | Novo Nordisk HQ | Novo Nordisk | 563,289 | 77.0% | 4/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | PROS, Inc. | 117,555 | 22.0% | 7/31/2033 | Pinstripes Texas, Inc. | 33,830 | 6.3% | 10/31/2036 | Hancock Whitney Bank | 29,465 | |
14 | Loan | 1 | Leesburg Plaza | Giant Food | 55,330 | 23.7% | 12/31/2041 | PetSmart | 23,239 | 10.0% | 1/31/2026 | Planet Fitness | 17,321 | |
15 | Loan | 1 | ADS Corporate Headquarters | Comenity Servicing LLC | 326,354 | 100.0% | 9/12/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | Benefitfocus.com, Inc. | 145,800 | 100.0% | 12/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | GSA - Dept. of Veterans Affairs | 241,398 | 64.4% | 6/6/2026 | GSA - MedPAC | 14,312 | 3.8% | 8/7/2037 | Turkish Table | 7,951 | |
18 | Loan | 1 | The Onyx | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | |||||||||||
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | Sherwin Williams | 1,233,800 | 100.0% | 5/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | Schnucks Markets | 62,058 | 100.0% | 2/15/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.03 | Property | 1 | Kroger- Clarkston, MI | Kroger | 57,392 | 100.0% | 5/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | Walgreens | 14,550 | 100.0% | 1/31/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | WellMed | 27,717 | 100.0% | 1/22/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.06 | Property | 1 | Walgreens - Greenville (North), SC | Walgreens | 14,523 | 100.0% | 12/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | Walgreens | 14,820 | 100.0% | 7/31/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | CVS Pharmacy | 13,225 | 100.0% | 1/31/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | Walgreens | 10,908 | 100.0% | 4/27/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.10 | Property | 1 | Walgreens- Shawnee, KS | Walgreens | 14,820 | 100.0% | 12/31/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | Walgreens | 12,738 | 100.0% | 8/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.12 | Property | 1 | Walgreens - El Dorado, AR | Walgreens | 14,820 | 100.0% | 6/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | Dollar Tree | 10,735 | 100.0% | 3/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | Dollar General | 10,640 | 100.0% | 5/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | Dollar Tree | 10,000 | 100.0% | 1/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | Sherwin Williams | 3,525 | 100.0% | 12/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | Family Dollar | 8,320 | 100.0% | 3/31/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | Dollar General | 9,026 | 100.0% | 4/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | Webster Bank | 6,652 | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | Dollar General | 9,100 | 100.0% | 4/30/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | Dollar General | 7,489 | 100.0% | 11/30/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | Dollar General | 9,026 | 100.0% | 10/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | Dollar General | 9,303 | 100.0% | 8/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | Dollar Tree | 9,583 | 100.0% | 2/29/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | Dollar General | 9,014 | 100.0% | 9/30/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 11 | Glen Forest Office Portfolio | |||||||||||
20.01 | Property | 1 | Hillcrest | The Brink's Company | 36,814 | 37.9% | 11/30/2026 | SyCom Technologies, LLC | 18,393 | 18.9% | 7/31/2024 | Blue Ridge Bank | 18,032 | |
20.02 | Property | 1 | Arrington | Mitchell Wiggins & Co, LLP | 15,611 | 16.7% | 10/6/2022 | Lowe, Brockenbrough & Co. | 13,213 | 14.1% | 1/31/2024 | Meadows Urquhart Acree & Cook | 11,050 | |
20.03 | Property | 1 | Highland II | Freeman & Morgan Architects, P.C. | 4,685 | 6.9% | 9/30/2026 | Norman, Obeck & Foy Dentistry Partnership | 3,780 | 5.6% | 12/31/2023 | Robert W. DeConti, M.D., Inc. | 3,395 | |
20.04 | Property | 1 | Meridian | The London Company | 20,609 | 35.5% | 6/30/2032 | Sedgwick Claims Management Service, Inc. | 12,698 | 21.9% | 6/30/2024 | Wells Fargo Advisors, LLC | 9,160 | |
20.05 | Property | 1 | Bayberry | Virginia Estate & Trust Law | 10,840 | 23.5% | 4/30/2029 | GrayCo, Inc. | 9,672 | 21.0% | 10/31/2026 | Breeden Construction, LLC | 8,032 | |
20.06 | Property | 1 | Highland I | Regions Bank | 6,970 | 14.9% | 9/30/2023 | Ivy Ventures, LLC | 5,310 | 11.4% | 3/31/2023 | Equitable Financial Life Insurance Company | 5,150 | |
20.07 | Property | 1 | Capstone | CapTech Ventures, Inc. | 21,358 | 54.1% | 6/30/2025 | The Colony Group, LLC | 5,077 | 12.9% | 7/31/2026 | 1752 Financial, Inc./Chesapeake Group, LLC | 2,843 | |
20.08 | Property | 1 | Forest Plaza I | World Pediatric Project | 5,680 | 15.7% | 12/31/2023 | Kanawha Capital Management, LLC | 4,989 | 13.7% | 5/31/2027 | Thomas Innes, Inc. T/A Re/Max Commonwealth | 4,959 | |
20.09 | Property | 1 | Forest Plaza II | CCA Financial Services, LLC | 8,952 | 27.9% | 7/31/2025 | Carrell Blanton Ferris & Associates, PLC | 8,907 | 27.7% | 4/30/2026 | Nationwide Mutual Insurance Company | 4,270 | |
20.10 | Property | 1 | Utica | Dynamic Brands, LLC | 10,729 | 36.3% | 5/31/2023 | Braley & Thompson, Inc. | 3,440 | 11.6% | 11/30/2022 | NAP | NAP | |
20.11 | Property | 1 | Willard | CPC DYS Holdings, Inc. | 12,970 | 100.0% | 11/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 8 | Grede Casting Industrial Portfolio | |||||||||||
21.01 | Property | 1 | 700 Ash Street | Grede Casting | 366,798 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5200 Foundry Circle | Grede Casting | 304,950 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 2700 Plum Street | Grede Casting | 248,030 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | Grede Casting | 170,000 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | N2480 County Road M | Grede Casting | 132,000 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | W140 N5540 Lilly Road | Grede Casting | 116,220 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 530 East Main Street | Grede Casting | 181,028 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 210 Ann Avenue | Grede Casting | 114,690 | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 2 | Macon and Winter Garden | |||||||||||
22.01 | Property | 1 | Winter Garden | PureCycle | 221,469 | 100.0% | 8/22/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
22.02 | Property | 1 | Macon | Vision Door & Millwork LLC | 112,564 | 29.2% | 1/31/2027 | AEL Investment Group LLC (Paper Manufacturer) | 104,703 | 27.1% | 10/31/2026 | Peach & Pebbles | 75,987 | |
23 | Loan | 1 | 601 Lexington Avenue | Kirkland & Ellis | 616,139 | 36.8% | 2/28/2039 | Citibank | 216,256 | 12.9% | 4/30/2032 | NYU | 195,326 | |
24 | Loan | 1 | 45 Liberty Boulevard | The Vanguard Group, Inc | 87,652 | 63.9% | 6/30/2026 | Microsoft Corporation | 42,607 | 31.1% | 2/29/2028 | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | |||||||||||
25.01 | Property | 1 | Nyberg Rivers | Cabela's | 110,093 | 36.9% | 1/31/2035 | LA Fitness | 45,000 | 15.1% | 2/28/2025 | New Seasons Market | 33,575 | |
25.02 | Property | 1 | Nyberg Woods | Best Buy | 45,394 | 21.2% | 1/31/2023 | PetSmart | 28,046 | 13.1% | 1/31/2028 | Old Navy | 17,029 | |
26 | Loan | 1 | Pavilion at North Haven | Hartford Healthcare Corp. | 52,575 | 35.5% | 9/30/2031 | Michaels Stores, Inc. | 23,928 | 16.2% | 2/29/2024 | Madrag of North Haven LLC | 10,052 | |
27 | Loan | 4 | Sara Lee Portfolio | |||||||||||
27.01 | Property | 1 | 2314 Sybrandt Road | Sara Lee | 325,122 | 100.0% | 7/16/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
27.02 | Property | 1 | 110 Sara Lee Road | Sara Lee | 405,930 | 100.0% | 7/16/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
27.03 | Property | 1 | 1528 South Hayford Road | Sara Lee | 40,827 | 100.0% | 7/16/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
27.04 | Property | 1 | 105 Ashland Avenue | Sara Lee | 38,900 | 100.0% | 7/16/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Charcuterie Artisans SLB | Charcuterie Artisans | 515,006 | 100.0% | 10/31/2046 | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | ABB Office | ABB Inc. | 135,430 | 100.0% | 1/31/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Ocotillo Plaza | Big Air Chandler | 29,330 | 25.1% | 6/30/2031 | Aldi | 24,282 | 20.8% | 11/30/2030 | Dollar Tree | 10,444 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | |||||||||||
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAP | 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 | NAP | |
33.03 | Property | 1 | Ideal Storage - Sunbury | NAP | 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 | NAP | |
33.05 | Property | 1 | Ideal Storage - Pottsville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Raleigh GSA | Office of Hearings Operations | 25,179 | 53.9% | 8/29/2036 | SSA Field Office | 21,518 | 46.1% | 8/25/2036 | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | |||||||||||
35.01 | Property | 1 | Sinking Spring | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | St. Clair | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 2 | Urban Light Industrial Portfolio | |||||||||||
36.01 | Property | 1 | Cedar Business Center | First Service Residential MN | 22,624 | 36.1% | 5/31/2029 | ADP LLC | 16,989 | 27.1% | 2/29/2024 | The Geneva Suites LLC | 9,999 | |
36.02 | Property | 1 | Victoria Pond Center | American Contract Systems Inc | 9,680 | 16.4% | 1/31/2024 | National Dizzy & Balance Ctr | 7,901 | 13.4% | 9/30/2028 | Securitas Electronic Security | 7,165 | |
37 | Loan | 1 | AT&T Chicago | AT&T Services, Inc | 93,086 | 100.0% | 4/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | Bankwell Financial Group | 29,500 | 100.0% | 8/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | Covetrus Inc. | 63,726 | 68.0% | 5/31/2031 | Cincinnati Bell Technology | 9,373 | 10.0% | 9/30/2026 | Vargo Integrated Systems, Inc. | 7,482 | |
41 | Loan | 2 | 8 E 18th & 310 5th | |||||||||||
41.01 | Property | 1 | 8 East 18th St | Sweetgreen | 3,127 | 41.0% | 4/30/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
41.02 | Property | 1 | 310 5th Ave | Simple Loaf Bakehouse LLC | 1,680 | 25.5% | 3/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | WoodSpring McDonough | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | Blink Fitness | 14,000 | 68.6% | 5/31/2029 | Oscar's Gold & Diamonds | 2,380 | 11.7% | 8/31/2032 | Peachwave Yogurt | 1,800 | |
45 | Loan | 2 | ASM Portfolio | |||||||||||
45.01 | Property | 1 | 5701 Dickman Rd | ASM Holdco | 126,684 | 100.0% | 10/31/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | 229 W. Creek Rd | ASM Holdco | 49,246 | 100.0% | 10/31/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | Walmart | 42,148 | 87.8% | 8/6/2024 | AutoZone | 5,880 | 12.2% | 12/31/2027 | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date |
1 | Loan | 1 | Old Chicago Post Office | 8.3% | 12/31/2028 | CBOE | 188,667 | 8.1% | 8/31/2035 | Cisco | 134,270 | 5.8% | 7/31/2030 | |
2 | Loan | 14 | Bedrock Portfolio | |||||||||||
2.01 | Property | 1 | First National Building | 5.8% | 9/30/2031 | Bedrock Management Services LLC | 39,087 | 4.9% | 1/31/2032 | Mediabrands Worldwide, INC | 23,132 | 2.9% | 11/30/2024 | |
2.02 | Property | 1 | The Qube | 3.3% | 6/30/2022 | Compass Group USA, Inc. | 9,930 | 1.9% | 9/30/2023 | JP Morgan Chase Bank NA | 5,544 | 1.1% | 12/31/2026 | |
2.03 | Property | 1 | Chrysler House | 3.5% | 5/31/2023 | Metro-West Appraisal Co., LLC | 7,848 | 2.3% | 1/31/2027 | Office of the Chapter 13 Trustee Detroit | 7,591 | 2.2% | 8/31/2024 | |
2.04 | Property | 1 | 1001 Woodward | 9.5% | 7/31/2025 | GalaxE Solutions, Inc. | 27,000 | 8.5% | MTM | CVS, LLC | 9,814 | 3.1% | 3/31/2026 | |
2.05 | Property | 1 | One Woodward | 8.4% | 10/31/2025 | Detroit Regional Chamber | 27,218 | 7.4% | 6/30/2023 | RFS Business Funding LLC | 15,602 | 4.2% | 6/30/2022 | |
2.06 | Property | 1 | The Z Garage | NAP | 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 | NAP | |
2.08 | Property | 1 | 1505 & 1515 Woodward | 8.5% | 2/28/2023 | Mastronardi-USA Distribution Services, INC | 6,052 | 4.3% | 8/31/2025 | Quikly, Inc. | 6,035 | 4.3% | MTM | |
2.09 | Property | 1 | 1001 Brush Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.10 | Property | 1 | The Assembly | NAP | NAP | 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 | NAP | |
2.12 | Property | 1 | Vinton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.13 | Property | 1 | 1401 First Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.14 | Property | 1 | Lane Bryant Building | 13.8% | MTM | Twitter, Inc. | 2,734 | 8.6% | 1/31/2024 | NAP | NAP | NAP | NAP | |
3 | Loan | 13 | Rosewood National Storage 13 | |||||||||||
3.01 | Property | 1 | Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | Kemah | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | North Charleston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | Groton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | Albuquerque | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | Augusta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | Grandview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | Louisville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | Houston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.11 | Property | 1 | Greenwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | Miami | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | Kent | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | CX - 350 & 450 Water Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 1 | One Wilshire | 8.8% | 7/31/2029 | Crowell, Weedon | 43,301 | 6.5% | 12/31/2024 | Zayo | 32,017 | 4.8% | 10/31/2033 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | |||||||||||
6.01 | Property | 1 | 39 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1711 Randolph Road Southeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 445 Camino Del Rey Southwest | 5.9% | 5/31/2030 | NM Dept of Health | 1,890 | 4.2% | 10/31/2027 | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 1920 Fifth Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 37 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 655 Utah Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 2536 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 653 Utah Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 4359 Jager Drive Northeast | 0.5% | MTM | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 221 Llano Estacado | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 1308 Gusdorf Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2540 Camino Ortiz | 16.9% | 8/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 2121 Summit Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 41 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 2800 Farmington Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 1710 East Aztec Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | 23.3% | 2/28/2030 | Vital Consulting Group | 2,990 | 18.5% | 10/31/2025 | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3316 North Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.23 | Property | 1 | 2141 Summit Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.24 | Property | 1 | 1014 North California Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.25 | Property | 1 | 912 Railroad Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.26 | Property | 1 | 1922 Fifth Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.28 | Property | 1 | 145 Roy Road | 10.4% | 6/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.29 | Property | 1 | 1800 East 30th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.30 | Property | 1 | 5205 Quail Road Northwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.31 | Property | 1 | 501 East Bender Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.32 | Property | 1 | 1233 Whittier Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.33 | Property | 1 | 2520 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.34 | Property | 1 | 26387 US Highway 70 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.35 | Property | 1 | 475 Courthouse Road Southeast | 22.7% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.37 | Property | 1 | 2215 West Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.38 | Property | 1 | 2522 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | JW Marriott Desert Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 1 | Woodmore Towne Centre | 13.5% | 6/30/2031 | Best Buy | 45,000 | 6.3% | 3/31/2024 | LA Fitness | 42,154 | 5.9% | 11/30/2036 | |
9 | Loan | 2 | Dealertrack and Divvy | |||||||||||
9.01 | Property | 1 | Dealertrack | 7.6% | 9/30/2029 | Gold Standard Automotive | 10,389 | 6.3% | 1/31/2024 | NAP | NAP | NAP | NAP | |
9.02 | Property | 1 | Divvy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | The Summit | 14.7% | 3/31/2032 | First Republic Bank | 73,910 | 8.1% | 1/31/2032 | Perkins Coie LLP | 26,070 | 2.9% | 12/31/2026 | |
11 | Loan | 6 | Moonwater Office Portfolio | |||||||||||
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 6226 West Sahara Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 10190 Covington Cross Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 1450 Center Crossing Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Novo Nordisk HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | 5.5% | 8/31/2033 | Novum Energy Trading, Inc. | 8,959 | 1.7% | 2/28/2025 | TXAT LLC | 8,627 | 1.6% | 12/31/2029 | |
14 | Loan | 1 | Leesburg Plaza | 7.4% | 5/31/2031 | Office Depot | 16,100 | 6.9% | 12/31/2022 | Party City | 12,000 | 5.1% | 12/31/2026 | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | 2.1% | 7/20/2026 | Baan Siam, Inc. | 5,438 | 1.5% | 7/31/2030 | Orangetheory Fitness | 3,765 | 1.0% | 8/28/2026 | |
18 | Loan | 1 | The Onyx | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 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 | NAP | NAP | |
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.03 | Property | 1 | Kroger- Clarkston, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAP | NAP | NAP | 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 | NAP | NAP | NAP | |
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 11 | Glen Forest Office Portfolio | |||||||||||
20.01 | Property | 1 | Hillcrest | 18.6% | 7/31/2022 | Mason McDuffie Mortgage Corporation | 3,339 | 3.4% | 11/30/2022 | Pruitt Associates, LLC | 3,331 | 3.4% | 10/31/2022 | |
20.02 | Property | 1 | Arrington | 11.8% | 11/30/2027 | Meyer Goergen P.C. | 9,423 | 10.1% | 1/31/2023 | Bryan Brothers, Inc. | 8,151 | 8.7% | 1/31/2024 | |
20.03 | Property | 1 | Highland II | 5.0% | 9/30/2027 | Laboratory Corporation of America Holdings | 2,847 | 4.2% | 8/31/2026 | Grace Hospital of Virginia, LLC | 2,601 | 3.8% | 6/30/2022 | |
20.04 | Property | 1 | Meridian | 15.8% | MTM | Old Republic National Insurance Company | 6,353 | 10.9% | 1/31/2025 | Pfizer Inc. | 3,451 | 5.9% | 6/30/2025 | |
20.05 | Property | 1 | Bayberry | 17.4% | 2/28/2025 | Kane, Jeffries & Carollo | 6,487 | 14.1% | 8/31/2030 | The Richmond Group USA, Inc. | 6,341 | 13.8% | 3/31/2022 | |
20.06 | Property | 1 | Highland I | 11.0% | 7/31/2023 | Herbert & Satterwhite, P.C. | 4,637 | 9.9% | 11/30/2026 | Cordell LLC | 4,236 | 9.1% | 6/30/2023 | |
20.07 | Property | 1 | Capstone | 7.2% | 7/31/2023 | Kismet New Vision Holdings, LLC | 2,700 | 6.8% | 12/31/2026 | Blanchard Group, LLC | 911 | 2.3% | 8/31/2024 | |
20.08 | Property | 1 | Forest Plaza I | 13.7% | 5/31/2022 | Burns & McDonnell Engineering | 4,435 | 12.2% | 9/30/2022 | Baronian & Associates, P.C. | 1,913 | 5.3% | 6/30/2023 | |
20.09 | Property | 1 | Forest Plaza II | 13.3% | 8/31/2024 | Pineno Levin & Ford Asset Management | 2,700 | 8.4% | 6/30/2022 | Richmond Hearing Doctors, PLLC | 2,688 | 8.4% | 11/30/2027 | |
20.10 | Property | 1 | Utica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.11 | Property | 1 | Willard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 8 | Grede Casting Industrial Portfolio | |||||||||||
21.01 | Property | 1 | 700 Ash Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5200 Foundry Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 2700 Plum Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | N2480 County Road M | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | W140 N5540 Lilly Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 530 East Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 210 Ann Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 2 | Macon and Winter Garden | |||||||||||
22.01 | Property | 1 | Winter Garden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.02 | Property | 1 | Macon | 19.7% | 6/1/2026 | 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 | |
23 | Loan | 1 | 601 Lexington Avenue | 11.7% | 10/31/2049 | Citadel | 144,193 | 8.6% | 8/31/2022 | Freshfields | 139,243 | 8.3% | 6/30/2026 | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | |||||||||||
25.01 | Property | 1 | Nyberg Rivers | 11.3% | 10/31/2039 | Michaels Store | 24,184 | 8.1% | 3/31/2024 | Home Goods | 21,750 | 7.3% | 10/31/2024 | |
25.02 | Property | 1 | Nyberg Woods | 8.0% | 9/30/2022 | Xgolf | 10,495 | 4.9% | 12/31/2031 | Ulta Cosmetics | 10,151 | 4.7% | 10/31/2022 | |
26 | Loan | 1 | Pavilion at North Haven | 6.8% | 10/31/2024 | Sleepy’s | 6,502 | 4.4% | 11/30/2025 | Ferraro's Foodland | 6,401 | 4.3% | 4/30/2036 | |
27 | Loan | 4 | Sara Lee Portfolio | |||||||||||
27.01 | Property | 1 | 2314 Sybrandt Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.02 | Property | 1 | 110 Sara Lee Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.03 | Property | 1 | 1528 South Hayford Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.04 | Property | 1 | 105 Ashland Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Charcuterie Artisans SLB | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | ABB Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Ocotillo Plaza | 8.9% | 2/28/2026 | Copper Mountain Veterinary | 3,500 | 3.0% | 9/30/2030 | Flowers By Renee | 3,008 | 2.6% | 12/31/2026 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | |||||||||||
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAP | 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 | NAP | |
33.03 | Property | 1 | Ideal Storage - Sunbury | NAP | 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 | NAP | |
33.05 | Property | 1 | Ideal Storage - Pottsville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Raleigh GSA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | |||||||||||
35.01 | Property | 1 | Sinking Spring | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | St. Clair | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 2 | Urban Light Industrial Portfolio | |||||||||||
36.01 | Property | 1 | Cedar Business Center | 16.0% | 8/31/2027 | Sunspace Twin Cities LLC | 7,630 | 12.2% | 10/31/2026 | NAP | NAP | NAP | NAP | |
36.02 | Property | 1 | Victoria Pond Center | 12.1% | 9/30/2025 | Consumer Sales Network Inc | 6,218 | 10.5% | 9/30/2023 | Instant Request Inc | 4,802 | 8.1% | 10/31/2028 | |
37 | Loan | 1 | AT&T Chicago | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | 8.0% | 8/31/2023 | Kforce Inc. | 4,963 | 5.3% | 5/31/2022 | Ace American Insurance | 2,939 | 3.1% | 11/30/2022 | |
41 | Loan | 2 | 8 E 18th & 310 5th | |||||||||||
41.01 | Property | 1 | 8 East 18th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41.02 | Property | 1 | 310 5th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | WoodSpring McDonough | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | 8.8% | 12/31/2027 | Cohen's Fashion Optical | 1,198 | 5.9% | 11/30/2025 | Dr. David Fraenkel, DMD, PC | 1,042 | 5.1% | 12/31/2026 | |
45 | Loan | 2 | ASM Portfolio | |||||||||||
45.01 | Property | 1 | 5701 Dickman Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | 229 W. Creek Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
1 | Loan | 1 | Old Chicago Post Office | 8/30/2021 | NAP | 8/30/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2 | Loan | 14 | Bedrock Portfolio | |||||||||||
2.01 | Property | 1 | First National Building | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.02 | Property | 1 | The Qube | 9/29/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.03 | Property | 1 | Chrysler House | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.04 | Property | 1 | 1001 Woodward | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.05 | Property | 1 | One Woodward | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Leasehold | 4/30/2040 | 5, 25-year extension options | 43,775 | |
2.06 | Property | 1 | The Z Garage | 9/29/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.07 | Property | 1 | Two Detroit Garage | 9/29/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.08 | Property | 1 | 1505 & 1515 Woodward | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.09 | Property | 1 | 1001 Brush Street | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.10 | Property | 1 | The Assembly | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.11 | Property | 1 | 419 Fort Street Garage | 10/3/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.12 | Property | 1 | Vinton | 10/4/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.13 | Property | 1 | 1401 First Street | 9/28/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
2.14 | Property | 1 | Lane Bryant Building | 10/3/2021 | NAP | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3 | Loan | 13 | Rosewood National Storage 13 | |||||||||||
3.01 | Property | 1 | Tallahassee | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
3.02 | Property | 1 | Fort Worth | 9/13/2021 | NAP | 9/12/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.03 | Property | 1 | Kemah | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
3.04 | Property | 1 | North Charleston | 9/14/2021 | 12/8/2021 | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.05 | Property | 1 | Groton | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.06 | Property | 1 | Albuquerque | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.07 | Property | 1 | Augusta | 9/13/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.08 | Property | 1 | Grandview | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.09 | Property | 1 | Louisville | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
3.10 | Property | 1 | Houston | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.11 | Property | 1 | Greenwood | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
3.12 | Property | 1 | Miami | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.13 | Property | 1 | Kent | 9/14/2021 | NAP | 9/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
4 | Loan | 1 | CX - 350 & 450 Water Street | 9/23/2021 | NAP | 10/12/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5 | Loan | 1 | One Wilshire | 12/3/2021 | NAP | 12/3/2021 | 12/3/2021 | 18% | Yes - AE | Fee | NAP | NAP | NAP | |
6 | Loan | 40 | SVEA New Mexico Portfolio | |||||||||||
6.01 | Property | 1 | 39 Plaza La Prensa | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.02 | Property | 1 | 1711 Randolph Road Southeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.03 | Property | 1 | 445 Camino Del Rey Southwest | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.04 | Property | 1 | 1920 Fifth Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.06 | Property | 1 | 37 Plaza La Prensa | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.07 | Property | 1 | 4363 Jager Drive Northeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.08 | Property | 1 | 655 Utah Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
6.09 | Property | 1 | 2536 Ridge Runner Road | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.10 | Property | 1 | 653 Utah Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
6.11 | Property | 1 | 4359 Jager Drive Northeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.12 | Property | 1 | 221 Llano Estacado | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.13 | Property | 1 | 1308 Gusdorf Road | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.14 | Property | 1 | 2540 Camino Ortiz | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.16 | Property | 1 | 2121 Summit Court | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.17 | Property | 1 | 2732 North Wilshire Boulevard | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.18 | Property | 1 | 41 Plaza La Prensa | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.19 | Property | 1 | 2800 Farmington Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.20 | Property | 1 | 1710 East Aztec Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.22 | Property | 1 | 3316 North Main Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.23 | Property | 1 | 2141 Summit Court | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.24 | Property | 1 | 1014 North California Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
6.25 | Property | 1 | 912 Railroad Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.26 | Property | 1 | 1922 Fifth Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.27 | Property | 1 | 1017 East Roosevelt Avenue | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.28 | Property | 1 | 145 Roy Road | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.29 | Property | 1 | 1800 East 30th Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.30 | Property | 1 | 5205 Quail Road Northwest | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.31 | Property | 1 | 501 East Bender Boulevard | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.32 | Property | 1 | 1233 Whittier Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.33 | Property | 1 | 2520 Ridge Runner Road | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.34 | Property | 1 | 26387 US Highway 70 | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.35 | Property | 1 | 475 Courthouse Road Southeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
6.36 | Property | 1 | 7905 Marble Avenue Northeast | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.37 | Property | 1 | 2215 West Main Street | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.38 | Property | 1 | 2522 Ridge Runner Road | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | Yes - AH | Fee | NAP | NAP | NAP | |
6.40 | Property | 1 | 312 East Nizhoni Boulevard | 10/8/2021 | NAP | 10/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
7 | Loan | 1 | JW Marriott Desert Springs | 12/10/2021 | NAP | 12/6/2021 | 12/6/2021 | 16% | No | Fee / Leasehold | 12/31/2031 | 3, 10-year extension options | 100,000 | |
8 | Loan | 1 | Woodmore Towne Centre | 11/18/2021 | NAP | 11/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
9 | Loan | 2 | Dealertrack and Divvy | |||||||||||
9.01 | Property | 1 | Dealertrack | 9/23/2021 | NAP | 9/23/2021 | 12/7/2021 | 6% | No | Fee | NAP | NAP | NAP | |
9.02 | Property | 1 | Divvy | 10/13/2021 | NAP | 9/23/2021 | 12/7/2021 | 6% | No | Fee | NAP | NAP | NAP | |
10 | Loan | 1 | The Summit | 11/15/2021 | NAP | 11/23/2021 | 12/7/2021 | 9% | No | Fee | NAP | NAP | NAP | |
11 | Loan | 6 | Moonwater Office Portfolio | |||||||||||
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | 10/15/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
11.02 | Property | 1 | 6226 West Sahara Avenue | 10/18/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
11.03 | Property | 1 | 10190 Covington Cross Drive | 10/15/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
11.04 | Property | 1 | 1450 Center Crossing Road | 10/15/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | 10/15/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | 10/18/2021 | NAP | 10/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12 | Loan | 1 | Novo Nordisk HQ | 9/20/2021 | NAP | 9/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | 10/19/2021 | NAP | 10/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
14 | Loan | 1 | Leesburg Plaza | 10/28/2021 | NAP | 10/21/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
15 | Loan | 1 | ADS Corporate Headquarters | 11/5/2021 | NAP | 11/3/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | 11/29/2021 | NAP | 12/21/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | 11/22/2021 | NAP | 11/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
18 | Loan | 1 | The Onyx | 10/28/2021 | NAP | 10/27/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | |||||||||||
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | 10/27/2021 | NAP | 10/27/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | 11/3/2021 | NAP | 11/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.03 | Property | 1 | Kroger- Clarkston, MI | 11/24/2021 | NAP | 11/30/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | 11/15/2021 | NAP | 11/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | 11/3/2021 | NAP | 11/3/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.06 | Property | 1 | Walgreens - Greenville (North), SC | 10/21/2021 | 12/21/2021 | 10/21/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | 11/16/2021 | NAP | 11/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | 12/8/2021 | NAP | 12/10/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | 10/26/2021 | 12/20/2021 | 10/26/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.10 | Property | 1 | Walgreens- Shawnee, KS | 11/22/2021 | NAP | 11/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | 9/28/2021 | NAP | 10/6/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.12 | Property | 1 | Walgreens - El Dorado, AR | 11/17/2021 | NAP | 11/17/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | 12/15/2021 | NAP | 12/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | 12/8/2021 | NAP | 12/8/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | 10/29/2021 | NAP | 10/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | 12/15/2021 | NAP | 12/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | 10/28/2021 | NAP | 10/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | 12/3/2021 | NAP | 12/9/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | 12/9/2021 | NAP | 12/9/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | 9/9/2021 | NAP | 9/9/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | 12/1/2021 | NAP | 12/1/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | 10/5/2021 | NAP | 10/5/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | 10/28/2021 | NAP | 12/10/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | 11/17/2021 | NAP | 11/17/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20 | Loan | 11 | Glen Forest Office Portfolio | |||||||||||
20.01 | Property | 1 | Hillcrest | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.02 | Property | 1 | Arrington | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.03 | Property | 1 | Highland II | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.04 | Property | 1 | Meridian | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.05 | Property | 1 | Bayberry | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.06 | Property | 1 | Highland I | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.07 | Property | 1 | Capstone | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.08 | Property | 1 | Forest Plaza I | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.09 | Property | 1 | Forest Plaza II | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.10 | Property | 1 | Utica | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
20.11 | Property | 1 | Willard | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21 | Loan | 8 | Grede Casting Industrial Portfolio | |||||||||||
21.01 | Property | 1 | 700 Ash Street | 5/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.02 | Property | 1 | 5200 Foundry Circle | 5/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.03 | Property | 1 | 2700 Plum Street | 5/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 6/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.05 | Property | 1 | N2480 County Road M | 6/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.06 | Property | 1 | W140 N5540 Lilly Road | 6/1/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.07 | Property | 1 | 530 East Main Street | 5/1/2021 | NAP | 9/17/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
21.08 | Property | 1 | 210 Ann Avenue | 5/1/2021 | NAP | 9/29/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
22 | Loan | 2 | Macon and Winter Garden | |||||||||||
22.01 | Property | 1 | Winter Garden | 11/19/2021 | NAP | 11/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
22.02 | Property | 1 | Macon | 11/19/2021 | NAP | 11/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
23 | Loan | 1 | 601 Lexington Avenue | 11/12/2021 | NAP | 11/12/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
24 | Loan | 1 | 45 Liberty Boulevard | 10/26/2021 | NAP | 10/26/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | |||||||||||
25.01 | Property | 1 | Nyberg Rivers | 8/26/2021 | NAP | 8/26/2021 | 8/26/2021 | 6% | Yes - A, AE | Leasehold | 7/31/2087 and 7/1/2089 | None | 1,837,000 | |
25.02 | Property | 1 | Nyberg Woods | 8/26/2021 | NAP | 8/26/2021 | 8/26/2021 | 6% | Yes - A, AE | Leasehold | 5/23/2081 | None | 1,016,400 | |
26 | Loan | 1 | Pavilion at North Haven | 9/20/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
27 | Loan | 4 | Sara Lee Portfolio | |||||||||||
27.01 | Property | 1 | 2314 Sybrandt Road | 9/16/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
27.02 | Property | 1 | 110 Sara Lee Road | 9/16/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
27.03 | Property | 1 | 1528 South Hayford Road | 9/16/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
27.04 | Property | 1 | 105 Ashland Avenue | 9/16/2021 | NAP | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
28 | Loan | 1 | Charcuterie Artisans SLB | 8/27/2021 | NAP | 8/26/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
29 | Loan | 1 | ABB Office | 12/3/2021 | NAP | 12/6/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 9/23/2021 | NAP | 9/24/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
32 | Loan | 1 | Ocotillo Plaza | 12/16/2021 | NAP | 12/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | |||||||||||
33.01 | Property | 1 | Ideal Storage - Lori Lane | 10/20/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
33.02 | Property | 1 | Ideal Storage - Lewisburg | 10/20/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
33.03 | Property | 1 | Ideal Storage - Sunbury | 10/20/2021 | NAP | 10/20/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
33.04 | Property | 1 | Ideal Storage - Old Trail | 10/26/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
33.05 | Property | 1 | Ideal Storage - Pottsville | 10/20/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
34 | Loan | 1 | Raleigh GSA | 10/25/2021 | NAP | 10/25/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | |||||||||||
35.01 | Property | 1 | Sinking Spring | 10/21/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
35.02 | Property | 1 | St. Clair | 10/20/2021 | NAP | 10/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
36 | Loan | 2 | Urban Light Industrial Portfolio | |||||||||||
36.01 | Property | 1 | Cedar Business Center | 12/1/2021 | NAP | 12/1/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
36.02 | Property | 1 | Victoria Pond Center | 12/1/2021 | NAP | 12/1/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
37 | Loan | 1 | AT&T Chicago | 11/8/2021 | NAP | 11/8/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | 10/26/2021 | NAP | 11/18/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | 10/27/2021 | NAP | 10/27/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | 11/29/2021 | NAP | 11/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
41 | Loan | 2 | 8 E 18th & 310 5th | |||||||||||
41.01 | Property | 1 | 8 East 18th St | 8/27/2021 | NAP | 8/27/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
41.02 | Property | 1 | 310 5th Ave | 8/27/2021 | NAP | 10/7/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
42 | Loan | 1 | WoodSpring McDonough | 11/23/2021 | NAP | 11/23/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
43 | Loan | 1 | Lakeville Townhomes | 10/28/2021 | NAP | 10/28/2021 | 10/29/2021 | 10% | No | Fee | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | 12/21/2021 | NAP | 12/13/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
45 | Loan | 2 | ASM Portfolio | |||||||||||
45.01 | Property | 1 | 5701 Dickman Rd | 12/21/2021 | 10/11/2021 | 12/9/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
45.02 | Property | 1 | 229 W. Creek Rd | 12/21/2021 | 10/18/2021 | 12/9/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | 11/24/2021 | NAP | 11/8/2021 | 11/8/2021 | 6% | No | Fee | NAP | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | 9/23/2021 | NAP | 9/24/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) |
1 | Loan | 1 | Old Chicago Post Office | NAP | 2,343,888 | 1,171,944 | 302,576 | 302,576 | 0 | 48,572 | 1,165,739 | 0 | Springing | |
2 | Loan | 14 | Bedrock Portfolio | 1,696,002 | 424,000 | 0 | Springing | 62,336 | 62,336 | 1,469,568 | 280,690 | 280,690 | ||
2.01 | Property | 1 | First National Building | NAP | ||||||||||
2.02 | Property | 1 | The Qube | NAP | ||||||||||
2.03 | Property | 1 | Chrysler House | NAP | ||||||||||
2.04 | Property | 1 | 1001 Woodward | NAP | ||||||||||
2.05 | Property | 1 | One Woodward | No | ||||||||||
2.06 | Property | 1 | The Z Garage | NAP | ||||||||||
2.07 | Property | 1 | Two Detroit Garage | NAP | ||||||||||
2.08 | Property | 1 | 1505 & 1515 Woodward | NAP | ||||||||||
2.09 | Property | 1 | 1001 Brush Street | NAP | ||||||||||
2.10 | Property | 1 | The Assembly | NAP | ||||||||||
2.11 | Property | 1 | 419 Fort Street Garage | NAP | ||||||||||
2.12 | Property | 1 | Vinton | NAP | ||||||||||
2.13 | Property | 1 | 1401 First Street | NAP | ||||||||||
2.14 | Property | 1 | Lane Bryant Building | NAP | ||||||||||
3 | Loan | 13 | Rosewood National Storage 13 | 166,821 | 110,764 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||
3.01 | Property | 1 | Tallahassee | NAP | ||||||||||
3.02 | Property | 1 | Fort Worth | NAP | ||||||||||
3.03 | Property | 1 | Kemah | NAP | ||||||||||
3.04 | Property | 1 | North Charleston | NAP | ||||||||||
3.05 | Property | 1 | Groton | NAP | ||||||||||
3.06 | Property | 1 | Albuquerque | NAP | ||||||||||
3.07 | Property | 1 | Augusta | NAP | ||||||||||
3.08 | Property | 1 | Grandview | NAP | ||||||||||
3.09 | Property | 1 | Louisville | NAP | ||||||||||
3.10 | Property | 1 | Houston | NAP | ||||||||||
3.11 | Property | 1 | Greenwood | NAP | ||||||||||
3.12 | Property | 1 | Miami | NAP | ||||||||||
3.13 | Property | 1 | Kent | NAP | ||||||||||
4 | Loan | 1 | CX - 350 & 450 Water Street | NAP | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 52,062,079 | Springing | |
5 | Loan | 1 | One Wilshire | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 172,088 | 57,363 | 18,166 | 18,166 | 0 | 22,306 | 1,070,688 | 500,000 | Springing | ||
6.01 | Property | 1 | 39 Plaza La Prensa | NAP | ||||||||||
6.02 | Property | 1 | 1711 Randolph Road Southeast | NAP | ||||||||||
6.03 | Property | 1 | 445 Camino Del Rey Southwest | NAP | ||||||||||
6.04 | Property | 1 | 1920 Fifth Street | NAP | ||||||||||
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAP | ||||||||||
6.06 | Property | 1 | 37 Plaza La Prensa | NAP | ||||||||||
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAP | ||||||||||
6.08 | Property | 1 | 655 Utah Avenue | NAP | ||||||||||
6.09 | Property | 1 | 2536 Ridge Runner Road | NAP | ||||||||||
6.10 | Property | 1 | 653 Utah Avenue | NAP | ||||||||||
6.11 | Property | 1 | 4359 Jager Drive Northeast | NAP | ||||||||||
6.12 | Property | 1 | 221 Llano Estacado | NAP | ||||||||||
6.13 | Property | 1 | 1308 Gusdorf Road | NAP | ||||||||||
6.14 | Property | 1 | 2540 Camino Ortiz | NAP | ||||||||||
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NAP | ||||||||||
6.16 | Property | 1 | 2121 Summit Court | NAP | ||||||||||
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAP | ||||||||||
6.18 | Property | 1 | 41 Plaza La Prensa | NAP | ||||||||||
6.19 | Property | 1 | 2800 Farmington Avenue | NAP | ||||||||||
6.20 | Property | 1 | 1710 East Aztec Avenue | NAP | ||||||||||
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | NAP | ||||||||||
6.22 | Property | 1 | 3316 North Main Street | NAP | ||||||||||
6.23 | Property | 1 | 2141 Summit Court | NAP | ||||||||||
6.24 | Property | 1 | 1014 North California Street | NAP | ||||||||||
6.25 | Property | 1 | 912 Railroad Avenue | NAP | ||||||||||
6.26 | Property | 1 | 1922 Fifth Street | NAP | ||||||||||
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAP | ||||||||||
6.28 | Property | 1 | 145 Roy Road | NAP | ||||||||||
6.29 | Property | 1 | 1800 East 30th Street | NAP | ||||||||||
6.30 | Property | 1 | 5205 Quail Road Northwest | NAP | ||||||||||
6.31 | Property | 1 | 501 East Bender Boulevard | NAP | ||||||||||
6.32 | Property | 1 | 1233 Whittier Street | NAP | ||||||||||
6.33 | Property | 1 | 2520 Ridge Runner Road | NAP | ||||||||||
6.34 | Property | 1 | 26387 US Highway 70 | NAP | ||||||||||
6.35 | Property | 1 | 475 Courthouse Road Southeast | NAP | ||||||||||
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAP | ||||||||||
6.37 | Property | 1 | 2215 West Main Street | NAP | ||||||||||
6.38 | Property | 1 | 2522 Ridge Runner Road | NAP | ||||||||||
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NAP | ||||||||||
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAP | ||||||||||
7 | Loan | 1 | JW Marriott Desert Springs | No | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | 0 | |
8 | Loan | 1 | Woodmore Towne Centre | NAP | 189,670 | 189,670 | 0 | Springing | 0 | 6,885 | 247,865 | 0 | 29,672 | |
9 | Loan | 2 | Dealertrack and Divvy | 228,726 | 76,242 | 0 | Springing | 0 | 5,314 | 0 | 0 | 0 | ||
9.01 | Property | 1 | Dealertrack | NAP | ||||||||||
9.02 | Property | 1 | Divvy | NAP | ||||||||||
10 | Loan | 1 | The Summit | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | 0 | |
11 | Loan | 6 | Moonwater Office Portfolio | 95,265 | 47,633 | 24,682 | 24,682 | 0 | 13,231 | 366,750 | 780,000 | 76,442 | ||
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | NAP | ||||||||||
11.02 | Property | 1 | 6226 West Sahara Avenue | NAP | ||||||||||
11.03 | Property | 1 | 10190 Covington Cross Drive | NAP | ||||||||||
11.04 | Property | 1 | 1450 Center Crossing Road | NAP | ||||||||||
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | NAP | ||||||||||
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | NAP | ||||||||||
12 | Loan | 1 | Novo Nordisk HQ | NAP | 525,310 | 525,310 | 90,983 | 22,746 | 0 | 1,218 | 0 | 0 | 0 | |
13 | Loan | 1 | The Kirby Collection | NAP | 330,524 | 330,524 | 372,786 | 37,279 | 0 | Springing | 0 | 0 | Springing | |
14 | Loan | 1 | Leesburg Plaza | NAP | 85,072 | 28,357 | 21,728 | 10,864 | 625,000 | 0 | 0 | 881,900 | Springing | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | |
16 | Loan | 1 | Benefitfocus HQ | NAP | 33,167 | 33,167 | 9,896 | Springing | 0 | 5,079 | 0 | 0 | 12,150 | |
17 | Loan | 1 | 425 Eye Street | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 224,800 | 2,500,000 | Springing | |
18 | Loan | 1 | The Onyx | NAP | 0 | 80,516 | 54,274 | 18,091 | 114,576 | 9,548 | 0 | 0 | 0 | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 48,834 | 48,834 | 0 | Springing | 520,700 | 3,976 | 0 | 500,000 | Springing | ||
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | NAP | ||||||||||
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAP | ||||||||||
19.03 | Property | 1 | Kroger- Clarkston, MI | NAP | ||||||||||
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAP | ||||||||||
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAP | ||||||||||
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAP | ||||||||||
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAP | ||||||||||
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAP | ||||||||||
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAP | ||||||||||
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAP | ||||||||||
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAP | ||||||||||
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAP | ||||||||||
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAP | ||||||||||
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | NAP | ||||||||||
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAP | ||||||||||
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAP | ||||||||||
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAP | ||||||||||
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAP | ||||||||||
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAP | ||||||||||
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAP | ||||||||||
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAP | ||||||||||
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAP | ||||||||||
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAP | ||||||||||
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAP | ||||||||||
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAP | ||||||||||
20 | Loan | 11 | Glen Forest Office Portfolio | 62,266 | 62,266 | 22,796 | 11,398 | 0 | 12,296 | 0 | 2,500,000 | Springing | ||
20.01 | Property | 1 | Hillcrest | NAP | ||||||||||
20.02 | Property | 1 | Arrington | NAP | ||||||||||
20.03 | Property | 1 | Highland II | NAP | ||||||||||
20.04 | Property | 1 | Meridian | NAP | ||||||||||
20.05 | Property | 1 | Bayberry | NAP | ||||||||||
20.06 | Property | 1 | Highland I | NAP | ||||||||||
20.07 | Property | 1 | Capstone | NAP | ||||||||||
20.08 | Property | 1 | Forest Plaza I | NAP | ||||||||||
20.09 | Property | 1 | Forest Plaza II | NAP | ||||||||||
20.10 | Property | 1 | Utica | NAP | ||||||||||
20.11 | Property | 1 | Willard | NAP | ||||||||||
21 | Loan | 8 | Grede Casting Industrial Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | ||
21.01 | Property | 1 | 700 Ash Street | NAP | ||||||||||
21.02 | Property | 1 | 5200 Foundry Circle | NAP | ||||||||||
21.03 | Property | 1 | 2700 Plum Street | NAP | ||||||||||
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAP | ||||||||||
21.05 | Property | 1 | N2480 County Road M | NAP | ||||||||||
21.06 | Property | 1 | W140 N5540 Lilly Road | NAP | ||||||||||
21.07 | Property | 1 | 530 East Main Street | NAP | ||||||||||
21.08 | Property | 1 | 210 Ann Avenue | NAP | ||||||||||
22 | Loan | 2 | Macon and Winter Garden | 0 | 6,110 | 0 | 12,265 | 7,591 | 7,591 | 0 | 10,121 | 10,121 | ||
22.01 | Property | 1 | Winter Garden | NAP | ||||||||||
22.02 | Property | 1 | Macon | NAP | ||||||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 837,829 | 0 | Springing | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | 206,714 | 34,452 | 5,088 | 2,544 | 0 | 2,287 | 27,443 | 0 | 11,435 | |
25 | Loan | 2 | Nyberg Portfolio | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | Springing | ||
25.01 | Property | 1 | Nyberg Rivers | Yes | ||||||||||
25.02 | Property | 1 | Nyberg Woods | Yes | ||||||||||
26 | Loan | 1 | Pavilion at North Haven | NAP | 44,954 | 44,954 | 0 | Springing | 0 | 2,211 | 79,613 | 0 | 11,097 | |
27 | Loan | 4 | Sara Lee Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | ||
27.01 | Property | 1 | 2314 Sybrandt Road | NAP | ||||||||||
27.02 | Property | 1 | 110 Sara Lee Road | NAP | ||||||||||
27.03 | Property | 1 | 1528 South Hayford Road | NAP | ||||||||||
27.04 | Property | 1 | 105 Ashland Avenue | NAP | ||||||||||
28 | Loan | 1 | Charcuterie Artisans SLB | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | |
29 | Loan | 1 | ABB Office | NAP | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | 31,610 | 10,537 | 0 | Springing | 255,000 | 949 | 56,918 | 0 | 0 | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | 22,171 | 11,086 | 10,502 | 5,251 | 0 | 4% of Gross Revenue | 0 | 0 | 0 | |
32 | Loan | 1 | Ocotillo Plaza | NAP | 92,557 | 18,511 | 6,567 | 2,189 | 0 | 1,462 | 0 | 400,000 | 9,744 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 37,700 | 7,540 | 0 | Springing | 0 | 1,508 | 0 | 0 | 0 | ||
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAP | ||||||||||
33.02 | Property | 1 | Ideal Storage - Lewisburg | NAP | ||||||||||
33.03 | Property | 1 | Ideal Storage - Sunbury | NAP | ||||||||||
33.04 | Property | 1 | Ideal Storage - Old Trail | NAP | ||||||||||
33.05 | Property | 1 | Ideal Storage - Pottsville | NAP | ||||||||||
34 | Loan | 1 | Raleigh GSA | NAP | 48,844 | 8,141 | 5,216 | 1,304 | 0 | 778 | 0 | 250,533 | 0 | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 52,837 | 10,567 | 0 | Springing | 28,140 | 1,369 | 0 | 0 | 0 | ||
35.01 | Property | 1 | Sinking Spring | NAP | ||||||||||
35.02 | Property | 1 | St. Clair | NAP | ||||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 107,206 | 26,801 | 8,803 | 2,934 | 0 | 1,392 | 50,100 | 500,000 | 8,428 | ||
36.01 | Property | 1 | Cedar Business Center | NAP | ||||||||||
36.02 | Property | 1 | Victoria Pond Center | NAP | ||||||||||
37 | Loan | 1 | AT&T Chicago | NAP | 0 | Springing | 0 | Springing | 0 | 1,939 | 69,815 | 0 | 4,654 | |
38 | Loan | 1 | Brickstone Villas | NAP | 12,632 | 12,632 | 46,501 | 7,750 | 110,000 | 4,625 | 0 | 0 | 0 | |
39 | Loan | 1 | Bankwell HQ | NAP | 19,492 | 9,746 | 6,451 | 2,150 | 0 | 492 | 0 | 0 | Springing | |
40 | Loan | 1 | Metro Place | NAP | 20,815 | 20,815 | 6,043 | 2,014 | 0 | 1,952 | 0 | 125,000 | 10,417 | |
41 | Loan | 2 | 8 E 18th & 310 5th | 14,290 | 14,290 | 7,898 | 1,316 | 0 | 390 | 0 | 0 | 401 | ||
41.01 | Property | 1 | 8 East 18th St | NAP | ||||||||||
41.02 | Property | 1 | 310 5th Ave | NAP | ||||||||||
42 | Loan | 1 | WoodSpring McDonough | NAP | 13,737 | 4,579 | 29,181 | 2,432 | 0 | 4,260 | 0 | 0 | 0 | |
43 | Loan | 1 | Lakeville Townhomes | NAP | 65,637 | 16,409 | 0 | Springing | 300,000 | 5,047 | 0 | 0 | 0 | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | 34,766 | 17,383 | 4,796 | 2,398 | 0 | 340 | 0 | 0 | 1,702 | |
45 | Loan | 2 | ASM Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | 0 | ||
45.01 | Property | 1 | 5701 Dickman Rd | NAP | ||||||||||
45.02 | Property | 1 | 229 W. Creek Rd | NAP | ||||||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | NAP | 0 | Springing | 0 | Springing | 19,211 | 801 | 19,211 | 216,126 | Springing | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | 120 | 120 | 1,254 | 418 | 0 | 167 | 0 | 0 | 0 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
1 | Loan | 1 | Old Chicago Post Office | 0 | 0 | 0 | 0 | 0 | 118,572,762 | Springing | 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 | |
2 | Loan | 14 | Bedrock Portfolio | 5,000,000 | 0 | 0 | 0 | 241,558 | 8,870,595 | 0 | Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) | 0 | 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 | 13 | Rosewood National Storage 13 | 0 | 0 | 0 | 0 | 405,121 | 0 | Springing | Expansion Deposit Reserve | 0 | 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 | CX - 350 & 450 Water Street | 0 | 0 | 0 | 0 | 0 | 97,383,122 | 0 | Base Building Work Reserve (Upfront: 86,650,891), Aventis Rent Reserve (Upfront: 10,732,230.67) | 0 | 0 | |
5 | Loan | 1 | One Wilshire | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 7,834,197 | 0 | 0 | 0 | 78,830 | 492,473 | 0 | Current Landlord Obligations Reserve | 0 | 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 | 1 | JW Marriott Desert Springs | 0 | 6,482,400 | 0 | 0 | 0 | 0 | Springing | Ground Rent Reserve | 0 | 0 | |
8 | Loan | 1 | Woodmore Towne Centre | 1,068,179 | 0 | 0 | 0 | 0 | 4,194,252 | 0 | Unfunded Obligations Reserve | 0 | 0 | |
9 | Loan | 2 | Dealertrack and Divvy | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
9.01 | Property | 1 | Dealertrack | |||||||||||
9.02 | Property | 1 | Divvy | |||||||||||
10 | Loan | 1 | The Summit | 0 | 0 | 0 | 0 | 0 | 9,900,543 | Springing | Outstanding TI/LC Reserve (Upfront: $6,942,143; Monthly: Springing), Free Rent Reserve (Upfront: $2,958,400) | 0 | 0 | |
11 | Loan | 6 | Moonwater Office Portfolio | 6,100,000 | 0 | 0 | 0 | 30,063 | 1,884,865 | 0 | Unfunded Obligations Reserve | 0 | 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 | 1 | Novo Nordisk HQ | 0 | 0 | 0 | 0 | 0 | 27,146,846 | 0 | Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) | 0 | 0 | |
13 | Loan | 1 | The Kirby Collection | 0 | 0 | 0 | 0 | 0 | 1,727,967 | 0 | Unfunded Obligations Reserve | 0 | 0 | |
14 | Loan | 1 | Leesburg Plaza | 881,900 | 0 | 0 | 0 | 125,000 | 2,853,884 | 0 | Unfunded Obligations Reserve | 0 | 0 | |
15 | Loan | 1 | ADS Corporate Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
16 | Loan | 1 | Benefitfocus HQ | 0 | 0 | 0 | 0 | 91,353 | 0 | 0 | NAP | 0 | 0 | |
17 | Loan | 1 | 425 Eye Street | 0 | 0 | 0 | 0 | 0 | 608,339 | 0 | Unfunded Obligations Reserve | 0 | 0 | |
18 | Loan | 1 | The Onyx | 0 | 0 | 0 | 0 | 62,548 | 0 | 0 | NAP | 0 | 0 | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 0 | 0 | 0 | 0 | 91,595 | 0 | 0 | NAP | 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 | 11 | Glen Forest Office Portfolio | 2,500,000 | 0 | 0 | 0 | 128,054 | 2,047,481 | 0 | Unfunded Obligations Reserve | 0 | 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 | 8 | Grede Casting Industrial Portfolio | 2,450,574 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 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 | 2 | Macon and Winter Garden | 607,240 | 0 | 0 | 0 | 97,350 | 1,762,307 | 0 | Outstanding TI Reserve (Upfront: $1,397,345), Free Rent Reserve (Upfront: $364,962) | 0 | 0 | |
22.01 | Property | 1 | Winter Garden | |||||||||||
22.02 | Property | 1 | Macon | |||||||||||
23 | Loan | 1 | 601 Lexington Avenue | 10,053,948 | 0 | 0 | 0 | 0 | 61,289,797 | 0 | Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) | 0 | 0 | |
24 | Loan | 1 | 45 Liberty Boulevard | 686,085 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
25 | Loan | 2 | Nyberg Portfolio | 1,536,012 | 0 | 0 | 0 | 0 | 1,508,233 | Springing | Outstanding TI Reserve (Upfront: $1,508,233), Ground Lease Reserve (Monthly: Springing) | 0 | 0 | |
25.01 | Property | 1 | Nyberg Rivers | |||||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||||
26 | Loan | 1 | Pavilion at North Haven | 500,000 | 0 | 0 | 0 | 0 | 452,500 | 0 | Unfunded Obligations Reserve (Upfront: $420,000), Free Rent Reserve (Upfront: $32,500) | 0 | 0 | |
27 | Loan | 4 | Sara Lee Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 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 | 1 | Charcuterie Artisans SLB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
29 | Loan | 1 | ABB Office | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 0 | 739,490 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
32 | Loan | 1 | Ocotillo Plaza | 584,660 | 0 | 0 | 0 | 0 | 206,304 | 0 | Designated Tenant Reserve (Upfront: $150,000), Unfunded Obligations Reserve (Upfront: $56,304) | 0 | 0 | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 0 | 0 | 0 | 0 | 84,315 | 0 | 0 | NAP | 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 | 1 | Raleigh GSA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 0 | 0 | 0 | 0 | 148,725 | 0 | 0 | NAP | 0 | 0 | |
35.01 | Property | 1 | Sinking Spring | |||||||||||
35.02 | Property | 1 | St. Clair | |||||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | 505,705 | 0 | 0 | 0 | 104,950 | 60,155 | 0 | Unfunded Obligations Reserve | 0 | 0 | |
36.01 | Property | 1 | Cedar Business Center | |||||||||||
36.02 | Property | 1 | Victoria Pond Center | |||||||||||
37 | Loan | 1 | AT&T Chicago | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
38 | Loan | 1 | Brickstone Villas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
39 | Loan | 1 | Bankwell HQ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
40 | Loan | 1 | Metro Place | 350,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
41 | Loan | 2 | 8 E 18th & 310 5th | 0 | 0 | 0 | 0 | 3,750 | 0 | 0 | NAP | 0 | 0 | |
41.01 | Property | 1 | 8 East 18th St | |||||||||||
41.02 | Property | 1 | 310 5th Ave | |||||||||||
42 | Loan | 1 | WoodSpring McDonough | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
43 | Loan | 1 | Lakeville Townhomes | 0 | 0 | 0 | 0 | 18,845 | 0 | 0 | NAP | 0 | 0 | |
44 | Loan | 1 | 2374-2386 Grand Concourse | 0 | 246,383 | 0 | 0 | 8,000 | 80,000 | 0 | Free Rent Reserve | 0 | 0 | |
45 | Loan | 2 | ASM Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
45.01 | Property | 1 | 5701 Dickman Rd | |||||||||||
45.02 | Property | 1 | 229 W. Creek Rd | |||||||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | 216,126 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 | |
47 | Loan | 1 | 192 Stuyvesant Ave | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | 0 | 0 |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
1 | Loan | 1 | Old Chicago Post Office | NAP | Hard | In Place | Yes | Yes | Yes | No | 125,000,000 | 387,800,000 | 1,136,822.28 | |
2 | Loan | 14 | Bedrock Portfolio | NAP | Springing (Residential); Hard (Commercial) | Springing | Yes | No | Yes | Yes | 125,000,000 | 305,000,000 | 973,578.36 | |
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 | 13 | Rosewood National Storage 13 | NAP | Springing | Springing | Yes | No | No | 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 | CX - 350 & 450 Water Street | NAP | Hard | Springing | Yes | Yes | Yes | No | 101,000,000 | 713,000,000 | 1,681,953.80 | |
5 | Loan | 1 | One Wilshire | NAP | Hard | Springing | Yes | No | Yes | Yes | 90,000,000 | 205,000,000 | 480,819.90 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | NAP | Hard | Springing | Yes | No | No | 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 | 1 | JW Marriott Desert Springs | NAP | Soft | Springing | Yes | No | Yes | Yes | 75,000,000 | 53,000,000 | 223,676.56 | |
8 | Loan | 1 | Woodmore Towne Centre | NAP | Hard | Springing | Yes | Yes | Yes | Yes | 75,000,000 | 42,200,000 | 120,870.76 | |
9 | Loan | 2 | Dealertrack and Divvy | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
9.01 | Property | 1 | Dealertrack | |||||||||||
9.02 | Property | 1 | Divvy | |||||||||||
10 | Loan | 1 | The Summit | NAP | Hard | Springing | Yes | Yes | Yes | No | 65,000,000 | 262,000,000 | 653,471.67 | |
11 | Loan | 6 | Moonwater Office Portfolio | NAP | Hard | Springing | Yes | Yes | Yes | Yes | 63,000,000 | 53,000,000 | 260,728.14 | |
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 | 1 | Novo Nordisk HQ | NAP | Hard | Springing | Yes | Yes | Yes | No | 60,000,000 | 150,667,000 | 361,276.45 | |
13 | Loan | 1 | The Kirby Collection | NAP | Springing | Springing | Yes | No | Yes | Yes | 55,000,000 | 40,661,369 | 101,003.97 | |
14 | Loan | 1 | Leesburg Plaza | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | NAP | Hard | Springing | No | Yes | Yes | No | 39,818,000 | 62,400,000 | 155,056.06 | |
18 | Loan | 1 | The Onyx | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | NAP | Hard | Springing | Yes | No | Yes | No | 30,000,000 | 56,000,000 | 163,378.05 | |
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 | 11 | Glen Forest Office Portfolio | NAP | Hard | Springing | Yes | No | Yes | Yes | 30,000,000 | 29,000,000 | 85,268.06 | |
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 | 8 | Grede Casting Industrial Portfolio | NAP | Hard | Springing | Yes | Yes | Yes | Yes | 30,000,000 | 18,225,000 | 57,482.37 | |
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 | 2 | Macon and Winter Garden | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
22.01 | Property | 1 | Winter Garden | |||||||||||
22.02 | Property | 1 | Macon | |||||||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | Hard | Springing | Yes | No | Yes | No | 25,000,000 | 698,300,000 | 1,647,253.17 | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | NAP | Hard | Springing | Yes | Yes | Yes | No | 23,900,000 | 40,000,000 | 123,052.31 | |
25.01 | Property | 1 | Nyberg Rivers | |||||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||||
26 | Loan | 1 | Pavilion at North Haven | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
27 | Loan | 4 | Sara Lee Portfolio | NAP | Hard | Springing | Yes | Yes | Yes | No | 23,150,000 | 40,000,000 | 130,284.73 | |
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 | 1 | Charcuterie Artisans SLB | NAP | Hard | In Place | Yes | Yes | Yes | No | 23,000,000 | 40,000,000 | 125,384.26 | |
29 | Loan | 1 | ABB Office | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Ocotillo Plaza | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | NAP | Springing | Springing | Yes | No | No | 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 | 1 | Raleigh GSA | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
35.01 | Property | 1 | Sinking Spring | |||||||||||
35.02 | Property | 1 | St. Clair | |||||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
36.01 | Property | 1 | Cedar Business Center | |||||||||||
36.02 | Property | 1 | Victoria Pond Center | |||||||||||
37 | Loan | 1 | AT&T Chicago | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | NAP | Soft | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
41 | Loan | 2 | 8 E 18th & 310 5th | NAP | Soft (Residential); Hard (Commercial) | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
41.01 | Property | 1 | 8 East 18th St | |||||||||||
41.02 | Property | 1 | 310 5th Ave | |||||||||||
42 | Loan | 1 | WoodSpring McDonough | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | Lakeville Townhomes | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
45 | Loan | 2 | ASM Portfolio | NAP | Hard | Springing | Yes | Yes | No | 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 | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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($) | Mezzanine Debt Interest Rate (%) |
1 | Loan | 1 | Old Chicago Post Office | 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 | 8.50000% | |
2 | Loan | 14 | Bedrock Portfolio | 1,372,585.88 | NAP | NAP | 430,000,000 | 1,372,585.88 | 59.4% | 3.30 | 13.6% | NAP | 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 | 13 | Rosewood National Storage 13 | 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 | CX - 350 & 450 Water Street | 1,920,210.93 | 411,000,000 | 2.79200% | 1,225,000,000 | 2,889,752.32 | 62.7% | 2.32 | 6.6% | NAP | NAP | |
5 | Loan | 1 | One Wilshire | 691,911.57 | 94,250,000 | 2.77600% | 389,250,000 | 912,971.46 | 42.6% | 3.37 | 9.6% | NAP | NAP | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 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 | 1 | JW Marriott Desert Springs | 540,200.00 | NAP | NAP | 128,000,000 | 540,200.00 | 41.8% | 3.14 | 20.4% | NAP | NAP | |
8 | Loan | 1 | Woodmore Towne Centre | 335,688.47 | NAP | NAP | 117,200,000 | 335,688.47 | 59.5% | 2.96 | 10.4% | NAP | NAP | |
9 | Loan | 2 | Dealertrack and Divvy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9.01 | Property | 1 | Dealertrack | |||||||||||
9.02 | Property | 1 | Divvy | |||||||||||
10 | Loan | 1 | The Summit | 815,592.50 | 198,000,000 | 2.95200% | 525,000,000 | 1,309,437.50 | 58.6% | 2.56 | 7.8% | NAP | NAP | |
11 | Loan | 6 | Moonwater Office Portfolio | 570,650.27 | NAP | NAP | 116,000,000 | 570,650.27 | 59.1% | 1.42 | 9.0% | NAP | 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 | 1 | Novo Nordisk HQ | 505,147.28 | NAP | NAP | 210,667,000 | 505,147.28 | 63.8% | 3.16 | 9.2% | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | 237,625.50 | NAP | NAP | 95,661,369 | 237,625.50 | 48.1% | 3.86 | 12.0% | NAP | NAP | |
14 | Loan | 1 | Leesburg Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | 253,998.72 | NAP | NAP | 102,218,000 | 253,998.72 | 56.8% | 3.66 | 11.0% | NAP | NAP | |
18 | Loan | 1 | The Onyx | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7,000,000 | 9.50000% | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | 250,902.01 | NAP | NAP | 86,000,000 | 250,902.01 | 53.9% | 2.68 | 9.6% | NAP | 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 | 11 | Glen Forest Office Portfolio | 173,476.39 | NAP | NAP | 59,000,000 | 173,476.39 | 61.7% | 2.85 | 11.3% | NAP | 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 | 8 | Grede Casting Industrial Portfolio | 152,103.55 | NAP | NAP | 48,225,000 | 152,103.55 | 58.5% | 3.25 | 13.2% | NAP | 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 | 2 | Macon and Winter Garden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.01 | Property | 1 | Winter Garden | |||||||||||
22.02 | Property | 1 | Macon | |||||||||||
23 | Loan | 1 | 601 Lexington Avenue | 1,706,226.86 | 276,700,000 | 2.79196% | 1,000,000,000 | 2,358,947.68 | 58.8% | 3.25 | 9.5% | NAP | NAP | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | 196,576.07 | NAP | NAP | 63,900,000 | 196,576.07 | 60.0% | 3.14 | 12.5% | NAP | NAP | |
25.01 | Property | 1 | Nyberg Rivers | |||||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||||
26 | Loan | 1 | Pavilion at North Haven | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 4 | Sara Lee Portfolio | 205,687.01 | NAP | NAP | 63,150,000 | 205,687.01 | 60.6% | 2.06 | 8.9% | NAP | 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 | 1 | Charcuterie Artisans SLB | 197,480.21 | NAP | NAP | 63,000,000 | 197,480.21 | 57.7% | 2.35 | 9.2% | NAP | NAP | |
29 | Loan | 1 | ABB Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Ocotillo Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | 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 | 1 | Raleigh GSA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | 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 | 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 | 1 | AT&T Chicago | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 2 | 8 E 18th & 310 5th | 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 | 1 | WoodSpring McDonough | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 2 | ASM Portfolio | 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 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Sponsor |
1 | Loan | 1 | Old Chicago Post Office | 955,000,000 | 3,330,830.39 | 80.3% | 1.90 | 8.0% | No | NAP | Mark Karasick and Michael Silberberg | |
2 | Loan | 14 | Bedrock Portfolio | NAP | NAP | NAP | NAP | NAP | Yes | Unsecured | Bedrock Detroit | |
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 | 13 | Rosewood National Storage 13 | NAP | NAP | NAP | NAP | NAP | No | NAP | Rosewood Property Company | |
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 | CX - 350 & 450 Water Street | NAP | NAP | NAP | NAP | NAP | No | NAP | DivcoWest; California State Teachers’ Retirement System; Teacher Retirement System of Texas | |
5 | Loan | 1 | One Wilshire | NAP | NAP | NAP | NAP | NAP | No | NAP | TechCore, LLC | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 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) | SVEA Real Estate Group, LLC | |
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 | 1 | JW Marriott Desert Springs | NAP | NAP | NAP | NAP | NAP | No | NAP | Tiffany Lam | |
8 | Loan | 1 | Woodmore Towne Centre | NAP | NAP | NAP | NAP | NAP | No | NAP | Urban Edge Properties LP | |
9 | Loan | 2 | Dealertrack and Divvy | NAP | NAP | NAP | NAP | NAP | No | NAP | Arden Real Estate Partners III, L.P. | |
9.01 | Property | 1 | Dealertrack | |||||||||
9.02 | Property | 1 | Divvy | |||||||||
10 | Loan | 1 | The Summit | NAP | NAP | NAP | NAP | NAP | No | NAP | KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P. | |
11 | Loan | 6 | Moonwater Office Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | Ofir Hagay, Ryan Tedder and Keith Kantrowitz | |
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 | 1 | Novo Nordisk HQ | NAP | NAP | NAP | NAP | NAP | No | NAP | Hana Alternative Asset Management Co., Ltd. | |
13 | Loan | 1 | The Kirby Collection | NAP | NAP | NAP | NAP | NAP | No | NAP | FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC | |
14 | Loan | 1 | Leesburg Plaza | NAP | NAP | NAP | NAP | NAP | No | NAP | Abdolhossein Ejtemai | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | NAP | NAP | NAP | NAP | No | NAP | U.S. Realty Advisors, LLC | |
16 | Loan | 1 | Benefitfocus HQ | NAP | NAP | NAP | NAP | NAP | No | NAP | Paul M. Zeller and The Zeller Family Group. L.L.C. | |
17 | Loan | 1 | 425 Eye Street | NAP | NAP | NAP | NAP | NAP | No | NAP | PED Investments, LLC | |
18 | Loan | 1 | The Onyx | 45,000,000 | 182,499.98 | 74.8% | 1.58 | 7.9% | No | NAP | MD Khaled Noor and Jason Ormsby | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | NAP | NAP | NAP | NAP | NAP | No | NAP | ExchangeRight Real Estate, LLC | |
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 | 11 | Glen Forest Office Portfolio | 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) | Glen Forest Venture LLC | |
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 | 8 | Grede Casting Industrial Portfolio | 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) | BIG GIP LLC | |
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 | 2 | Macon and Winter Garden | NAP | NAP | NAP | NAP | NAP | No | NAP | Ultimate Realty | |
22.01 | Property | 1 | Winter Garden | |||||||||
22.02 | Property | 1 | Macon | |||||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | NAP | NAP | NAP | NAP | No | NAP | BP/CG Center MM LLC | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | NAP | NAP | NAP | NAP | No | NAP | Carolyn Dayon and Raymond Dayan | |
25 | Loan | 2 | Nyberg Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | California State Teachers Retirement System; CenterCal, LLC | |
25.01 | Property | 1 | Nyberg Rivers | |||||||||
25.02 | Property | 1 | Nyberg Woods | |||||||||
26 | Loan | 1 | Pavilion at North Haven | NAP | NAP | NAP | NAP | NAP | No | NAP | RCB Properties L.P. | |
27 | Loan | 4 | Sara Lee Portfolio | 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) | AG Net Lease IV Corp., AG Net Lease IV(Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. | |
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 | 1 | Charcuterie Artisans SLB | NAP | NAP | NAP | NAP | NAP | No | NAP | LCN North American Fund III, L.P. | |
29 | Loan | 1 | ABB Office | NAP | NAP | NAP | NAP | NAP | No | NAP | Brian E. Schwartz | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | NAP | NAP | No | NAP | Todd A. Ruderman and Todd Ruderman 2002 Revocable Trust | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | NAP | NAP | NAP | NAP | NAP | No | NAP | Joseph M. Martelli | |
32 | Loan | 1 | Ocotillo Plaza | NAP | NAP | NAP | NAP | NAP | No | NAP | Rajan Rakeheja, Natasha Walia and Hekmat Alphin | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | Lawrence Charles Kaplan, George Thacker and Richard Schontz | |
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 | 1 | Raleigh GSA | NAP | NAP | NAP | NAP | NAP | No | NAP | Daniel Mellinkoff | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | Lawrence Charles Kaplan, George Thacker and Richard Schontz | |
35.01 | Property | 1 | Sinking Spring | |||||||||
35.02 | Property | 1 | St. Clair | |||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | Lawrence Kaplan and George Thacker | |
36.01 | Property | 1 | Cedar Business Center | |||||||||
36.02 | Property | 1 | Victoria Pond Center | |||||||||
37 | Loan | 1 | AT&T Chicago | NAP | NAP | NAP | NAP | NAP | No | NAP | Jose Chacalo Hilu and Isidoro Attie Laniado | |
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | NAP | NAP | No | NAP | Pablo Salvador Gonzalez Cid | |
39 | Loan | 1 | Bankwell HQ | NAP | NAP | NAP | NAP | NAP | No | NAP | Mariano Weil, Federico Weil and Federico Wilensky | |
40 | Loan | 1 | Metro Place | NAP | NAP | NAP | NAP | NAP | No | NAP | Zvi Zaffir | |
41 | Loan | 2 | 8 E 18th & 310 5th | NAP | NAP | NAP | NAP | NAP | No | NAP | Shlomo Bakhash, Jonathan Bakhash and Elizabeth Bakhash | |
41.01 | Property | 1 | 8 East 18th St | |||||||||
41.02 | Property | 1 | 310 5th Ave | |||||||||
42 | Loan | 1 | WoodSpring McDonough | NAP | NAP | NAP | NAP | NAP | No | NAP | Vineshkumar Patel and Nilesh Patel | |
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | NAP | NAP | No | NAP | Marianne Brooks and Forrest Wylder | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | NAP | NAP | NAP | NAP | No | NAP | Edward Ostad and Michael Ostad | |
45 | Loan | 2 | ASM Portfolio | 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) | AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. | |
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 | No | NAP | Alexander Zirpolo | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP | NAP | NAP | No | NAP | Artlife Developments NYC, LLC |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) | Tenants-in-common (Y/N) | Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) |
1 | Loan | 1 | Old Chicago Post Office | Mark Karasick and Michael Silberberg | No | No | Refinance | No | 512,800,000 | 15,425,825 | 442,200,000 | 0 | |
2 | Loan | 14 | Bedrock Portfolio | Rock Backer LLC | No | No | Refinance | 430,000,000 | 0 | 0 | 0 | ||
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 | 13 | Rosewood National Storage 13 | RPC Reliance, LLC | No | No | Acquisition | 108,575,000 | 73,518,344 | 0 | 0 | ||
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 | CX - 350 & 450 Water Street | NAP | No | No | Refinance | No | 814,000,000 | 0 | 411,000,000 | 0 | |
5 | Loan | 1 | One Wilshire | TechCore, LLC | No | No | Refinance | No | 295,000,000 | 0 | 94,250,000 | 0 | |
6 | Loan | 40 | SVEA New Mexico Portfolio | SVEA Real Estate Group, LLC | No | No | Acquisition | 78,550,000 | 45,191,725 | 0 | 0 | ||
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 | 1 | JW Marriott Desert Springs | Tiffany Lam | No | No | Refinance | No | 128,000,000 | 2,366,918 | 0 | 0 | |
8 | Loan | 1 | Woodmore Towne Centre | Urban Edge Properties LP | No | No | Acquisition | No | 117,200,000 | 79,793,357 | 0 | 0 | |
9 | Loan | 2 | Dealertrack and Divvy | Arden Real Estate Partners III, L.P. | No | No | Acquisition | 74,500,000 | 33,463,734 | 0 | 229,251 | ||
9.01 | Property | 1 | Dealertrack | No | |||||||||
9.02 | Property | 1 | Divvy | No | |||||||||
10 | Loan | 1 | The Summit | KKR Property Partners Americas (EEA) SCSp and KKR Property Partners Americas L.P. | No | No | Refinance | No | 327,000,000 | 0 | 198,000,000 | 0 | |
11 | Loan | 6 | Moonwater Office Portfolio | Ofir Hagay, Ryan Tedder and Keith Kantrowitz | No | Yes | Recapitalization | 116,000,000 | 68,090,576 | 0 | 3,031,154 | ||
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 | 1 | Novo Nordisk HQ | NAP | No | No | Refinance | No | 210,667,000 | 0 | 0 | 0 | |
13 | Loan | 1 | The Kirby Collection | FPA Core Plus Fund V-A, L.P., FPA Core Plus Fund V, L.P. and FPACP/REIT Holdings V, LLC | No | No | Recapitalization | No | 95,661,369 | 88,184,651 | 0 | 6,128,851 | |
14 | Loan | 1 | Leesburg Plaza | Abdolhossein Ejtemai | No | No | Acquisition | No | 48,490,000 | 26,676,842 | 0 | 2,853,884 | |
15 | Loan | 1 | ADS Corporate Headquarters | USRA Net Lease II Capital Corp. | No | No | Refinance | No | 47,400,000 | 0 | 0 | 0 | |
16 | Loan | 1 | Benefitfocus HQ | The Zeller Family Group, L.L.C. | No | No | Acquisition | No | |||||
17 | Loan | 1 | 425 Eye Street | PED Investments, LLC | No | No | Refinance | No | |||||
18 | Loan | 1 | The Onyx | MD Khaled Noor and Jason Ormsby | No | Yes | Acquisition | No | |||||
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas | Yes | No | 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 | 11 | Glen Forest Office Portfolio | Jack Sitt | No | No | 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 | 8 | Grede Casting Industrial Portfolio | 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 | 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 | 2 | Macon and Winter Garden | Joe Sabbagh, Mark Sabbagh and Michael Sabbagh | No | No | Refinance | ||||||
22.01 | Property | 1 | Winter Garden | No | |||||||||
22.02 | Property | 1 | Macon | Yes | |||||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | No | No | Refinance | No | |||||
24 | Loan | 1 | 45 Liberty Boulevard | Carolyn Dayon and Raymond Dayan | No | No | Acquisition | No | |||||
25 | Loan | 2 | Nyberg Portfolio | CenterCal, LLC | No | No | Recapitalization | ||||||
25.01 | Property | 1 | Nyberg Rivers | No | |||||||||
25.02 | Property | 1 | Nyberg Woods | No | |||||||||
26 | Loan | 1 | Pavilion at North Haven | RCB Properties L.P. | No | No | Refinance | No | |||||
27 | Loan | 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. | No | No | 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 | 1 | Charcuterie Artisans SLB | LCN North American Fund III REIT | No | No | Acquisition | No | |||||
29 | Loan | 1 | ABB Office | Brian E. Schwartz | No | No | Acquisition | No | |||||
30 | Loan | 1 | Value Store It Miami - 7th Ave | Todd A. Ruderman and Todd Ruderman 2002 Revocable Trust | No | No | Refinance | Yes | |||||
31 | Loan | 1 | Courtyard Alpharetta/Avalon | Joseph M. Martelli | No | No | Acquisition | No | |||||
32 | Loan | 1 | Ocotillo Plaza | Rajan Rakeheja, Natasha Walia and Hekmat Alphin | No | No | Acquisition | No | |||||
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | Lawrence Charles Kaplan, George Thacker and Richard Schontz | No | No | 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 | 1 | Raleigh GSA | Daniel Mellinkoff and Daniel Mellinkoff Trust dated 6/9/1995 | No | No | Acquisition | No | |||||
35 | Loan | 2 | CityLine Central PA Storage Portfolio | Lawrence Charles Kaplan, George Thacker and Richard Schontz | No | No | Refinance | ||||||
35.01 | Property | 1 | Sinking Spring | No | |||||||||
35.02 | Property | 1 | St. Clair | No | |||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | Lawrence Kaplan and George Thacker | No | No | Acquisition | ||||||
36.01 | Property | 1 | Cedar Business Center | No | |||||||||
36.02 | Property | 1 | Victoria Pond Center | No | |||||||||
37 | Loan | 1 | AT&T Chicago | Jose Chacalo Hilu and Isidoro Attie Laniado | No | No | Acquisition | No | |||||
38 | Loan | 1 | Brickstone Villas | Pablo Salvador Gonzalez Cid | No | No | Acquisition | No | |||||
39 | Loan | 1 | Bankwell HQ | Mariano Weil, Federico Weil and Federico Wilensky | No | No | Acquisition | No | |||||
40 | Loan | 1 | Metro Place | Zvi Zaffir | No | No | Refinance | No | |||||
41 | Loan | 2 | 8 E 18th & 310 5th | Shlomo Bakhash, Jonathan Bakhash and Elizabeth Bakhash | No | No | Refinance | ||||||
41.01 | Property | 1 | 8 East 18th St | No | |||||||||
41.02 | Property | 1 | 310 5th Ave | No | |||||||||
42 | Loan | 1 | WoodSpring McDonough | Vineshkumar Patel and Nilesh Patel | No | No | Refinance | No | |||||
43 | Loan | 1 | Lakeville Townhomes | Marianne Brooks and Forrest Wylder | No | No | Refinance | No | |||||
44 | Loan | 1 | 2374-2386 Grand Concourse | Edward Ostad and Michael Ostad | No | No | Acquisition | No | |||||
45 | Loan | 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. | No | No | 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 | Alexander Zirpolo | No | No | Refinance | No | |||||
47 | Loan | 1 | 192 Stuyvesant Ave | Guy Peleg | No | No | Acquisition | Yes |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) |
1 | Loan | 1 | Old Chicago Post Office | 970,425,825 | 0 | 0 | 13,623,786 | 121,219,225 | 0 | 835,582,814 | 970,425,825 | NAP | NAP | NAP | |
2 | Loan | 14 | Bedrock Portfolio | 430,000,000 | 331,057,990 | 0 | 4,355,049 | 11,401,181 | 83,185,780 | 0 | 430,000,000 | NAP | NAP | NAP | |
2.01 | Property | 1 | First National Building | NAP | NAP | NAP | |||||||||
2.02 | Property | 1 | The Qube | NAP | NAP | NAP | |||||||||
2.03 | Property | 1 | Chrysler House | NAP | NAP | NAP | |||||||||
2.04 | Property | 1 | 1001 Woodward | NAP | NAP | NAP | |||||||||
2.05 | Property | 1 | One Woodward | NAP | NAP | NAP | |||||||||
2.06 | Property | 1 | The Z Garage | NAP | NAP | NAP | |||||||||
2.07 | Property | 1 | Two Detroit Garage | NAP | NAP | NAP | |||||||||
2.08 | Property | 1 | 1505 & 1515 Woodward | NAP | NAP | NAP | |||||||||
2.09 | Property | 1 | 1001 Brush Street | NAP | NAP | NAP | |||||||||
2.10 | Property | 1 | The Assembly | NAP | NAP | NAP | |||||||||
2.11 | Property | 1 | 419 Fort Street Garage | NAP | NAP | NAP | |||||||||
2.12 | Property | 1 | Vinton | NAP | NAP | NAP | |||||||||
2.13 | Property | 1 | 1401 First Street | NAP | NAP | NAP | |||||||||
2.14 | Property | 1 | Lane Bryant Building | NAP | NAP | NAP | |||||||||
3 | Loan | 13 | Rosewood National Storage 13 | 182,093,344 | 0 | 180,907,000 | 614,402 | 571,942 | 0 | 0 | 182,093,344 | NAP | NAP | NAP | |
3.01 | Property | 1 | Tallahassee | NAP | NAP | NAP | |||||||||
3.02 | Property | 1 | Fort Worth | NAP | NAP | NAP | |||||||||
3.03 | Property | 1 | Kemah | NAP | NAP | NAP | |||||||||
3.04 | Property | 1 | North Charleston | NAP | NAP | NAP | |||||||||
3.05 | Property | 1 | Groton | NAP | NAP | NAP | |||||||||
3.06 | Property | 1 | Albuquerque | NAP | NAP | NAP | |||||||||
3.07 | Property | 1 | Augusta | NAP | NAP | NAP | |||||||||
3.08 | Property | 1 | Grandview | NAP | NAP | NAP | |||||||||
3.09 | Property | 1 | Louisville | NAP | NAP | NAP | |||||||||
3.10 | Property | 1 | Houston | NAP | NAP | NAP | |||||||||
3.11 | Property | 1 | Greenwood | NAP | NAP | NAP | |||||||||
3.12 | Property | 1 | Miami | NAP | NAP | NAP | |||||||||
3.13 | Property | 1 | Kent | NAP | NAP | NAP | |||||||||
4 | Loan | 1 | CX - 350 & 450 Water Street | 1,225,000,000 | 617,846,136 | 0 | 5,768,900 | 149,445,201 | 451,939,763 | 0 | 1,225,000,000 | NAP | NAP | NAP | |
5 | Loan | 1 | One Wilshire | 389,250,000 | 190,909,806 | 0 | 781,598 | 0 | 197,558,597 | 0 | 389,250,000 | NAP | NAP | NAP | |
6 | Loan | 40 | SVEA New Mexico Portfolio | 123,741,725 | 0 | 119,082,570 | 3,397,597 | 1,261,558 | 0 | 0 | 123,741,725 | NAP | NAP | NAP | |
6.01 | Property | 1 | 39 Plaza La Prensa | NAP | NAP | NAP | |||||||||
6.02 | Property | 1 | 1711 Randolph Road Southeast | NAP | NAP | NAP | |||||||||
6.03 | Property | 1 | 445 Camino Del Rey Southwest | NAP | NAP | NAP | |||||||||
6.04 | Property | 1 | 1920 Fifth Street | NAP | NAP | NAP | |||||||||
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAP | NAP | NAP | |||||||||
6.06 | Property | 1 | 37 Plaza La Prensa | NAP | NAP | NAP | |||||||||
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAP | NAP | NAP | |||||||||
6.08 | Property | 1 | 655 Utah Avenue | NAP | NAP | NAP | |||||||||
6.09 | Property | 1 | 2536 Ridge Runner Road | NAP | NAP | NAP | |||||||||
6.10 | Property | 1 | 653 Utah Avenue | NAP | NAP | NAP | |||||||||
6.11 | Property | 1 | 4359 Jager Drive Northeast | NAP | NAP | NAP | |||||||||
6.12 | Property | 1 | 221 Llano Estacado | NAP | NAP | NAP | |||||||||
6.13 | Property | 1 | 1308 Gusdorf Road | NAP | NAP | NAP | |||||||||
6.14 | Property | 1 | 2540 Camino Ortiz | NAP | NAP | NAP | |||||||||
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NAP | NAP | NAP | |||||||||
6.16 | Property | 1 | 2121 Summit Court | NAP | NAP | NAP | |||||||||
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAP | NAP | NAP | |||||||||
6.18 | Property | 1 | 41 Plaza La Prensa | NAP | NAP | NAP | |||||||||
6.19 | Property | 1 | 2800 Farmington Avenue | NAP | NAP | NAP | |||||||||
6.20 | Property | 1 | 1710 East Aztec Avenue | NAP | NAP | NAP | |||||||||
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | NAP | NAP | NAP | |||||||||
6.22 | Property | 1 | 3316 North Main Street | NAP | NAP | NAP | |||||||||
6.23 | Property | 1 | 2141 Summit Court | NAP | NAP | NAP | |||||||||
6.24 | Property | 1 | 1014 North California Street | NAP | NAP | NAP | |||||||||
6.25 | Property | 1 | 912 Railroad Avenue | NAP | NAP | NAP | |||||||||
6.26 | Property | 1 | 1922 Fifth Street | NAP | NAP | NAP | |||||||||
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAP | NAP | NAP | |||||||||
6.28 | Property | 1 | 145 Roy Road | NAP | NAP | NAP | |||||||||
6.29 | Property | 1 | 1800 East 30th Street | NAP | NAP | NAP | |||||||||
6.30 | Property | 1 | 5205 Quail Road Northwest | NAP | NAP | NAP | |||||||||
6.31 | Property | 1 | 501 East Bender Boulevard | NAP | NAP | NAP | |||||||||
6.32 | Property | 1 | 1233 Whittier Street | NAP | NAP | NAP | |||||||||
6.33 | Property | 1 | 2520 Ridge Runner Road | NAP | NAP | NAP | |||||||||
6.34 | Property | 1 | 26387 US Highway 70 | NAP | NAP | NAP | |||||||||
6.35 | Property | 1 | 475 Courthouse Road Southeast | NAP | NAP | NAP | |||||||||
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAP | NAP | NAP | |||||||||
6.37 | Property | 1 | 2215 West Main Street | NAP | NAP | NAP | |||||||||
6.38 | Property | 1 | 2522 Ridge Runner Road | NAP | NAP | NAP | |||||||||
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NAP | NAP | NAP | |||||||||
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAP | NAP | NAP | |||||||||
7 | Loan | 1 | JW Marriott Desert Springs | 130,366,918 | 123,214,718 | 0 | 669,800 | 6,482,400 | 0 | 0 | 130,366,918 | NAP | 267.71 | 170.00 | |
8 | Loan | 1 | Woodmore Towne Centre | 196,993,357 | 0 | 191,930,000 | 679,435 | 4,383,922 | 0 | 0 | 196,993,357 | NAP | NAP | NAP | |
9 | Loan | 2 | Dealertrack and Divvy | 108,192,985 | 0 | 106,290,000 | 1,445,008 | 228,726 | 0 | 229,251 | 108,192,985 | NAP | NAP | NAP | |
9.01 | Property | 1 | Dealertrack | NAP | NAP | NAP | |||||||||
9.02 | Property | 1 | Divvy | NAP | NAP | NAP | |||||||||
10 | Loan | 1 | The Summit | 525,000,000 | 382,728,320 | 0 | 3,065,986 | 9,900,543 | 129,305,151 | 0 | 525,000,000 | NAP | NAP | NAP | |
11 | Loan | 6 | Moonwater Office Portfolio | 187,121,730 | 96,470,412 | 0 | 2,031,854 | 2,814,875 | 41,621,499 | 44,183,089 | 187,121,730 | NAP | NAP | NAP | |
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | NAP | NAP | NAP | |||||||||
11.02 | Property | 1 | 6226 West Sahara Avenue | NAP | NAP | NAP | |||||||||
11.03 | Property | 1 | 10190 Covington Cross Drive | NAP | NAP | NAP | |||||||||
11.04 | Property | 1 | 1450 Center Crossing Road | NAP | NAP | NAP | |||||||||
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | NAP | NAP | NAP | |||||||||
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | NAP | NAP | NAP | |||||||||
12 | Loan | 1 | Novo Nordisk HQ | 210,667,000 | 169,240,404 | 0 | 1,860,338 | 27,763,140 | 11,803,118 | 0 | 210,667,000 | NAP | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | 189,974,872 | 0 | 182,500,000 | 1,266,178 | 2,431,278 | 0 | 3,777,417 | 189,974,872 | NAP | NAP | NAP | |
14 | Loan | 1 | Leesburg Plaza | 78,020,726 | 0 | 72,500,000 | 928,142 | 4,592,584 | 0 | 0 | 78,020,726 | NAP | NAP | NAP | |
15 | Loan | 1 | ADS Corporate Headquarters | 47,400,000 | 46,550,000 | 0 | 850,000 | 0 | 0 | 0 | 47,400,000 | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | NAP | NAP | NAP | |||||||||
17 | Loan | 1 | 425 Eye Street | NAP | NAP | NAP | |||||||||
18 | Loan | 1 | The Onyx | NAP | NAP | NAP | |||||||||
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | NAP | NAP | NAP | |||||||||
19.01 | Property | 1 | Sherwin Williams Distribution Center - Effingham (Wabash), IL | NAP | NAP | NAP | |||||||||
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAP | NAP | NAP | |||||||||
19.03 | Property | 1 | Kroger- Clarkston, MI | NAP | NAP | NAP | |||||||||
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAP | NAP | NAP | |||||||||
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAP | NAP | NAP | |||||||||
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAP | NAP | NAP | |||||||||
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAP | NAP | NAP | |||||||||
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAP | NAP | NAP | |||||||||
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAP | NAP | NAP | |||||||||
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAP | NAP | NAP | |||||||||
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAP | NAP | NAP | |||||||||
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAP | NAP | NAP | |||||||||
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAP | NAP | NAP | |||||||||
19.14 | Property | 1 | Dollar General - St. Amant (Highway 22), LA | NAP | NAP | NAP | |||||||||
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAP | NAP | NAP | |||||||||
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAP | NAP | NAP | |||||||||
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAP | NAP | NAP | |||||||||
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAP | NAP | NAP | |||||||||
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAP | NAP | NAP | |||||||||
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAP | NAP | NAP | |||||||||
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAP | NAP | NAP | |||||||||
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAP | NAP | NAP | |||||||||
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAP | NAP | NAP | |||||||||
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAP | NAP | NAP | |||||||||
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAP | NAP | NAP | |||||||||
20 | Loan | 11 | Glen Forest Office Portfolio | NAP | NAP | NAP | |||||||||
20.01 | Property | 1 | Hillcrest | NAP | NAP | NAP | |||||||||
20.02 | Property | 1 | Arrington | NAP | NAP | NAP | |||||||||
20.03 | Property | 1 | Highland II | NAP | NAP | NAP | |||||||||
20.04 | Property | 1 | Meridian | NAP | NAP | NAP | |||||||||
20.05 | Property | 1 | Bayberry | NAP | NAP | NAP | |||||||||
20.06 | Property | 1 | Highland I | NAP | NAP | NAP | |||||||||
20.07 | Property | 1 | Capstone | NAP | NAP | NAP | |||||||||
20.08 | Property | 1 | Forest Plaza I | NAP | NAP | NAP | |||||||||
20.09 | Property | 1 | Forest Plaza II | NAP | NAP | NAP | |||||||||
20.10 | Property | 1 | Utica | NAP | NAP | NAP | |||||||||
20.11 | Property | 1 | Willard | NAP | NAP | NAP | |||||||||
21 | Loan | 8 | Grede Casting Industrial Portfolio | NAP | NAP | NAP | |||||||||
21.01 | Property | 1 | 700 Ash Street | NAP | NAP | NAP | |||||||||
21.02 | Property | 1 | 5200 Foundry Circle | NAP | NAP | NAP | |||||||||
21.03 | Property | 1 | 2700 Plum Street | NAP | NAP | NAP | |||||||||
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAP | NAP | NAP | |||||||||
21.05 | Property | 1 | N2480 County Road M | NAP | NAP | NAP | |||||||||
21.06 | Property | 1 | W140 N5540 Lilly Road | NAP | NAP | NAP | |||||||||
21.07 | Property | 1 | 530 East Main Street | NAP | NAP | NAP | |||||||||
21.08 | Property | 1 | 210 Ann Avenue | NAP | NAP | NAP | |||||||||
22 | Loan | 2 | Macon and Winter Garden | NAP | NAP | NAP | |||||||||
22.01 | Property | 1 | Winter Garden | NAP | NAP | NAP | |||||||||
22.02 | Property | 1 | Macon | NAP | NAP | NAP | |||||||||
23 | Loan | 1 | 601 Lexington Avenue | NAP | NAP | NAP | |||||||||
24 | Loan | 1 | 45 Liberty Boulevard | NAP | NAP | NAP | |||||||||
25 | Loan | 2 | Nyberg Portfolio | NAP | NAP | NAP | |||||||||
25.01 | Property | 1 | Nyberg Rivers | NAP | NAP | NAP | |||||||||
25.02 | Property | 1 | Nyberg Woods | NAP | NAP | NAP | |||||||||
26 | Loan | 1 | Pavilion at North Haven | NAP | NAP | NAP | |||||||||
27 | Loan | 4 | Sara Lee Portfolio | NAP | NAP | NAP | |||||||||
27.01 | Property | 1 | 2314 Sybrandt Road | NAP | NAP | NAP | |||||||||
27.02 | Property | 1 | 110 Sara Lee Road | NAP | NAP | NAP | |||||||||
27.03 | Property | 1 | 1528 South Hayford Road | NAP | NAP | NAP | |||||||||
27.04 | Property | 1 | 105 Ashland Avenue | NAP | NAP | NAP | |||||||||
28 | Loan | 1 | Charcuterie Artisans SLB | NAP | NAP | NAP | |||||||||
29 | Loan | 1 | ABB Office | NAP | NAP | NAP | |||||||||
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | |||||||||
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 12/31/2041 | 174.59 | 130.94 | |||||||||
32 | Loan | 1 | Ocotillo Plaza | NAP | NAP | NAP | |||||||||
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | NAP | NAP | NAP | |||||||||
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAP | NAP | NAP | |||||||||
33.02 | Property | 1 | Ideal Storage - Lewisburg | NAP | NAP | NAP | |||||||||
33.03 | Property | 1 | Ideal Storage - Sunbury | NAP | NAP | NAP | |||||||||
33.04 | Property | 1 | Ideal Storage - Old Trail | NAP | NAP | NAP | |||||||||
33.05 | Property | 1 | Ideal Storage - Pottsville | NAP | NAP | NAP | |||||||||
34 | Loan | 1 | Raleigh GSA | NAP | NAP | NAP | |||||||||
35 | Loan | 2 | CityLine Central PA Storage Portfolio | NAP | NAP | NAP | |||||||||
35.01 | Property | 1 | Sinking Spring | NAP | NAP | NAP | |||||||||
35.02 | Property | 1 | St. Clair | NAP | NAP | NAP | |||||||||
36 | Loan | 2 | Urban Light Industrial Portfolio | NAP | NAP | NAP | |||||||||
36.01 | Property | 1 | Cedar Business Center | NAP | NAP | NAP | |||||||||
36.02 | Property | 1 | Victoria Pond Center | NAP | NAP | NAP | |||||||||
37 | Loan | 1 | AT&T Chicago | NAP | NAP | NAP | |||||||||
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | |||||||||
39 | Loan | 1 | Bankwell HQ | NAP | NAP | NAP | |||||||||
40 | Loan | 1 | Metro Place | NAP | NAP | NAP | |||||||||
41 | Loan | 2 | 8 E 18th & 310 5th | NAP | NAP | NAP | |||||||||
41.01 | Property | 1 | 8 East 18th St | NAP | NAP | NAP | |||||||||
41.02 | Property | 1 | 310 5th Ave | NAP | NAP | NAP | |||||||||
42 | Loan | 1 | WoodSpring McDonough | 5/15/2040 | 58.49 | 56.26 | |||||||||
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | |||||||||
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | NAP | NAP | |||||||||
45 | Loan | 2 | ASM Portfolio | NAP | NAP | NAP | |||||||||
45.01 | Property | 1 | 5701 Dickman Rd | NAP | NAP | NAP | |||||||||
45.02 | Property | 1 | 229 W. Creek Rd | NAP | NAP | NAP | |||||||||
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | NAP | NAP | NAP | |||||||||
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP |
BMARK 2022-B32: Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 1 | Old Chicago Post Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 14 | Bedrock Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.01 | Property | 1 | First National Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.02 | Property | 1 | The Qube | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.03 | Property | 1 | Chrysler House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.04 | Property | 1 | 1001 Woodward | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.05 | Property | 1 | One Woodward | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.06 | Property | 1 | The Z Garage | NAP | 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 | NAP | |
2.08 | Property | 1 | 1505 & 1515 Woodward | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.09 | Property | 1 | 1001 Brush Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.10 | Property | 1 | The Assembly | NAP | NAP | 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 | NAP | |
2.12 | Property | 1 | Vinton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.13 | Property | 1 | 1401 First Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2.14 | Property | 1 | Lane Bryant Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3 | Loan | 13 | Rosewood National Storage 13 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.01 | Property | 1 | Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | Kemah | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | North Charleston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | Groton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | Albuquerque | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | Augusta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | Grandview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | Louisville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | Houston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.11 | Property | 1 | Greenwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | Miami | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | Kent | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | CX - 350 & 450 Water Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 1 | One Wilshire | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 40 | SVEA New Mexico Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.01 | Property | 1 | 39 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1711 Randolph Road Southeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 445 Camino Del Rey Southwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 1920 Fifth Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 3280 Bridge Boulevard Southwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 37 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4363 Jager Drive Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 655 Utah Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 2536 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 653 Utah Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 4359 Jager Drive Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 221 Llano Estacado | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 1308 Gusdorf Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2540 Camino Ortiz | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 5500 San Antonio Drive Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 2121 Summit Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 2732 North Wilshire Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 41 Plaza La Prensa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 2800 Farmington Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 1710 East Aztec Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 5200 Oakland Avenue Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3316 North Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.23 | Property | 1 | 2141 Summit Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.24 | Property | 1 | 1014 North California Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.25 | Property | 1 | 912 Railroad Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.26 | Property | 1 | 1922 Fifth Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.27 | Property | 1 | 1017 East Roosevelt Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.28 | Property | 1 | 145 Roy Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.29 | Property | 1 | 1800 East 30th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.30 | Property | 1 | 5205 Quail Road Northwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.31 | Property | 1 | 501 East Bender Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.32 | Property | 1 | 1233 Whittier Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.33 | Property | 1 | 2520 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.34 | Property | 1 | 26387 US Highway 70 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.35 | Property | 1 | 475 Courthouse Road Southeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.36 | Property | 1 | 7905 Marble Avenue Northeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.37 | Property | 1 | 2215 West Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.38 | Property | 1 | 2522 Ridge Runner Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.39 | Property | 1 | 1710 Rio Bravo Boulevard Southwest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.40 | Property | 1 | 312 East Nizhoni Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | JW Marriott Desert Springs | 63.5% | 273.74 | 100.71 | 36.8% | 250.16 | 48.91 | 19.6% | 225.66 | 132.61 | 58.8% | |
8 | Loan | 1 | Woodmore Towne Centre | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 2 | Dealertrack and Divvy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9.01 | Property | 1 | Dealertrack | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9.02 | Property | 1 | Divvy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | The Summit | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 6 | Moonwater Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.01 | Property | 1 | 6543 Las Vegas Boulevard South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 6226 West Sahara Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 10190 Covington Cross Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 1450 Center Crossing Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 6551 Las Vegas Boulevard South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 9901-9921 Covington Cross Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Novo Nordisk HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 1 | The Kirby Collection | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 1 | Leesburg Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 1 | ADS Corporate Headquarters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Benefitfocus HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | 425 Eye Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 1 | The Onyx | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 25 | ExchangeRight Net Leased Portfolio #53 | NAP | NAP | NAP | 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 | NAP | NAP | NAP | |
19.02 | Property | 1 | Schnucks Markets - Farmington (Valley Creek), MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.03 | Property | 1 | Kroger- Clarkston, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.04 | Property | 1 | Walgreens - Lincolnton (Main), NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.05 | Property | 1 | WellMed - Corpus Christi (Saratoga), TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.06 | Property | 1 | Walgreens - Greenville (North), SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.07 | Property | 1 | Walgreens - Orland Park (143rd), IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.08 | Property | 1 | CVS Pharmacy - Tulsa (Harvard), OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.09 | Property | 1 | Walgreens - Mattydale (Brewerton), NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.10 | Property | 1 | Walgreens- Shawnee, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.11 | Property | 1 | Walgreens - Watervliet (2nd), NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.12 | Property | 1 | Walgreens - El Dorado, AR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.13 | Property | 1 | Dollar Tree - Powder Springs (Macland), GA | NAP | NAP | NAP | 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 | NAP | NAP | NAP | |
19.15 | Property | 1 | Dollar Tree- Batavia (Bauer), OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.16 | Property | 1 | Sherwin Williams - Waunakee (County), WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.17 | Property | 1 | Family Dollar - South Bend (Lincoln), IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.18 | Property | 1 | Dollar General - Zachary (Hwy 964), LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.19 | Property | 1 | Webster Bank - Vernon Rockville(Talcottville), CT | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.20 | Property | 1 | Dollar General - Russellville (State 124), AR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.21 | Property | 1 | Dollar General - Uniontown (Connellsville), PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.22 | Property | 1 | Dollar General - Tulsa (41st), OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.23 | Property | 1 | Dollar General - Cordova (Dexter), TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.24 | Property | 1 | Dollar Tree - Apollo (North), PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19.25 | Property | 1 | Dollar General - Toledo (McCord), OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 11 | Glen Forest Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.01 | Property | 1 | Hillcrest | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.02 | Property | 1 | Arrington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.03 | Property | 1 | Highland II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.04 | Property | 1 | Meridian | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.05 | Property | 1 | Bayberry | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.06 | Property | 1 | Highland I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.07 | Property | 1 | Capstone | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.08 | Property | 1 | Forest Plaza I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.09 | Property | 1 | Forest Plaza II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.10 | Property | 1 | Utica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.11 | Property | 1 | Willard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 8 | Grede Casting Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.01 | Property | 1 | 700 Ash Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5200 Foundry Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 2700 Plum Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 801 & 617 South Carpenter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | N2480 County Road M | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | W140 N5540 Lilly Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 530 East Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 210 Ann Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 2 | Macon and Winter Garden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.01 | Property | 1 | Winter Garden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.02 | Property | 1 | Macon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 1 | 601 Lexington Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 1 | 45 Liberty Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | Loan | 2 | Nyberg Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25.01 | Property | 1 | Nyberg Rivers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25.02 | Property | 1 | Nyberg Woods | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26 | Loan | 1 | Pavilion at North Haven | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 4 | Sara Lee Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.01 | Property | 1 | 2314 Sybrandt Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.02 | Property | 1 | 110 Sara Lee Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.03 | Property | 1 | 1528 South Hayford Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.04 | Property | 1 | 105 Ashland Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Charcuterie Artisans SLB | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | ABB Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Value Store It Miami - 7th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Courtyard Alpharetta/Avalon | 75.0% | 126.23 | 77.01 | 61.0% | 122.97 | 52.38 | 42.6% | 174.71 | 115.52 | 66.1% | |
32 | Loan | 1 | Ocotillo Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 5 | CityLine Susquehanna Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33.01 | Property | 1 | Ideal Storage - Lori Lane | NAP | 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 | NAP | |
33.03 | Property | 1 | Ideal Storage - Sunbury | NAP | 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 | NAP | |
33.05 | Property | 1 | Ideal Storage - Pottsville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Raleigh GSA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | CityLine Central PA Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.01 | Property | 1 | Sinking Spring | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | St. Clair | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 2 | Urban Light Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36.01 | Property | 1 | Cedar Business Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36.02 | Property | 1 | Victoria Pond Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
37 | Loan | 1 | AT&T Chicago | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Brickstone Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Bankwell HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Metro Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 2 | 8 E 18th & 310 5th | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41.01 | Property | 1 | 8 East 18th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41.02 | Property | 1 | 310 5th Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | WoodSpring McDonough | 96.2% | 58.49 | 56.26 | 96.2% | NAV | NAV | NAV | NAV | NAV | NAV | |
43 | Loan | 1 | Lakeville Townhomes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | 2374-2386 Grand Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 2 | ASM Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45.01 | Property | 1 | 5701 Dickman Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | 229 W. Creek Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | 2121 & 2211 Imperial Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | 192 Stuyvesant Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |