FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-262701-04 | ||
FREE WRITING PROSPECTUS, DATED June 20, 2023
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-262701) 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 website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. 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. 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. The information in this File is preliminary and 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. The securities related to this File are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, any risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer. Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
Benchmark 2023-B39 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 |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 9.9% | DBRI, GSBI | GACC, GSMC | NAP | NAP | Various | Various | |
1.01 | Property | 1 | 2000 Commerce Center Drive | 1.2% | 11.9% | 2000 Commerce Center Drive | Franklin | |||||
1.02 | Property | 1 | 1200 Northrop Road | 0.9% | 8.8% | 1200 Northrop Road | Meriden | |||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | 0.8% | 8.1% | 3400 Bagcraft Boulevard | Baxter Springs | |||||
1.04 | Property | 1 | 690 Unisia Drive | 0.8% | 7.9% | 690 Unisia Drive | Monroe | |||||
1.05 | Property | 1 | 800 Koomey Road | 0.7% | 7.5% | 800 Koomey Road | Brookshire | |||||
1.06 | Property | 1 | 3900 West 43rd Street | 0.7% | 7.1% | 3900 West 43rd Street | Chicago | |||||
1.07 | Property | 1 | 540 West Nez Perce | 0.7% | 6.6% | 540 West Nez Perce | Jerome | |||||
1.08 | Property | 1 | 4255 Thunderbird Lane | 0.6% | 6.4% | 4255 Thunderbird Lane | West Chester | |||||
1.09 | Property | 1 | 1001 North Madison Avenue | 0.6% | 6.0% | 1001 North Madison Avenue | North Vernon | |||||
1.10 | Property | 1 | 17153 Industrial Highway | 0.5% | 5.5% | 17153 Industrial Highway | Caldwell | |||||
1.11 | Property | 1 | 999 North Madison Avenue | 0.4% | 4.2% | 999 North Madison Avenue | North Vernon | |||||
1.12 | Property | 1 | 407 Sangamore Road | 0.4% | 4.1% | 407 Sangamore Road | Bremen | |||||
1.13 | Property | 1 | 88 Nesbitt Drive | 0.4% | 4.1% | 88 Nesbitt Drive | Holley | |||||
1.14 | Property | 1 | 310 Hartmann Drive | 0.3% | 3.3% | 310 Hartmann Drive | Lebanon | |||||
1.15 | Property | 1 | 101 Commerce Drive | 0.3% | 3.3% | 101 Commerce Drive | Mount Vernon | |||||
1.16 | Property | 1 | 620 Hardin Street | 0.3% | 2.9% | 620 Hardin Street | Coldwater | |||||
1.17 | Property | 1 | 3100 East Richmond Street | 0.2% | 2.2% | 3100 East Richmond Street | Shawano | |||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 9.5% | 100.0% | CREFI, UBS AG, WFBNA | CREFI | NAP | NAP | 47488 Kato Road | Fremont |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 9.4% | 100.0% | JPMCB, BANA, BCREI, BMO | JPMCB | NAP | NAP | 7007 Friars Road | San Diego |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 7.1% | 100.0% | GSBI | GSMC | NAP | NAP | 8687 and 8661 Melrose Avenue and 700 North San Vicente Boulevard | West Hollywood |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 5.8% | CREFI | CREFI | NAP | NAP | Various | Lake Zurich | ||
5.01 | Property | 1 | Village Square | 2.6% | 44.2% | 463-795 West Main Street | Lake Zurich | |||||
5.02 | Property | 1 | Deerpath Commons | 1.7% | 30.1% | 917 South Rand Road | Lake Zurich | |||||
5.03 | Property | 1 | Deerpath Court | 1.5% | 25.7% | 696 South Rand Road | Lake Zurich | |||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 5.5% | GACC | GACC | NAP | NAP | Various | Various | |
6.01 | Property | 1 | 8271 Anderson Court | 0.6% | 10.7% | 8271 Anderson Court | Odenton | |||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | 0.5% | 9.7% | 1313 & 1422 Campbell Street | Toledo | |||||
6.03 | Property | 1 | 3310 Greensburg Road | 0.5% | 8.8% | 3310 Greensburg Road | North Canton | |||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 0.5% | 8.4% | 2495 Doctor F. E. Wright Drive | Jackson | |||||
6.05 | Property | 1 | 700 Stephenson Highway | 0.3% | 6.1% | 700 Stephenson Highway | Troy | |||||
6.06 | Property | 1 | 7850 Haggerty Road | 0.3% | 5.5% | 7850 Haggerty Road | Van Buren | |||||
6.07 | Property | 1 | 4125 State Route 22 | 0.3% | 5.3% | 4125 State Route 22 | Plattsburgh | |||||
6.08 | Property | 1 | 4400 South 76th Circle | 0.3% | 5.2% | 4400 South 76th Circle | Omaha | |||||
6.09 | Property | 1 | 8400 Green Meadows Drive | 0.3% | 4.9% | 8400 Green Meadows Drive | Lewis Center | |||||
6.10 | Property | 1 | 1817 Masters Avenue | 0.3% | 4.9% | 1817 Masters Avenue | Ashland | |||||
6.11 | Property | 1 | 8760 Mississippi Street | 0.2% | 4.1% | 8760 Mississippi Street | Merrillville | |||||
6.12 | Property | 1 | 35710 Mound Road | 0.2% | 3.7% | 35710 Mound Road | Sterling Heights | |||||
6.13 | Property | 1 | 819 North Jefferson Avenue | 0.2% | 3.3% | 819 North Jefferson Avenue | St. Louis | |||||
6.14 | Property | 1 | 2435 Prairie Road | 0.2% | 3.1% | 2435 Prairie Road | Eugene | |||||
6.15 | Property | 1 | 199 and 203 Finley Road | 0.2% | 3.1% | 199 and 203 Finley Road | Belle Vernon | |||||
6.16 | Property | 1 | 50-100 Frontier Way | 0.1% | 2.6% | 50-100 Frontier Way | Bensenville | |||||
6.17 | Property | 1 | 11686 Upper River Road | 0.1% | 2.4% | 11686 Upper River Road | Athens | |||||
6.18 | Property | 1 | 1175 Bowes Road | 0.1% | 2.3% | 1175 Bowes Road | Elgin | |||||
6.19 | Property | 1 | 3251 Gila Ridge Road | 0.1% | 1.9% | 3251 Gila Ridge Road | Yuma | |||||
6.20 | Property | 1 | 2465 North 22nd Street | 0.1% | 1.4% | 2465 North 22nd Street | Decatur | |||||
6.21 | Property | 1 | 104 South Scenic Highway | 0.1% | 1.3% | 104 South Scenic Highway | Lake Wales | |||||
6.22 | Property | 1 | 3519 Wayland Drive | 0.1% | 1.2% | 3519 Wayland Drive | Jackson | |||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 5.5% | 100.0% | DBNY, GSBI, WFBNA, New York Life Insurance Company, Teachers Insurance and Annuity Association of America |
GACC, GSMC | NAP | NAP | 222 Berkeley Street and 500 Boylston Street | Boston |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 5.5% | 100.0% | JPMCB, CREFI | JPMCB, CREFI | NAP | NAP | 4385 Collins Avenue | Miami Beach |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 4.5% | 100.0% | GSBI, DBNY | GSMC | Group 1 | NAP | 7014 East Camelback Road | Scottsdale |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 4.4% | 100.0% | JPMCB, BANA, BCREI | JPMCB | NAP | NAP | 2001 and 2005 Market Street | Philadelphia |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 4.0% | 100.0% | DBNY | GACC | NAP | NAP | 680-750 South Rampart Boulevard | Las Vegas |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 3.4% | 100.0% | JPMCB | JPMCB | NAP | NAP | 3300 75th Avenue | Landover |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 3.3% | 100.0% | GSBI, BANA, MSBNA | GSMC | Group 1 | NAP | 3663 South Las Vegas Boulevard | Las Vegas |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 3.1% | 100.0% | DBRI | GACC | NAP | NAP | 401 Storke Road | Goleta |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 2.9% | 100.0% | GSBI | GSMC | NAP | NAP | 7400 & 7500 Excelsior Boulevard and 3964 & 3985 Meadowbrook Road | St. Louis Park |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 2.8% | 100.0% | CREFI, BMO | CREFI | NAP | NAP | 200-210 Hudson Street | Jersey City |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 2.7% | CREFI | CREFI | NAP | NAP | Various | Various | |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | 0.1% | 1.9% | 1501 Gulf Shores Parkway | Gulf Shores | |||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | 0.1% | 1.8% | 910 South McKenzie Street | Foley | |||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | 0.0% | 1.8% | 1033 West Tunnel Boulevard | Houma | |||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | 0.0% | 1.8% | 3863 West Park Avenue | Gray | |||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | 0.0% | 1.7% | 7775 Moffett Road | Mobile |
A-1 |
Benchmark 2023-B39 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 |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | 0.0% | 1.6% | 2924 Saint Stephens Road | Prichard | |||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | 0.0% | 1.6% | 14157 U.S. Highway 90 | Boutte | |||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | 0.0% | 1.6% | 310 Highway 43 North | Saraland | |||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | 0.0% | 1.5% | 1840 Lapalco Boulevard | Harvey | |||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | 0.0% | 1.5% | 3121 Halls Ferry Road | Vicksburg | |||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | 0.0% | 1.5% | 5400 West Aloha Drive | Diamondhead | |||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | 0.0% | 1.5% | 421 Highway 61 North | Natchez | |||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | 0.0% | 1.5% | 21890 State Highway 59 South | Robertsdale | |||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | 0.0% | 1.4% | 6001 Northeast Antioch Road | Gladstone | |||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | 0.0% | 1.4% | 100 Thomas Road | West Monroe | |||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | 0.0% | 1.3% | 31706 Louisiana Highway 16 | Denham Springs | |||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | 0.0% | 1.3% | 3200 Spring Hill Avenue | Mobile | |||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | 0.0% | 1.3% | 5131 Main Street | Zachary | |||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | 0.0% | 1.3% | 500 Westbank Expressway | Westwego | |||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | 0.0% | 1.3% | 27931 Walker Road South | Walker | |||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | 0.0% | 1.3% | 19755 Greeno Road | Fairhope | |||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | 0.0% | 1.3% | 3875 Airport Boulevard | Mobile | |||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | 0.0% | 1.3% | 937 Highway 90 East | Morgan City | |||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | 0.0% | 1.3% | 319 Leontyne Price Boulevard | Laurel | |||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | 0.0% | 1.3% | 310 East Beach Boulevard | Long Beach | |||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | 0.0% | 1.2% | 3301 Monroe Highway | Pineville | |||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | 0.0% | 1.2% | 4383 Louisiana 1 South | Port Allen | |||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | 0.0% | 1.2% | 1710 Martin Luther King Drive | Monroe | |||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | 0.0% | 1.2% | 185 Gause Boulevard | Slidell | |||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | 0.0% | 1.2% | 1401 North Trenton Street | Ruston | |||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | 0.0% | 1.2% | 1007 Broadway Street | Delhi | |||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | 0.0% | 1.2% | 13392 Perdido Key Drive | Pensacola | |||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | 0.0% | 1.2% | 1419 Center Street | New Iberia | |||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | 0.0% | 1.1% | 2515 Stillman Boulevard | Tuscaloosa | |||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | 0.0% | 1.1% | 1100 Parkview Drive | New Iberia | |||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | 0.0% | 1.1% | 1470 Canton Mart Road | Jackson | |||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | 0.0% | 1.1% | 5119 Jones Creek Road | Baton Rouge | |||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | 0.0% | 1.1% | 46020 North Puma Drive | Hammond | |||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | 0.0% | 1.1% | 5380 Highway 90 West | Mobile | |||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | 0.0% | 1.1% | 3530 Harding Boulevard | Baton Rouge | |||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | 0.0% | 1.0% | 13455 Highway 73 | Geismar | |||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | 0.0% | 1.0% | 215 East Young Avenue | Warrensburg | |||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | 0.0% | 1.0% | 34355 Highway 43 | Thomasville | |||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | 0.0% | 1.0% | 2300 West Laurel Avenue | Eunice | |||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | 0.0% | 1.0% | 1021 Church Point Highway | Rayne | |||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | 0.0% | 1.0% | 120 Brownswitch Road | Slidell | |||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | 0.0% | 1.0% | 7701 Airport Boulevard | Mobile | |||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | 0.0% | 1.0% | 2130 Highway 15 North | Laurel | |||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | 0.0% | 1.0% | 801 Sampson Street | Westlake | |||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | 0.0% | 1.0% | 605 North Highway 190 | Covington | |||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | 0.0% | 1.0% | 1212 East Main Street | Ville Platte | |||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | 0.0% | 1.0% | 4811 Roe Boulevard | Roeland Park | |||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | 0.0% | 1.0% | 141 Northshore Boulevard | Slidell | |||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | 0.0% | 1.0% | 14280 Greenwell Springs Road | Greenwell Springs | |||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | 0.0% | 1.0% | 2017 Ruth Street | Sulphur | |||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | 0.0% | 0.9% | 2100 North Frontage Road | Meridian | |||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | 0.0% | 0.9% | 4120 Highway 90 | Pace | |||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | 0.0% | 0.9% | 3210 West Michigan Avenue | Pensacola | |||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | 0.0% | 0.9% | 29295 US Highway 98 | Daphne | |||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | 0.0% | 0.9% | 695 U.S. Highway 165 South | Oakdale | |||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | 0.0% | 0.9% | 340 West 72nd Street | Kansas City | |||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | 0.0% | 0.9% | 2004 East Santa Fe Street | Olathe | |||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | 0.0% | 0.9% | 1000 West Esplanade Avenue | Kenner | |||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | 0.0% | 0.9% | 4825 8th Street | Meridian | |||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | 0.0% | 0.9% | 901 East Fourth Street | DeQuincy | |||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | 0.0% | 0.9% | 3946 Government Boulevard | Mobile | |||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | 0.0% | 0.9% | 1211 Martin Luther King Highway | Lake Charles | |||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | 0.0% | 0.9% | 1115 Carter Street | Vidalia | |||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | 0.0% | 0.8% | 6880 Johnson Drive | Mission | |||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | 0.0% | 0.8% | 404 North Airline Highway | Gonzales | |||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | 0.0% | 0.8% | 4900 Skyland Boulevard East | Tuscaloosa | |||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | 0.0% | 0.8% | 3380 Gulf Breeze Parkway | Gulf Breeze | |||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | 0.0% | 0.8% | 4951 Florida Boulevard | Baton Rouge | |||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | 0.0% | 0.8% | 6403 Cottage Hill Road | Mobile | |||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | 0.0% | 0.8% | 279 Sam Houston Jones Parkway | Lake Charles | |||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | 0.0% | 0.8% | 3100 Highland Road | Baton Rouge | |||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | 0.0% | 0.8% | 8101 Airline Drive | Metairie | |||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | 0.0% | 0.7% | 3004 Airport Boulevard | Mobile | |||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | 0.0% | 0.7% | 1637 Martin Luther King Jr Boulevard | Houma | |||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | 0.0% | 0.7% | 639 Highway 28 | Livingston | |||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | 0.0% | 0.7% | 198 South Jackson Street | Grove Hill | |||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | 0.0% | 0.7% | 1111 Lowe Grout Road | Iowa | |||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | 0.0% | 0.7% | 6244 Airline Highway | Baton Rouge | |||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | 0.0% | 0.6% | 7004 Siegen Lane | Baton Rouge | |||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | 0.0% | 0.6% | 1601 McFarland Boulevard North | Tuscaloosa | |||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | 0.0% | 0.6% | 5151 Forsythe Bypass | Monroe | |||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | 0.0% | 0.6% | 2919 South Lewis Street | New Iberia | |||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | 0.0% | 0.6% | 3441 Main Street | Kansas City | |||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | 0.0% | 0.6% | 3820 McFarland Boulevard West | Northport |
A-2 |
Benchmark 2023-B39 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 |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | 0.0% | 0.6% | 1005 Ronald Reagan Highway | Covington | |||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | 0.0% | 0.6% | 1825 Main Street | Franklin | |||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | 0.0% | 0.6% | 1807 West Street | Vinton | |||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | 0.0% | 0.5% | 1700 Saint Charles Avenue | New Orleans | |||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | 0.0% | 0.4% | 3114 Pontchartrain Drive | Slidell | |||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | 0.0% | 0.4% | 3705 South MacArthur Drive | Alexandria | |||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | 0.0% | 0.3% | 1726 North University Avenue | Lafayette | |||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | 0.0% | 0.2% | 312 Jefferson Boulevard | Lafayette | |||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | 0.0% | 0.2% | 2256 Ambassador Caffery Parkway | Lafayette | |||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | 0.0% | 0.0% | 1500 Johnston Street | Lafayette | |||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 2.6% | 100.0% | JPMCB, MSBNA | JPMCB | NAP | NAP | 1000 Woodward Avenue | Detroit |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 2.0% | 100.0% | CREFI | CREFI | NAP | NAP | 1 South Capitol Avenue | Indianapolis |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 1.8% | 100.0% | CREFI | CREFI | NAP | NAP | 8901 FM 1960 Bypass Road West | Humble |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 1.7% | 100.0% | JPMCB | JPMCB | NAP | NAP | 400 Interstate North Parkway Southeast | Atlanta |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 1.4% | 100.0% | DBRI | GACC | NAP | NAP | 180-260 West Continental Road | Green Valley |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 1.3% | 100.0% | CREFI | CREFI | NAP | NAP | 333 West Highway 290 | Dripping Springs |
A-3 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | Various | Various | Various | Industrial | Various | Various | Various | 2,516,274 | SF |
1.01 | Property | 1 | 2000 Commerce Center Drive | Warren | Ohio | 45005 | Industrial | Manufacturing/Warehouse | 2003 | NAP | 275,345 | SF | |
1.02 | Property | 1 | 1200 Northrop Road | New Haven | Connecticut | 06450 | Industrial | Warehouse/Distribution | 1987 | 2021-2022 | 145,819 | SF | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | Cherokee | Kansas | 66713 | Industrial | Manufacturing | 1994 | NAP | 272,330 | SF | |
1.04 | Property | 1 | 690 Unisia Drive | Walton | Georgia | 30655 | Industrial | Manufacturing | 2001 | NAP | 160,925 | SF | |
1.05 | Property | 1 | 800 Koomey Road | Waller | Texas | 77423 | Industrial | Manufacturing | 1983 | 2023 | 151,748 | SF | |
1.06 | Property | 1 | 3900 West 43rd Street | Cook | Illinois | 60632 | Industrial | Manufacturing | 1956 | 1967 | 147,117 | SF | |
1.07 | Property | 1 | 540 West Nez Perce | Jerome | Idaho | 83338 | Industrial | Manufacturing/Warehouse | 1973, 2004 | NAP | 187,617 | SF | |
1.08 | Property | 1 | 4255 Thunderbird Lane | Butler | Ohio | 45014 | Industrial | Manufacturing | 1991, 2000, 2013 | NAP | 195,280 | SF | |
1.09 | Property | 1 | 1001 North Madison Avenue | Jennings | Indiana | 47265 | Industrial | Manufacturing | 1959 | 1999 | 167,926 | SF | |
1.10 | Property | 1 | 17153 Industrial Highway | Noble | Ohio | 43724 | Industrial | Manufacturing | 1958, 1995, 2002 | 2001 | 123,120 | SF | |
1.11 | Property | 1 | 999 North Madison Avenue | Jennings | Indiana | 47265 | Industrial | Manufacturing | 2005 | NAP | 114,509 | SF | |
1.12 | Property | 1 | 407 Sangamore Road | Haralson | Georgia | 30110 | Industrial | Manufacturing | 1975-2000 | NAP | 144,060 | SF | |
1.13 | Property | 1 | 88 Nesbitt Drive | Orleans | New York | 14470 | Industrial | Manufacturing | 2002 | 2003, 2006, 2010 | 120,101 | SF | |
1.14 | Property | 1 | 310 Hartmann Drive | Wilson | Tennessee | 37087 | Industrial | Warehouse/Distribution | 1968 | 1986, 1999 | 84,221 | SF | |
1.15 | Property | 1 | 101 Commerce Drive | Knox | Ohio | 43050 | Industrial | Manufacturing | 1972, 1991 | NAP | 82,103 | SF | |
1.16 | Property | 1 | 620 Hardin Street | Mercer | Ohio | 45828 | Industrial | Manufacturing | 1997 | NAP | 74,369 | SF | |
1.17 | Property | 1 | 3100 East Richmond Street | Shawano | Wisconsin | 54166 | Industrial | Manufacturing | 1983 | 1993, 2013 | 69,684 | SF | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | Alameda | California | 94538 | Industrial | R&D/Manufacturing | 2010 | 2016 | 574,775 | SF |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | San Diego | California | 92108 | Retail | Super Regional Mall | 1969 | 2023 | 1,377,155 | SF |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Los Angeles | California | 90069 | Mixed Use | Office/Showroom/Lab | 1975, 1988 | 2004 | 1,053,217 | SF |
5 | Loan | 3 | Lake Zurich Retail Portfolio | Lake | Illinois | 60047 | Retail | Anchored | Various | Various | 491,593 | SF | |
5.01 | Property | 1 | Village Square | Lake | Illinois | 60047 | Retail | Anchored | 1974 | 1989 | 210,064 | SF | |
5.02 | Property | 1 | Deerpath Commons | Lake | Illinois | 60047 | Retail | Anchored | 2006 | NAP | 146,492 | SF | |
5.03 | Property | 1 | Deerpath Court | Lake | Illinois | 60047 | Retail | Anchored | 1990 | NAP | 135,037 | SF | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | Various | Various | Various | Industrial | Various | Various | Various | 1,316,654 | SF |
6.01 | Property | 1 | 8271 Anderson Court | Anne Arundel | Maryland | 21113 | Industrial | Cold Storage | 2001 | NAP | 70,000 | SF | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | Lucas | Ohio | 43607 | Industrial | Warehouse/Distribution | 1958 | 2020 | 227,028 | SF | |
6.03 | Property | 1 | 3310 Greensburg Road | Summit | Ohio | 44720 | Industrial | Warehouse/Manufacturing | 2019 | NAP | 119,856 | SF | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | Madison | Tennessee | 38305 | Industrial | Warehouse/Distribution | 1992 | 2017 | 163,000 | SF | |
6.05 | Property | 1 | 700 Stephenson Highway | Oakland | Michigan | 48083 | Industrial | Flex | 1980 | 2014 | 29,179 | SF | |
6.06 | Property | 1 | 7850 Haggerty Road | Wayne | Michigan | 48111 | Industrial | Warehouse/Distribution | 1994 | 2017 | 68,499 | SF | |
6.07 | Property | 1 | 4125 State Route 22 | Clinton | New York | 12901 | Industrial | Warehouse/Distribution | 1980 | NAP | 59,029 | SF | |
6.08 | Property | 1 | 4400 South 76th Circle | Douglas | Nebraska | 68127 | Industrial | Warehouse/Distribution | 1964 | 2019 | 80,000 | SF | |
6.09 | Property | 1 | 8400 Green Meadows Drive | Delaware | Ohio | 43035 | Industrial | Manufacturing/Warehouse | 1983-1988 | 2016 | 85,548 | SF | |
6.10 | Property | 1 | 1817 Masters Avenue | Ashland | Ohio | 44805 | Industrial | Warehouse | 1962 | 2015 | 102,500 | SF | |
6.11 | Property | 1 | 8760 Mississippi Street | Lake | Indiana | 46410 | Industrial | Manufacturing/Warehouse | 2020 | NAP | 26,500 | SF | |
6.12 | Property | 1 | 35710 Mound Road | Macomb | Michigan | 48310 | Industrial | Warehouse/Distribution | 2000 | NAP | 43,750 | SF | |
6.13 | Property | 1 | 819 North Jefferson Avenue | St. Louis | Missouri | 63106 | Industrial | Warehouse/Distribution | 1997 | 2016 | 47,840 | SF | |
6.14 | Property | 1 | 2435 Prairie Road | Lane | Oregon | 97402 | Industrial | Warehouse | 1978, 1983 | 2021 | 27,868 | SF | |
6.15 | Property | 1 | 199 and 203 Finley Road | Westmoreland | Pennsylvania | 15012 | Industrial | Warehouse | 1972, 1986 | 2021 | 21,026 | SF | |
6.16 | Property | 1 | 50-100 Frontier Way | DuPage | Illinois | 60106 | Industrial | Warehouse | 1989 | NAP | 27,153 | SF | |
6.17 | Property | 1 | 11686 Upper River Road | Athens | Ohio | 45701 | Industrial | Warehouse | 2019 | NAP | 6,566 | SF | |
6.18 | Property | 1 | 1175 Bowes Road | Kane | Illinois | 60123 | Industrial | Warehouse/Manufacturing | 1999 | NAP | 40,860 | SF | |
6.19 | Property | 1 | 3251 Gila Ridge Road | Yuma | Arizona | 85365 | Industrial | Warehouse/Distribution | 1992 | 2021 | 10,900 | SF | |
6.20 | Property | 1 | 2465 North 22nd Street | Macon | Illinois | 62526 | Industrial | Flex | 2006 | NAP | 16,912 | SF | |
6.21 | Property | 1 | 104 South Scenic Highway | Polk | Florida | 33853 | Industrial | Warehouse | 1973 | 2015 | 27,000 | SF | |
6.22 | Property | 1 | 3519 Wayland Drive | Jackson | Michigan | 49202 | Industrial | Warehouse/Distribution | 1970 | 2018 | 15,640 | SF | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Suffolk | Massachusetts | 02116 | Office | CBD | 1987, 1991 | 2016-2022 | 1,283,670 | SF |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | Miami-Dade | Florida | 33140 | Hospitality | Full Service | 1940 | 2010 | 50 | Rooms |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | Maricopa | Arizona | 85251 | Retail | Super Regional Mall | 1961, 1977, 1982, 1992, 1996, 2006, 2015 | 1991, 2017-2020, 2023-2024 | 1,555,459 | SF |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Philadelphia | Pennsylvania | 19103 | Office | CBD | 1987, 1992 | 2013 | 1,896,143 | SF |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Clark | Nevada | 89145 | Retail | Anchored | 2002 | NAP | 139,173 | SF |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | Prince George's | Maryland | 20785 | Industrial | Flex | 1985 | 2004 | 266,000 | SF |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | Clark | Nevada | 89109 | Retail | Regional Mall | 2000 | 2007-2008, 2022-2023 | 503,484 | SF |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | Santa Barbara | California | 93117 | Hospitality | Select Service | 2012 | 2019 | 115 | Rooms |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | Hennepin | Minnesota | 55426 | Industrial | Manufacturing | 1956, 1988, 2016 | 2016 | 701,062 | SF |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Hudson | New Jersey | 07311 | Office | CBD | 1930 | 2021 | 1,599,029 | SF |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | Various | Various | Various | Retail | Single Tenant | Various | Various | 304,641 | SF |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | Baldwin | Alabama | 36542 | Retail | Single Tenant | 1984 | 2017 | 3,735 | SF | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | Baldwin | Alabama | 36535 | Retail | Single Tenant | 1985 | 2018 | 3,842 | SF | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | Terrebonne | Louisiana | 70360 | Retail | Single Tenant | 1980 | NAP | 3,048 | SF | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | Terrebonne | Louisiana | 70359 | Retail | Single Tenant | 1998 | NAP | 3,003 | SF | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | Mobile | Alabama | 36618 | Retail | Single Tenant | 1983 | 2018 | 3,398 | SF |
A-4 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | Mobile | Alabama | 36612 | Retail | Single Tenant | 1986 | 2017 | 3,489 | SF | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | Saint Charles | Louisiana | 70039 | Retail | Single Tenant | 1999 | 2018 | 3,068 | SF | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | Mobile | Alabama | 36571 | Retail | Single Tenant | 1981 | 2018 | 3,244 | SF | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | Jefferson | Louisiana | 70058 | Retail | Single Tenant | 1998 | 2018 | 2,987 | SF | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | Warren | Mississippi | 39180 | Retail | Single Tenant | 2005 | 2020 | 2,756 | SF | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | Hancock | Mississippi | 39525 | Retail | Single Tenant | 1995 | 2018 | 2,920 | SF | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | Adams | Mississippi | 39120 | Retail | Single Tenant | 1996 | 2015 | 2,892 | SF | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | Baldwin | Alabama | 36567 | Retail | Single Tenant | 1995 | 2016 | 2,545 | SF | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | Clay | Missouri | 64119 | Retail | Single Tenant | 1979 | NAP | 3,923 | SF | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | Ouachita | Louisiana | 71291 | Retail | Single Tenant | 1973 | NAP | 2,992 | SF | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | Livingston | Louisiana | 70726 | Retail | Single Tenant | 1998 | 2017 | 2,969 | SF | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | Mobile | Alabama | 36607 | Retail | Single Tenant | 1988 | 2018 | 2,694 | SF | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | East Baton Rouge | Louisiana | 70791 | Retail | Single Tenant | 1990 | 2015 | 2,885 | SF | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | Jefferson | Louisiana | 70094 | Retail | Single Tenant | 1997 | 2018 | 2,982 | SF | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | Livingston | Louisiana | 70785 | Retail | Single Tenant | 1996 | 2015 | 2,987 | SF | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | Baldwin | Alabama | 36532 | Retail | Single Tenant | 1996 | 2020 | 2,935 | SF | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | Mobile | Alabama | 36608 | Retail | Single Tenant | 1973 | 2018 | 3,807 | SF | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | Saint Mary | Louisiana | 70380 | Retail | Single Tenant | 1997 | NAP | 2,990 | SF | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | Jones | Mississippi | 39440 | Retail | Single Tenant | 1974 | 2017 | 2,966 | SF | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | Harrison | Mississippi | 39560 | Retail | Single Tenant | 2007 | 2018 | 2,918 | SF | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | Rapides | Louisiana | 71360 | Retail | Single Tenant | 1986 | NAP | 3,489 | SF | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | West Baton Rouge | Louisiana | 70767 | Retail | Single Tenant | 1999 | 2018 | 3,063 | SF | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | Ouachita | Louisiana | 71202 | Retail | Single Tenant | 1974 | NAP | 2,944 | SF | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | Saint Tammany | Louisiana | 70458 | Retail | Single Tenant | 1974 | 2018 | 3,423 | SF | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | Lincoln | Louisiana | 71270 | Retail | Single Tenant | 1992 | NAP | 2,915 | SF | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | Richland | Louisiana | 71232 | Retail | Single Tenant | 1999 | NAP | 3,073 | SF | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | Escambia | Florida | 32507 | Retail | Single Tenant | 1985 | 2022 | 4,098 | SF | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | Iberia | Louisiana | 70560 | Retail | Single Tenant | 1996 | NAP | 3,100 | SF | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | Tuscaloosa | Alabama | 35401 | Retail | Single Tenant | 1986 | 2017 | 4,182 | SF | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | Iberia | Louisiana | 70563 | Retail | Single Tenant | 1988 | NAP | 2,720 | SF | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | Hinds | Mississippi | 39211 | Retail | Single Tenant | 1990 | 2018 | 2,814 | SF | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70817 | Retail | Single Tenant | 1990 | 2019 | 2,881 | SF | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | Tangipahoa | Louisiana | 70401 | Retail | Single Tenant | 1997 | 2018 | 2,867 | SF | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | Mobile | Alabama | 36619 | Retail | Single Tenant | 1984 | 2015 | 3,489 | SF | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70807 | Retail | Single Tenant | 1999 | 2019 | 3,056 | SF | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | Ascension | Louisiana | 70734 | Retail | Single Tenant | 1996 | 2018 | 2,898 | SF | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | Johnson | Missouri | 64093 | Retail | Single Tenant | 1990 | NAP | 3,000 | SF | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | Clarke | Alabama | 36784 | Retail | Single Tenant | 1996 | 2017 | 2,905 | SF | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | Saint Landry | Louisiana | 70535 | Retail | Single Tenant | 1997 | NAP | 2,998 | SF | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | Acadia | Louisiana | 70578 | Retail | Single Tenant | 2000 | NAP | 3,200 | SF | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | Saint Tammany | Louisiana | 70458 | Retail | Single Tenant | 2000 | 2020 | 3,939 | SF | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | Mobile | Alabama | 36608 | Retail | Single Tenant | 1980 | 2019 | 3,722 | SF | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | Jones | Mississippi | 39440 | Retail | Single Tenant | 1995 | 2017 | 2,554 | SF | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | Calcasieu | Louisiana | 70669 | Retail | Single Tenant | 1998 | 2017 | 2,974 | SF | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | Saint Tammany | Louisiana | 70433 | Retail | Single Tenant | 1983 | 2014 | 2,430 | SF | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | Evangeline | Louisiana | 70586 | Retail | Single Tenant | 1998 | NAP | 2,998 | SF | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | Johnson | Kansas | 66205 | Retail | Single Tenant | 1999 | NAP | 4,018 | SF | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | Saint Tammany | Louisiana | 70460 | Retail | Single Tenant | 1990 | NAP | 2,905 | SF | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | East Baton Rouge | Louisiana | 70739 | Retail | Single Tenant | 1996 | 2017 | 3,114 | SF | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | Calcasieu | Louisiana | 70663 | Retail | Single Tenant | 2011 | NAP | 2,957 | SF | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | Lauderdale | Mississippi | 39301 | Retail | Single Tenant | 1988 | 2014 | 2,662 | SF | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | Santa Rosa | Florida | 32571 | Retail | Single Tenant | 1994 | 2020 | 2,475 | SF | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | Escambia | Florida | 32526 | Retail | Single Tenant | 1996 | 2020 | 2,613 | SF | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | Baldwin | Alabama | 36526 | Retail | Single Tenant | 1983 | 2019 | 2,799 | SF | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | Allen | Louisiana | 71463 | Retail | Single Tenant | 1999 | NAP | 2,967 | SF | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | Jackson | Missouri | 64114 | Retail | Single Tenant | 1985 | NAP | 3,011 | SF | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | Johnson | Kansas | 66062 | Retail | Single Tenant | 1976 | NAP | 4,757 | SF | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | Jefferson | Louisiana | 70065 | Retail | Single Tenant | 1990 | 2018 | 3,008 | SF | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | Lauderdale | Mississippi | 39307 | Retail | Single Tenant | 1995 | 2015 | 2,391 | SF | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | Calcasieu | Louisiana | 70633 | Retail | Single Tenant | 1998 | 2017 | 2,986 | SF | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | Mobile | Alabama | 36693 | Retail | Single Tenant | 1967 | 2012 | 2,421 | SF | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | Calcasieu | Louisiana | 70601 | Retail | Single Tenant | 1976 | 2017 | 3,194 | SF | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | Concordia | Louisiana | 71373 | Retail | Single Tenant | 1977 | NAP | 2,913 | SF | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | Johnson | Kansas | 66202 | Retail | Single Tenant | 1999 | NAP | 4,001 | SF | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | Ascension | Louisiana | 70737 | Retail | Single Tenant | 1996 | 2015 | 2,987 | SF | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | Tuscaloosa | Alabama | 35405 | Retail | Single Tenant | 1998 | NAP | 2,932 | SF | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | Santa Rosa | Florida | 32563 | Retail | Single Tenant | 1995 | NAP | 2,621 | SF | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70806 | Retail | Single Tenant | 1964 | 2015 | 3,240 | SF | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | Mobile | Alabama | 36695 | Retail | Single Tenant | 1989 | NAP | 2,795 | SF | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | Calcasieu | Louisiana | 70611 | Retail | Single Tenant | 1999 | 2017 | 3,073 | SF | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70802 | Retail | Single Tenant | 1996 | 2018 | 2,980 | SF | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | Jefferson | Louisiana | 70003 | Retail | Single Tenant | 1974 | 2018 | 2,970 | SF | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | Mobile | Alabama | 36606 | Retail | Single Tenant | 1984 | 2016 | 4,134 | SF | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | Terrebonne | Louisiana | 70360 | Retail | Single Tenant | 1997 | 2018 | 2,975 | SF | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | Sumter | Alabama | 35470 | Retail | Single Tenant | 1998 | NAP | 2,921 | SF | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | Clarke | Alabama | 36451 | Retail | Single Tenant | 1996 | 2017 | 2,399 | SF | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | Calcasieu | Louisiana | 70647 | Retail | Single Tenant | 1999 | 2017 | 3,073 | SF | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70805 | Retail | Single Tenant | 1972 | 2018 | 2,625 | SF | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | East Baton Rouge | Louisiana | 70809 | Retail | Single Tenant | 1989 | 2017 | 3,047 | SF | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | Tuscaloosa | Alabama | 35406 | Retail | Single Tenant | 1988 | NAP | 2,585 | SF | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | Ouachita | Louisiana | 71201 | Retail | Single Tenant | 1998 | NAP | 3,014 | SF | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | Iberia | Louisiana | 70560 | Retail | Single Tenant | 2000 | NAP | 3,500 | SF | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | Jackson | Missouri | 64111 | Retail | Single Tenant | 1983 | NAP | 2,695 | SF | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | Tuscaloosa | Alabama | 35476 | Retail | Single Tenant | 1988 | NAP | 2,636 | SF |
A-5 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | Saint Tammany | Louisiana | 70433 | Retail | Single Tenant | 1999 | 2020 | 3,920 | SF | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | Saint Mary | Louisiana | 70538 | Retail | Single Tenant | 1996 | NAP | 2,990 | SF | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | Calcasieu | Louisiana | 70668 | Retail | Single Tenant | 1999 | 2017 | 3,073 | SF | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | Orleans | Louisiana | 70130 | Retail | Single Tenant | 1968 | 2022 | 2,654 | SF | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | Saint Tammany | Louisiana | 70458 | Retail | Single Tenant | 1999 | NAP | 2,635 | SF | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | Rapides | Louisiana | 71302 | Retail | Single Tenant | 1974 | NAP | 3,206 | SF | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | Lafayette | Louisiana | 70507 | Retail | Single Tenant | 1999 | NAP | 2,850 | SF | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | Lafayette | Louisiana | 70501 | Retail | Single Tenant | 1975 | NAP | 3,200 | SF | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | Lafayette | Louisiana | 70506 | Retail | Single Tenant | 1998 | NAP | 3,358 | SF | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | Lafayette | Louisiana | 70503 | Retail | Single Tenant | 1988 | NAP | 2,654 | SF | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Wayne | Michigan | 48226 | Office | CBD | 2003 | 2019-2020 | 1,356,325 | SF |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | Marion | Indiana | 46204 | Hospitality | Full Service | 1977 | 2020 | 499 | Rooms |
20 | Loan | 120 | 1 | Deerbrook Medical Center | Harris | Texas | 77338 | Office | Medical | 2008 | 2020, 2021 | 66,110 | SF |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Cobb | Georgia | 30339 | Office | Suburban | 1987 | NAP | 312,591 | SF |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | Pima | Arizona | 85622 | Retail | Anchored | 1980 | NAP | 155,549 | SF |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | Hays | Texas | 78620 | Hospitality | Limited Service | 2017 | NAP | 84 | Rooms |
A-6 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
1 | 2 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 49.68 | 89,500,000 | 89,500,000 | 89,500,000 | 6.22650% | 0.01501% | 6.21149% | NAP | 470,843.03 |
1.01 | Property | 1 | 2000 Commerce Center Drive | 10,664,014 | 10,664,014 | 10,664,014 | |||||||
1.02 | Property | 1 | 1200 Northrop Road | 7,900,868 | 7,900,868 | 7,900,868 | |||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | 7,231,669 | 7,231,669 | 7,231,669 | |||||||
1.04 | Property | 1 | 690 Unisia Drive | 7,037,386 | 7,037,386 | 7,037,386 | |||||||
1.05 | Property | 1 | 800 Koomey Road | 6,691,992 | 6,691,992 | 6,691,992 | |||||||
1.06 | Property | 1 | 3900 West 43rd Street | 6,346,599 | 6,346,599 | 6,346,599 | |||||||
1.07 | Property | 1 | 540 West Nez Perce | 5,914,857 | 5,914,857 | 5,914,857 | |||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | 5,763,748 | 5,763,748 | 5,763,748 | |||||||
1.09 | Property | 1 | 1001 North Madison Avenue | 5,375,181 | 5,375,181 | 5,375,181 | |||||||
1.10 | Property | 1 | 17153 Industrial Highway | 4,878,678 | 4,878,678 | 4,878,678 | |||||||
1.11 | Property | 1 | 999 North Madison Avenue | 3,777,738 | 3,777,738 | 3,777,738 | |||||||
1.12 | Property | 1 | 407 Sangamore Road | 3,669,802 | 3,669,802 | 3,669,802 | |||||||
1.13 | Property | 1 | 88 Nesbitt Drive | 3,669,802 | 3,669,802 | 3,669,802 | |||||||
1.14 | Property | 1 | 310 Hartmann Drive | 2,979,016 | 2,979,016 | 2,979,016 | |||||||
1.15 | Property | 1 | 101 Commerce Drive | 2,957,429 | 2,957,429 | 2,957,429 | |||||||
1.16 | Property | 1 | 620 Hardin Street | 2,633,623 | 2,633,623 | 2,633,623 | |||||||
1.17 | Property | 1 | 3100 East Richmond Street | 2,007,597 | 2,007,597 | 2,007,597 | |||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 299.25 | 86,000,000 | 86,000,000 | 86,000,000 | 7.04000% | 0.01501% | 7.02499% | NAP | 511,540.74 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 326.76 | 85,000,000 | 85,000,000 | 85,000,000 | 5.73000% | 0.01626% | 5.71374% | NAP | 411,512.15 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 232.62 | 64,400,000 | 64,400,000 | 64,400,000 | 5.94107142857143% | 0.01501% | 5.92606142857143% | NAP | 323,265.80 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 106.80 | 52,500,000 | 52,500,000 | 52,500,000 | 7.07000% | 0.01501% | 7.05499% | NAP | 313,608.51 | |
5.01 | Property | 1 | Village Square | 23,200,000 | 23,200,000 | 23,200,000 | |||||||
5.02 | Property | 1 | Deerpath Commons | 15,800,000 | 15,800,000 | 15,800,000 | |||||||
5.03 | Property | 1 | Deerpath Court | 13,500,000 | 13,500,000 | 13,500,000 | |||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 54.84 | 50,000,000 | 50,000,000 | 50,000,000 | 5.93500% | 0.01501% | 5.91999% | NAP | 250,726.27 |
6.01 | Property | 1 | 8271 Anderson Court | 5,365,720 | 5,365,720 | 5,365,720 | |||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | 4,852,839 | 4,852,839 | 4,852,839 | |||||||
6.03 | Property | 1 | 3310 Greensburg Road | 4,418,837 | 4,418,837 | 4,418,837 | |||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 4,221,607 | 4,221,607 | 4,221,607 | |||||||
6.05 | Property | 1 | 700 Stephenson Highway | 3,053,740 | 3,053,740 | 3,053,740 | |||||||
6.06 | Property | 1 | 7850 Haggerty Road | 2,726,247 | 2,726,247 | 2,726,247 | |||||||
6.07 | Property | 1 | 4125 State Route 22 | 2,659,211 | 2,659,211 | 2,659,211 | |||||||
6.08 | Property | 1 | 4400 South 76th Circle | 2,603,947 | 2,603,947 | 2,603,947 | |||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | 2,457,964 | 2,457,964 | 2,457,964 | |||||||
6.10 | Property | 1 | 1817 Masters Avenue | 2,446,122 | 2,446,122 | 2,446,122 | |||||||
6.11 | Property | 1 | 8760 Mississippi Street | 2,047,645 | 2,047,645 | 2,047,645 | |||||||
6.12 | Property | 1 | 35710 Mound Road | 1,830,679 | 1,830,679 | 1,830,679 | |||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | 1,645,222 | 1,645,222 | 1,645,222 | |||||||
6.14 | Property | 1 | 2435 Prairie Road | 1,558,449 | 1,558,449 | 1,558,449 | |||||||
6.15 | Property | 1 | 199 and 203 Finley Road | 1,538,712 | 1,538,712 | 1,538,712 | |||||||
6.16 | Property | 1 | 50-100 Frontier Way | 1,282,271 | 1,282,271 | 1,282,271 | |||||||
6.17 | Property | 1 | 11686 Upper River Road | 1,223,061 | 1,223,061 | 1,223,061 | |||||||
6.18 | Property | 1 | 1175 Bowes Road | 1,171,814 | 1,171,814 | 1,171,814 | |||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | 966,620 | 966,620 | 966,620 | |||||||
6.20 | Property | 1 | 2465 North 22nd Street | 690,443 | 690,443 | 690,443 | |||||||
6.21 | Property | 1 | 104 South Scenic Highway | 631,233 | 631,233 | 631,233 | |||||||
6.22 | Property | 1 | 3519 Wayland Drive | 607,618 | 607,618 | 607,618 | |||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 370.03 | 50,000,000 | 50,000,000 | 50,000,000 | 6.29800% | 0.01501% | 6.28299% | NAP | 266,061.34 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 2,800,000.00 | 50,000,000 | 50,000,000 | 50,000,000 | 6.99000% | 0.01501% | 6.97499% | NAP | 295,295.14 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 450.03 | 41,000,000 | 41,000,000 | 41,000,000 | 6.21425% | 0.01901% | 6.19524% | NAP | 215,269.10 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 116.03 | 40,000,000 | 40,000,000 | 40,000,000 | 7.78750% | 0.01626% | 7.77124% | NAP | 263,188.66 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 258.67 | 36,000,000 | 36,000,000 | 36,000,000 | 6.75850% | 0.01501% | 6.74349% | NAP | 205,571.04 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 115.34 | 30,680,000 | 30,680,000 | 29,131,055 | 7.21000% | 0.01501% | 7.19499% | 208,459.95 | 186,895.88 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 844.12 | 30,000,000 | 30,000,000 | 30,000,000 | 6.99105% | 0.03026% | 6.96079% | NAP | 177,203.70 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 243,478.26 | 28,000,000 | 28,000,000 | 28,000,000 | 6.71900% | 0.01501% | 6.70399% | NAP | 158,954.12 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 66.30 | 26,480,000 | 26,480,000 | 26,480,000 | 6.98500% | 0.01501% | 6.96999% | NAP | 156,276.44 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 140.71 | 25,000,000 | 25,000,000 | 25,000,000 | 5.84000% | 0.01501% | 5.82499% | NAP | 123,356.48 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 172.90 | 25,000,000 | 24,845,383 | 11,606,283 | 6.91000% | 0.01501% | 6.89499% | 223,451.03 | NAP |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | 464,374 | 461,502 | 215,586 | |||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | 457,118 | 454,291 | 212,218 | |||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | 453,490 | 450,685 | 210,533 | |||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | 438,978 | 436,263 | 203,796 | |||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | 420,839 | 418,236 | 195,375 |
A-7 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
1 | 2 | ||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | 402,699 | 400,208 | 186,954 | |||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | 399,071 | 396,603 | 185,269 | |||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | 388,187 | 385,786 | 180,216 | |||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | 377,304 | 374,970 | 175,164 | |||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | 373,676 | 371,365 | 173,480 | |||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | 373,676 | 371,365 | 173,480 | |||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | 366,420 | 364,154 | 170,111 | |||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | 362,792 | 360,548 | 168,427 | |||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | 348,280 | 346,126 | 161,690 | |||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | 341,025 | 338,915 | 158,321 | |||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | 337,397 | 335,310 | 156,637 | |||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | 333,769 | 331,705 | 154,953 | |||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | 333,769 | 331,705 | 154,953 | |||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | 333,769 | 331,705 | 154,953 | |||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | 330,141 | 328,099 | 153,268 | |||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | 326,513 | 324,493 | 151,584 | |||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | 319,257 | 317,283 | 148,216 | |||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | 319,257 | 317,283 | 148,216 | |||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | 315,629 | 313,677 | 146,531 | |||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | 315,629 | 313,677 | 146,531 | |||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | 312,001 | 310,071 | 144,847 | |||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | 312,001 | 310,071 | 144,847 | |||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | 308,373 | 306,466 | 143,163 | |||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | 308,373 | 306,466 | 143,163 | |||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | 308,373 | 306,466 | 143,163 | |||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | 308,373 | 306,465 | 143,162 | |||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | 301,117 | 299,255 | 139,794 | |||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | 290,233 | 288,438 | 134,741 | |||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | 286,606 | 284,833 | 133,057 | |||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | 275,722 | 274,017 | 128,004 | |||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | 275,722 | 274,017 | 128,004 | |||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | 275,722 | 274,017 | 128,004 | |||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | 275,722 | 274,017 | 128,004 | |||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | 264,838 | 263,200 | 122,951 | |||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | 264,838 | 263,200 | 122,951 | |||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | 261,210 | 259,595 | 121,267 | |||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | 261,210 | 259,595 | 121,267 | |||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | 257,583 | 255,989 | 119,583 | |||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | 257,583 | 255,989 | 119,583 | |||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | 257,583 | 255,989 | 119,583 | |||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | 257,583 | 255,989 | 119,583 | |||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | 253,954 | 252,384 | 117,899 | |||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | 253,954 | 252,384 | 117,899 | |||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | 253,954 | 252,384 | 117,899 | |||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | 246,699 | 245,173 | 114,530 | |||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | 246,699 | 245,173 | 114,530 | |||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | 246,699 | 245,173 | 114,530 | |||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | 243,071 | 241,567 | 112,846 | |||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | 243,071 | 241,567 | 112,846 | |||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | 239,443 | 237,962 | 111,162 | |||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | 232,187 | 230,751 | 107,793 | |||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | 232,187 | 230,751 | 107,793 | |||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | 232,187 | 230,751 | 107,793 | |||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | 224,931 | 223,540 | 104,425 | |||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | 224,931 | 223,540 | 104,425 | |||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | 224,931 | 223,540 | 104,425 | |||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | 224,931 | 223,540 | 104,425 | |||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | 221,303 | 219,935 | 102,740 | |||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | 221,303 | 219,935 | 102,740 | |||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | 221,303 | 219,935 | 102,740 | |||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | 217,675 | 216,329 | 101,056 | |||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | 214,047 | 212,723 | 99,372 | |||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | 214,047 | 212,723 | 99,372 | |||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | 210,419 | 209,118 | 97,687 | |||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | 206,792 | 205,513 | 96,003 | |||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | 206,792 | 205,513 | 96,003 | |||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | 199,536 | 198,302 | 92,635 | |||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | 195,908 | 194,697 | 90,951 | |||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | 195,908 | 194,696 | 90,950 | |||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | 195,908 | 194,696 | 90,950 | |||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | 188,652 | 187,485 | 87,582 | |||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | 188,652 | 187,485 | 87,582 | |||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | 185,024 | 183,880 | 85,898 | |||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | 177,768 | 176,668 | 82,529 | |||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | 177,768 | 176,668 | 82,529 | |||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | 174,140 | 173,063 | 80,845 | |||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | 174,140 | 173,063 | 80,845 | |||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | 170,512 | 169,458 | 79,161 | |||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | 159,628 | 158,641 | 74,108 | |||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | 152,373 | 151,430 | 70,739 | |||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | 152,373 | 151,430 | 70,739 | |||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | 152,373 | 151,430 | 70,739 | |||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | 152,373 | 151,430 | 70,739 | |||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | 148,745 | 147,825 | 69,055 |
A-8 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
1 | 2 | ||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | 145,117 | 144,219 | 67,371 | |||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | 141,489 | 140,614 | 65,686 | |||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | 141,489 | 140,614 | 65,686 | |||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | 126,977 | 126,192 | 58,949 | |||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | 108,838 | 108,165 | 50,528 | |||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | 94,326 | 93,743 | 43,791 | |||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | 65,302 | 64,898 | 30,317 | |||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | 61,675 | 61,293 | 28,632 | |||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | 61,675 | 61,293 | 28,632 | |||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | 0 | 0 | 0 | |||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 160.73 | 23,300,000 | 23,300,000 | 23,300,000 | 6.02000% | 0.06376% | 5.95624% | NAP | 118,511.78 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 117,172.15 | 18,600,000 | 18,558,389 | 16,260,635 | 7.08000% | 0.01501% | 7.06499% | 124,747.21 | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 249.39 | 16,500,000 | 16,487,281 | 14,510,947 | 7.31000% | 0.01501% | 7.29499% | 113,231.36 | NAP |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 76.73 | 15,000,000 | 14,990,542 | 14,413,378 | 8.30500% | 0.04501% | 8.25999% | 113,270.50 | NAP |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 78.75 | 12,250,000 | 12,250,000 | 12,250,000 | 6.19000% | 0.01501% | 6.17499% | NAP | 64,067.22 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 136,805.57 | 11,500,000 | 11,491,668 | 10,193,316 | 7.62000% | 0.01501% | 7.60499% | 81,356.73 | NAP |
A-9 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
2 | |||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | NAP | 5,650,116.36 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
1.01 | Property | 1 | 2000 Commerce Center Drive | ||||||||||
1.02 | Property | 1 | 1200 Northrop Road | ||||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||||||||
1.04 | Property | 1 | 690 Unisia Drive | ||||||||||
1.05 | Property | 1 | 800 Koomey Road | ||||||||||
1.06 | Property | 1 | 3900 West 43rd Street | ||||||||||
1.07 | Property | 1 | 540 West Nez Perce | ||||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | ||||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | ||||||||||
1.10 | Property | 1 | 17153 Industrial Highway | ||||||||||
1.11 | Property | 1 | 999 North Madison Avenue | ||||||||||
1.12 | Property | 1 | 407 Sangamore Road | ||||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | ||||||||||
1.14 | Property | 1 | 310 Hartmann Drive | ||||||||||
1.15 | Property | 1 | 101 Commerce Drive | ||||||||||
1.16 | Property | 1 | 620 Hardin Street | ||||||||||
1.17 | Property | 1 | 3100 East Richmond Street | ||||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAP | 6,138,488.88 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | NAP | 4,938,145.80 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | NAP | 3,879,189.60 | Interest Only | No | Actual/360 | 120 | 115 | 120 | 115 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | NAP | 3,763,302.12 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | |
5.01 | Property | 1 | Village Square | ||||||||||
5.02 | Property | 1 | Deerpath Commons | ||||||||||
5.03 | Property | 1 | Deerpath Court | ||||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | NAP | 3,008,715.24 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 |
6.01 | Property | 1 | 8271 Anderson Court | ||||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||||||||
6.03 | Property | 1 | 3310 Greensburg Road | ||||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||||||||
6.05 | Property | 1 | 700 Stephenson Highway | ||||||||||
6.06 | Property | 1 | 7850 Haggerty Road | ||||||||||
6.07 | Property | 1 | 4125 State Route 22 | ||||||||||
6.08 | Property | 1 | 4400 South 76th Circle | ||||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | ||||||||||
6.10 | Property | 1 | 1817 Masters Avenue | ||||||||||
6.11 | Property | 1 | 8760 Mississippi Street | ||||||||||
6.12 | Property | 1 | 35710 Mound Road | ||||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | ||||||||||
6.14 | Property | 1 | 2435 Prairie Road | ||||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | ||||||||||
6.16 | Property | 1 | 50-100 Frontier Way | ||||||||||
6.17 | Property | 1 | 11686 Upper River Road | ||||||||||
6.18 | Property | 1 | 1175 Bowes Road | ||||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | ||||||||||
6.20 | Property | 1 | 2465 North 22nd Street | ||||||||||
6.21 | Property | 1 | 104 South Scenic Highway | ||||||||||
6.22 | Property | 1 | 3519 Wayland Drive | ||||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | NAP | 3,192,736.08 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | 3,543,541.68 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | NAP | 2,583,229.20 | Interest Only | No | Actual/360 | 60 | 56 | 60 | 56 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | NAP | 3,158,263.92 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | NAP | 2,466,852.48 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 2,501,519.40 | 2,242,750.56 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 59 | 120 | 119 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | NAP | 2,126,444.40 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | 1,907,449.44 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | 1,875,317.28 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | NAP | 1,480,277.76 | Interest Only | No | Actual/360 | 60 | 57 | 60 | 57 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 2,681,412.36 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 118 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | ||||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | ||||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | ||||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | ||||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-10 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
2 | |||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | ||||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | ||||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | ||||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | ||||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | ||||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | ||||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | ||||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | ||||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | ||||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | ||||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | ||||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | ||||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | ||||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | ||||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | ||||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | ||||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | ||||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | ||||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | ||||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | ||||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | ||||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | ||||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | ||||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | ||||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | ||||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | ||||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | ||||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | ||||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | ||||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | ||||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | ||||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | ||||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | ||||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | ||||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | ||||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | ||||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | ||||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | ||||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | ||||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | ||||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | ||||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | ||||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | ||||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | ||||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | ||||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | ||||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | ||||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | ||||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | ||||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | ||||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | ||||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | ||||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | ||||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | ||||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | ||||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | ||||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | ||||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | ||||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | ||||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | ||||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | ||||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | ||||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | ||||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | ||||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | ||||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | ||||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | ||||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | ||||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | ||||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | ||||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | ||||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | ||||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | ||||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | ||||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | ||||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | ||||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | ||||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | ||||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | ||||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | ||||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | ||||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | ||||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | ||||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-11 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
2 | |||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | ||||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | ||||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | ||||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | ||||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | ||||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | ||||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | ||||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | ||||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | ||||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | ||||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | NAP | 1,422,141.36 | Interest Only | No | Actual/360 | 120 | 108 | 120 | 108 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 1,496,966.52 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 117 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 1,358,776.32 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 1,359,246.00 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 59 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | 768,806.64 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 976,280.76 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 |
A-12 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 0 | 0 | 5/19/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2033 | NAP | 0 |
1.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||||
1.02 | Property | 1 | 1200 Northrop Road | |||||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||||
1.04 | Property | 1 | 690 Unisia Drive | |||||||||||
1.05 | Property | 1 | 800 Koomey Road | |||||||||||
1.06 | Property | 1 | 3900 West 43rd Street | |||||||||||
1.07 | Property | 1 | 540 West Nez Perce | |||||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | |||||||||||
1.10 | Property | 1 | 17153 Industrial Highway | |||||||||||
1.11 | Property | 1 | 999 North Madison Avenue | |||||||||||
1.12 | Property | 1 | 407 Sangamore Road | |||||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | |||||||||||
1.14 | Property | 1 | 310 Hartmann Drive | |||||||||||
1.15 | Property | 1 | 101 Commerce Drive | |||||||||||
1.16 | Property | 1 | 620 Hardin Street | |||||||||||
1.17 | Property | 1 | 3100 East Richmond Street | |||||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 0 | 0 | 5/24/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2033 | NAP | 5 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 0 | 0 | 5/25/2023 | 1 | 1 | 7/1/2023 | NAP | 6/1/2033 | NAP | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 0 | 0 | 1/11/2023 | 5 | 6 | 3/6/2023 | NAP | 2/6/2033 | NAP | 0 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 0 | 0 | 4/25/2023 | 2 | 6 | 6/6/2023 | NAP | 5/6/2033 | NAP | 0 | |
5.01 | Property | 1 | Village Square | |||||||||||
5.02 | Property | 1 | Deerpath Commons | |||||||||||
5.03 | Property | 1 | Deerpath Court | |||||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 0 | 0 | 6/14/2023 | 0 | 6 | 8/6/2023 | NAP | 7/6/2033 | NAP | 0 |
6.01 | Property | 1 | 8271 Anderson Court | |||||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||||
6.03 | Property | 1 | 3310 Greensburg Road | |||||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||||
6.05 | Property | 1 | 700 Stephenson Highway | |||||||||||
6.06 | Property | 1 | 7850 Haggerty Road | |||||||||||
6.07 | Property | 1 | 4125 State Route 22 | |||||||||||
6.08 | Property | 1 | 4400 South 76th Circle | |||||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||||
6.10 | Property | 1 | 1817 Masters Avenue | |||||||||||
6.11 | Property | 1 | 8760 Mississippi Street | |||||||||||
6.12 | Property | 1 | 35710 Mound Road | |||||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||||
6.14 | Property | 1 | 2435 Prairie Road | |||||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | |||||||||||
6.16 | Property | 1 | 50-100 Frontier Way | |||||||||||
6.17 | Property | 1 | 11686 Upper River Road | |||||||||||
6.18 | Property | 1 | 1175 Bowes Road | |||||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||||
6.20 | Property | 1 | 2465 North 22nd Street | |||||||||||
6.21 | Property | 1 | 104 South Scenic Highway | |||||||||||
6.22 | Property | 1 | 3519 Wayland Drive | |||||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 0 | 0 | 6/7/2023 | 0 | 6 | 8/6/2023 | NAP | 7/6/2028 | NAP | 0 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 0 | 0 | 5/11/2023 | 1 | 1 | 7/1/2023 | NAP | 6/1/2033 | NAP | 0 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 0 | 0 | 3/3/2023 | 4 | 6 | 4/6/2023 | NAP | 3/6/2028 | NAP | 5 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 0 | 0 | 6/1/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2028 | NAP | 0 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 0 | 0 | 6/2/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2033 | NAP | 0 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 360 | 360 | 5/25/2023 | 1 | 1 | 7/1/2023 | 7/1/2028 | 6/1/2033 | NAP | 0 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 0 | 0 | 6/6/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2028 | NAP | 0 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 0 | 0 | 6/12/2023 | 0 | 6 | 8/6/2023 | NAP | 7/6/2033 | NAP | 0 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 0 | 0 | 6/1/2023 | 1 | 6 | 7/6/2023 | NAP | 6/6/2033 | NAP | 0 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 0 | 0 | 4/4/2023 | 3 | 6 | 5/6/2023 | NAP | 4/6/2028 | NAP | 0 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 180 | 178 | 5/2/2023 | 2 | 6 | 6/6/2023 | 6/6/2023 | 5/6/2033 | NAP | 0 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | |||||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | |||||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | |||||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | |||||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-13 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | |||||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | |||||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | |||||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | |||||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | |||||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | |||||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | |||||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | |||||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | |||||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | |||||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | |||||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | |||||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | |||||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | |||||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | |||||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | |||||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | |||||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | |||||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | |||||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | |||||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | |||||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | |||||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | |||||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | |||||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | |||||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | |||||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | |||||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | |||||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | |||||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | |||||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | |||||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | |||||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | |||||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | |||||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | |||||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | |||||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | |||||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | |||||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | |||||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | |||||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | |||||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | |||||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | |||||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | |||||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | |||||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | |||||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | |||||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | |||||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | |||||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | |||||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | |||||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | |||||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | |||||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | |||||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | |||||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | |||||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | |||||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | |||||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | |||||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | |||||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | |||||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | |||||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | |||||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | |||||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | |||||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | |||||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | |||||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | |||||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | |||||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | |||||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | |||||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | |||||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | |||||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | |||||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | |||||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | |||||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | |||||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | |||||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | |||||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | |||||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | |||||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | |||||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | |||||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-14 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | |||||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | |||||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | |||||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | |||||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | |||||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | |||||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | |||||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | |||||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | |||||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | |||||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 0 | 0 | 6/28/2022 | 12 | 1 | 8/1/2022 | NAP | 7/1/2032 | NAP | 0 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 360 | 357 | 4/5/2023 | 3 | 6 | 5/6/2023 | 5/6/2023 | 4/6/2033 | NAP | 0 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 360 | 359 | 6/2/2023 | 1 | 6 | 7/6/2023 | 7/6/2023 | 6/6/2033 | NAP | 0 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 360 | 359 | 5/26/2023 | 1 | 1 | 7/1/2023 | 7/1/2023 | 6/1/2028 | NAP | 0 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 0 | 0 | 4/28/2023 | 2 | 6 | 6/6/2023 | NAP | 5/6/2033 | NAP | 0 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 360 | 359 | 6/6/2023 | 1 | 6 | 7/6/2023 | 7/6/2023 | 6/6/2033 | NAP | 0 |
A-15 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) |
3 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 0 | L(23),YM1(2),DorYM1(88),O(7) | NAV | NAV | NAV | NAV | NAV | NAV |
1.01 | Property | 1 | 2000 Commerce Center Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.02 | Property | 1 | 1200 Northrop Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.04 | Property | 1 | 690 Unisia Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.05 | Property | 1 | 800 Koomey Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.06 | Property | 1 | 3900 West 43rd Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.07 | Property | 1 | 540 West Nez Perce | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.08 | Property | 1 | 4255 Thunderbird Lane | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.09 | Property | 1 | 1001 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.10 | Property | 1 | 17153 Industrial Highway | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.11 | Property | 1 | 999 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.12 | Property | 1 | 407 Sangamore Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.13 | Property | 1 | 88 Nesbitt Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.14 | Property | 1 | 310 Hartmann Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.15 | Property | 1 | 101 Commerce Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.16 | Property | 1 | 620 Hardin Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
1.17 | Property | 1 | 3100 East Richmond Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 0 | L(25),D(88),O(7) | NAV | NAV | NAV | NAV | NAV | NAV |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 0 | L(25),D(89),O(6) | 100,144,513 | 19,298,501 | 80,846,012 | 12/31/2022 | T-12 | 97,018,960 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 0 | L(29),D(84),O(7) | 40,094,569 | 13,349,509 | 26,745,060 | 9/30/2022 | T-12 | 38,026,102 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 0 | L(26),D(91),O(3) | 7,676,028 | 2,544,526 | 5,131,502 | 12/31/2022 | T-12 | 7,766,388 | |
5.01 | Property | 1 | Village Square | 3,551,467 | 1,027,429 | 2,524,038 | 12/31/2022 | T-12 | 3,808,073 | |||
5.02 | Property | 1 | Deerpath Commons | 2,159,808 | 807,696 | 1,352,112 | 12/31/2022 | T-12 | 2,010,751 | |||
5.03 | Property | 1 | Deerpath Court | 1,964,753 | 709,400 | 1,255,353 | 12/31/2022 | T-12 | 1,947,564 | |||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 0 | L(24),D(89),O(7) | 8,773,088 | 470,795 | 8,302,293 | 3/31/2023 | T-12 | 8,754,035 |
6.01 | Property | 1 | 8271 Anderson Court | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.03 | Property | 1 | 3310 Greensburg Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.05 | Property | 1 | 700 Stephenson Highway | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.06 | Property | 1 | 7850 Haggerty Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.07 | Property | 1 | 4125 State Route 22 | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.08 | Property | 1 | 4400 South 76th Circle | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.09 | Property | 1 | 8400 Green Meadows Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.10 | Property | 1 | 1817 Masters Avenue | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.11 | Property | 1 | 8760 Mississippi Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.12 | Property | 1 | 35710 Mound Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.13 | Property | 1 | 819 North Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.14 | Property | 1 | 2435 Prairie Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.15 | Property | 1 | 199 and 203 Finley Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.16 | Property | 1 | 50-100 Frontier Way | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.17 | Property | 1 | 11686 Upper River Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.18 | Property | 1 | 1175 Bowes Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.19 | Property | 1 | 3251 Gila Ridge Road | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.20 | Property | 1 | 2465 North 22nd Street | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.21 | Property | 1 | 104 South Scenic Highway | NAV | NAV | NAV | NAV | NAV | NAV | |||
6.22 | Property | 1 | 3519 Wayland Drive | NAV | NAV | NAV | NAV | NAV | NAV | |||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 0 | L(24),DorYM1(29),O(7) | 99,991,917 | 36,977,577 | 63,014,340 | 3/31/2023 | T-12 | 98,973,331 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 0 | L(24),YM1(1),DorYM1(88),O(7) | 65,813,641 | 38,839,826 | 26,973,815 | 3/31/2023 | T-12 | 63,226,557 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 0 | L(28),DorYM1(25),O(7) | 97,949,617 | 17,988,634 | 79,960,983 | 12/31/2022 | T-12 | 85,107,087 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 0 | L(24),YM1(29),O(7) | 48,803,159 | 23,821,189 | 24,981,970 | 4/30/2023 | T-12 | 50,751,623 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 0 | L(25),D(90),O(5) | 5,139,303 | 1,582,818 | 3,556,485 | 2/28/2023 | T-12 | 5,009,980 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 0 | L(24),YM1(89),O(7) | 5,785,418 | 1,599,381 | 4,186,037 | 12/31/2022 | T-12 | 5,754,745 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 0 | L(25),DorYM1(28),O(7) | 74,433,533 | 21,918,960 | 52,514,573 | 3/31/2023 | T-12 | 77,267,235 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 0 | L(11),YM1(13),DorYM1(89),O(7) | 11,052,781 | 6,019,682 | 5,033,099 | 2/28/2023 | T-12 | 10,879,495 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 0 | L(25),DorYM1(88),O(7) | NAV | NAV | NAV | NAV | NAV | NAV |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 0 | L(27),D(26),O(7) | 49,314,096 | 17,827,217 | 31,486,880 | 12/31/2022 | T-12 | 47,450,874 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 0 | L(26),YM1(87),O(7) | 11,724,095 | 1,089,736 | 10,634,359 | 2/28/2023 | T-12 | 11,691,244 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV |
A-16 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) |
3 | ||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAV | NAV | NAV | NAV | NAV | NAV |
A-17 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) |
3 | ||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | |||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 0 | L(36),D(80),O(4) | 49,845,174 | 21,445,511 | 28,399,663 | 11/30/2022 | T-12 | 44,198,961 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 0 | L(27),D(89),O(4) | 32,008,192 | 22,922,437 | 9,085,755 | 2/28/2023 | T-12 | 31,512,414 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 0 | L(25),D(91),O(4) | 3,441,288 | 986,127 | 2,455,161 | 2/28/2023 | T-12 | 3,447,166 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 5 (Once per trailing 12-month period) | L(25),YM1(31),O(4) | 7,222,152 | 2,770,377 | 4,451,775 | 4/30/2023 | T-12 | 6,978,331 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 0 | L(26),D(89),O(5) | 3,057,170 | 1,235,211 | 1,821,959 | 2/28/2023 | T-12 | 2,956,059 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 0 | L(25),D(91),O(4) | 3,599,180 | 1,906,636 | 1,692,545 | 2/28/2023 | T-12 | 3,601,026 |
A-18 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
1.01 | Property | 1 | 2000 Commerce Center Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.02 | Property | 1 | 1200 Northrop Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.04 | Property | 1 | 690 Unisia Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.05 | Property | 1 | 800 Koomey Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.06 | Property | 1 | 3900 West 43rd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.07 | Property | 1 | 540 West Nez Perce | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.08 | Property | 1 | 4255 Thunderbird Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.09 | Property | 1 | 1001 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.10 | Property | 1 | 17153 Industrial Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.11 | Property | 1 | 999 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.12 | Property | 1 | 407 Sangamore Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.13 | Property | 1 | 88 Nesbitt Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.14 | Property | 1 | 310 Hartmann Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.15 | Property | 1 | 101 Commerce Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.16 | Property | 1 | 620 Hardin Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
1.17 | Property | 1 | 3100 East Richmond Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 17,953,015 | 79,065,945 | 12/31/2021 | T-12 | 89,629,550 | 16,856,897 | 72,772,653 | 12/31/2020 | T-12 | 89.9% |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 12,241,303 | 25,784,799 | 12/31/2021 | T-12 | 32,245,576 | 11,178,233 | 21,067,343 | 12/31/2020 | T-12 | 82.6% |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 2,488,900 | 5,277,488 | 12/31/2021 | T-12 | 7,361,427 | 2,427,174 | 4,934,253 | 12/31/2020 | T-12 | 95.0% | |
5.01 | Property | 1 | Village Square | 999,331 | 2,808,742 | 12/31/2021 | T-12 | 3,330,624 | 973,153 | 2,357,471 | 12/31/2020 | T-12 | 95.1% | |
5.02 | Property | 1 | Deerpath Commons | 790,588 | 1,220,163 | 12/31/2021 | T-12 | 2,125,005 | 764,928 | 1,360,078 | 12/31/2020 | T-12 | 95.0% | |
5.03 | Property | 1 | Deerpath Court | 698,980 | 1,248,583 | 12/31/2021 | T-12 | 1,905,798 | 689,094 | 1,216,704 | 12/31/2020 | T-12 | 95.0% | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 458,683 | 8,295,352 | 12/31/2022 | T-12 | 6,417,045 | 364,230 | 6,052,815 | 12/31/2021 | T-12 | 95.0% |
6.01 | Property | 1 | 8271 Anderson Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.03 | Property | 1 | 3310 Greensburg Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.05 | Property | 1 | 700 Stephenson Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.06 | Property | 1 | 7850 Haggerty Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.07 | Property | 1 | 4125 State Route 22 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.08 | Property | 1 | 4400 South 76th Circle | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.09 | Property | 1 | 8400 Green Meadows Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.10 | Property | 1 | 1817 Masters Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.11 | Property | 1 | 8760 Mississippi Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.12 | Property | 1 | 35710 Mound Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.13 | Property | 1 | 819 North Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.14 | Property | 1 | 2435 Prairie Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.15 | Property | 1 | 199 and 203 Finley Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.16 | Property | 1 | 50-100 Frontier Way | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.17 | Property | 1 | 11686 Upper River Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.18 | Property | 1 | 1175 Bowes Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.19 | Property | 1 | 3251 Gila Ridge Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.20 | Property | 1 | 2465 North 22nd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.21 | Property | 1 | 104 South Scenic Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6.22 | Property | 1 | 3519 Wayland Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 36,251,075 | 62,722,256 | 12/31/2022 | T-12 | 94,773,768 | 33,234,468 | 61,539,300 | 12/31/2021 | T-12 | 93.6% |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 37,402,410 | 25,824,147 | 12/31/2022 | T-12 | 48,809,766 | 28,678,938 | 20,130,829 | 12/31/2021 | T-12 | 77.4% |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 17,534,916 | 67,572,171 | 12/31/2021 | T-12 | 73,178,391 | 17,139,268 | 56,039,123 | 12/31/2020 | T-12 | 95.0% |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 26,352,623 | 24,399,000 | 12/31/2022 | T-12 | 48,746,255 | 26,530,878 | 22,215,377 | 12/31/2021 | T-12 | 76.6% |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 1,661,097 | 3,348,883 | 12/31/2022 | T-12 | 4,360,924 | 1,372,453 | 2,988,471 | 12/31/2021 | T-12 | 94.2% |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 1,502,966 | 4,251,779 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | 100.0% |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 21,869,987 | 55,397,248 | 12/31/2022 | T-12 | 64,758,060 | 20,726,977 | 44,031,083 | 12/31/2021 | T-12 | 85.8% |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 5,998,284 | 4,881,211 | 12/31/2022 | T-12 | 7,595,246 | 4,034,441 | 3,560,805 | 12/31/2021 | T-12 | 88.1% |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 18,047,218 | 29,403,655 | 12/31/2021 | T-12 | 44,617,062 | 18,489,525 | 26,127,537 | 12/31/2020 | T-12 | 74.5% |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 1,086,561 | 10,604,683 | 12/31/2022 | T-12 | 11,382,597 | 1,068,229 | 10,314,368 | 12/31/2021 | T-12 | 97.0% |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-19 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-20 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 19,173,640 | 25,025,321 | 12/31/2021 | T-12 | 36,845,931 | 18,308,085 | 18,537,846 | 12/31/2020 | T-12 | 86.6% |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 22,392,612 | 9,119,802 | 12/31/2022 | T-12 | 20,360,119 | 15,872,047 | 4,488,072 | 12/31/2021 | T-12 | 63.4% |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 1,030,351 | 2,416,815 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | NAV | 90.0% |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 2,842,710 | 4,135,622 | 12/31/2022 | T-12 | 6,798,108 | 3,218,057 | 3,580,051 | 12/31/2021 | T-12 | 74.9% |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 1,171,640 | 1,784,419 | 12/31/2022 | T-12 | 2,583,204 | 1,199,612 | 1,383,592 | 12/31/2021 | T-12 | 94.6% |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 1,900,210 | 1,700,816 | 12/31/2022 | T-12 | 2,804,615 | 1,472,184 | 1,332,431 | 12/31/2021 | T-12 | 66.4% |
A-21 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 15,224,795 | 456,744 | 14,768,052 | 452,929 | 0 | 14,315,122 | 1.87 | 1.81 | 11.8% |
1.01 | Property | 1 | 2000 Commerce Center Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.02 | Property | 1 | 1200 Northrop Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.04 | Property | 1 | 690 Unisia Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.05 | Property | 1 | 800 Koomey Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.06 | Property | 1 | 3900 West 43rd Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.07 | Property | 1 | 540 West Nez Perce | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.08 | Property | 1 | 4255 Thunderbird Lane | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.09 | Property | 1 | 1001 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.10 | Property | 1 | 17153 Industrial Highway | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.11 | Property | 1 | 999 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.12 | Property | 1 | 407 Sangamore Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.13 | Property | 1 | 88 Nesbitt Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.14 | Property | 1 | 310 Hartmann Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.15 | Property | 1 | 101 Commerce Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.16 | Property | 1 | 620 Hardin Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
1.17 | Property | 1 | 3100 East Richmond Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 28,021,697 | 4,631,757 | 23,389,940 | 57,478 | 864,386 | 22,468,077 | 1.91 | 1.83 | 13.6% |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 103,974,716 | 19,972,427 | 84,002,289 | 195,237 | 1,504,094 | 82,302,958 | 3.21 | 3.15 | 18.7% |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 46,802,895 | 13,021,016 | 33,781,880 | 210,643 | 1,524,048 | 32,047,188 | 2.29 | 2.17 | 13.8% |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 8,096,593 | 2,590,208 | 5,506,385 | 98,319 | 245,539 | 5,162,527 | 1.46 | 1.37 | 10.5% | |
5.01 | Property | 1 | Village Square | 3,707,617 | 1,056,031 | 2,651,586 | 42,013 | 110,674 | 2,498,899 | ||||
5.02 | Property | 1 | Deerpath Commons | 2,436,767 | 811,154 | 1,625,614 | 29,298 | 65,652 | 1,530,663 | ||||
5.03 | Property | 1 | Deerpath Court | 1,952,209 | 723,024 | 1,229,185 | 27,007 | 69,213 | 1,132,965 | ||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 11,122,214 | 2,960,371 | 8,161,843 | 0 | 0 | 8,161,843 | 1.88 | 1.88 | 11.3% |
6.01 | Property | 1 | 8271 Anderson Court | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.03 | Property | 1 | 3310 Greensburg Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.05 | Property | 1 | 700 Stephenson Highway | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.06 | Property | 1 | 7850 Haggerty Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.07 | Property | 1 | 4125 State Route 22 | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.08 | Property | 1 | 4400 South 76th Circle | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.09 | Property | 1 | 8400 Green Meadows Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.10 | Property | 1 | 1817 Masters Avenue | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.11 | Property | 1 | 8760 Mississippi Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.12 | Property | 1 | 35710 Mound Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.13 | Property | 1 | 819 North Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.14 | Property | 1 | 2435 Prairie Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.15 | Property | 1 | 199 and 203 Finley Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.16 | Property | 1 | 50-100 Frontier Way | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.17 | Property | 1 | 11686 Upper River Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.18 | Property | 1 | 1175 Bowes Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.19 | Property | 1 | 3251 Gila Ridge Road | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.20 | Property | 1 | 2465 North 22nd Street | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.21 | Property | 1 | 104 South Scenic Highway | NAV | NAV | NAV | NAV | NAV | NAV | ||||
6.22 | Property | 1 | 3519 Wayland Drive | NAV | NAV | NAV | NAV | NAV | NAV | ||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 115,015,445 | 37,554,805 | 77,460,640 | 256,734 | 0 | 77,203,906 | 2.55 | 2.55 | 16.3% |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 65,813,641 | 40,746,858 | 25,066,783 | 1,727,405 | 0 | 23,339,378 | 2.53 | 2.35 | 17.9% |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 105,121,522 | 18,973,779 | 86,147,743 | 327,531 | 1,009,838 | 84,810,375 | 1.95 | 1.92 | 12.3% |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 55,090,239 | 25,392,147 | 29,698,092 | 474,036 | 2,844,215 | 26,379,842 | 1.71 | 1.52 | 13.5% |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 5,519,805 | 1,754,948 | 3,764,857 | 27,835 | 173,966 | 3,563,056 | 1.53 | 1.44 | 10.5% |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 5,820,116 | 1,514,704 | 4,305,412 | 109,060 | 0 | 4,196,352 | 1.72 | 1.68 | 14.0% |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 82,245,355 | 22,585,949 | 59,659,406 | 100,697 | 644,411 | 58,914,298 | 1.98 | 1.96 | 14.0% |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 11,052,781 | 6,071,345 | 4,981,435 | 552,639 | 0 | 4,428,796 | 2.61 | 2.32 | 17.8% |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 6,215,287 | 1,243,057 | 4,972,230 | 105,159 | 175,266 | 4,691,805 | 1.51 | 1.43 | 10.7% |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 51,753,039 | 18,582,167 | 33,170,872 | 319,806 | 1,387,420 | 31,463,647 | 2.49 | 2.36 | 14.7% |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 11,556,639 | 1,089,557 | 10,467,083 | 0 | 305,004 | 10,162,079 | 1.84 | 1.79 | 19.9% |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV |
A-22 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAV | NAV | NAV | NAV | NAV | NAV |
A-23 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAV | NAV | NAV | NAV | NAV | NAV | ||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 46,224,574 | 21,145,889 | 25,078,685 | 188,765 | 1,703,467 | 23,186,453 | 1.88 | 1.74 | 11.5% |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 32,008,192 | 22,967,684 | 9,040,508 | 1,280,328 | 0 | 7,760,180 | 1.92 | 1.65 | 15.5% |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 3,311,141 | 1,086,685 | 2,224,457 | 13,222 | 99,140 | 2,112,095 | 1.64 | 1.55 | 13.5% |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 6,934,711 | 2,872,489 | 4,062,222 | 62,518 | 129,938 | 3,869,766 | 1.87 | 1.78 | 16.9% |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 2,856,692 | 1,244,261 | 1,612,431 | 52,887 | 155,549 | 1,403,996 | 2.10 | 1.83 | 13.2% |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 3,599,180 | 1,940,434 | 1,658,746 | 143,967 | 0 | 1,514,779 | 1.70 | 1.55 | 14.4% |
A-24 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
5 | |||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 11.5% | 207,300,000 | As Is | 4/1/2023 | 60.3% | 60.3% | 100.0% | ||
1.01 | Property | 1 | 2000 Commerce Center Drive | 24,700,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.02 | Property | 1 | 1200 Northrop Road | 18,300,000 | As Is | 3/8/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | 16,750,000 | As Is | 3/8/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.04 | Property | 1 | 690 Unisia Drive | 16,300,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.05 | Property | 1 | 800 Koomey Road | 15,500,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.06 | Property | 1 | 3900 West 43rd Street | 14,700,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.07 | Property | 1 | 540 West Nez Perce | 13,700,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.08 | Property | 1 | 4255 Thunderbird Lane | 13,350,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.09 | Property | 1 | 1001 North Madison Avenue | 12,450,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.10 | Property | 1 | 17153 Industrial Highway | 11,300,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.11 | Property | 1 | 999 North Madison Avenue | 8,750,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.12 | Property | 1 | 407 Sangamore Road | 8,500,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.13 | Property | 1 | 88 Nesbitt Drive | 8,500,000 | As Is | 3/9/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.14 | Property | 1 | 310 Hartmann Drive | 6,900,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.15 | Property | 1 | 101 Commerce Drive | 6,850,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.16 | Property | 1 | 620 Hardin Street | 6,100,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
1.17 | Property | 1 | 3100 East Richmond Street | 4,650,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 13.1% | 260,000,000 | As Is | 4/13/2023 | 66.2% | 66.2% | 100.0% | 7/6/2023 | Yes |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 18.3% | 1,430,000,000 | Hypothetical As Is | 4/5/2023 | 31.5% | 31.5% | 94.0% | 5/15/2023 | No |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 13.1% | 512,500,000 | As Is | 11/17/2022 | 47.8% | 47.8% | 78.3% | 12/6/2022 | No |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 9.8% | 90,000,000 | As Is | 2/10/2023 | 58.3% | 58.3% | 98.4% | |||
5.01 | Property | 1 | Village Square | 40,700,000 | As Is | 2/10/2023 | 98.0% | 2/23/2023 | No | ||||
5.02 | Property | 1 | Deerpath Commons | 25,400,000 | As Is | 2/10/2023 | 99.0% | 2/23/2023 | No | ||||
5.03 | Property | 1 | Deerpath Court | 23,900,000 | As Is | 2/10/2023 | 98.5% | 2/23/2023 | No | ||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 11.3% | 132,057,000 | As Is Portfolio | 3/15/2023 | 54.7% | 54.7% | 100.0% | ||
6.01 | Property | 1 | 8271 Anderson Court | 13,600,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | 12,300,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.03 | Property | 1 | 3310 Greensburg Road | 11,200,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 10,700,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.05 | Property | 1 | 700 Stephenson Highway | 7,740,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.06 | Property | 1 | 7850 Haggerty Road | 6,910,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.07 | Property | 1 | 4125 State Route 22 | 6,740,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.08 | Property | 1 | 4400 South 76th Circle | 6,600,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.09 | Property | 1 | 8400 Green Meadows Drive | 6,230,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.10 | Property | 1 | 1817 Masters Avenue | 6,200,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.11 | Property | 1 | 8760 Mississippi Street | 5,190,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.12 | Property | 1 | 35710 Mound Road | 4,640,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.13 | Property | 1 | 819 North Jefferson Avenue | 4,170,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.14 | Property | 1 | 2435 Prairie Road | 3,950,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.15 | Property | 1 | 199 and 203 Finley Road | 3,900,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.16 | Property | 1 | 50-100 Frontier Way | 3,250,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.17 | Property | 1 | 11686 Upper River Road | 3,100,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.18 | Property | 1 | 1175 Bowes Road | 2,970,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.19 | Property | 1 | 3251 Gila Ridge Road | 2,450,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.20 | Property | 1 | 2465 North 22nd Street | 1,750,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.21 | Property | 1 | 104 South Scenic Highway | 1,600,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||
6.22 | Property | 1 | 3519 Wayland Drive | 1,540,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 16.3% | 1,410,000,000 | As Is (Extraordinary Assumption) | 10/19/2022 | 33.7% | 33.7% | 95.8% | 4/30/2023 | No |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 16.7% | 276,000,000 | As Is | 3/23/2023 | 50.7% | 50.7% | 77.4% | 3/31/2023 | NAP |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 12.1% | 1,825,000,000 | As Is | 1/4/2023 | 38.4% | 38.4% | 96.0% | 12/2/2022 | No |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 12.0% | 428,000,000 | As Is | 3/30/2023 | 51.4% | 51.4% | 76.4% | 5/17/2023 | No |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 9.9% | 62,600,000 | As Is | 4/6/2023 | 57.5% | 57.5% | 91.1% | 5/31/2023 | No |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 13.7% | 67,800,000 | As Is | 5/2/2023 | 45.3% | 43.0% | 100.0% | 7/1/2023 | Yes |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 13.9% | 1,100,000,000 | As Is | 3/28/2023 | 38.6% | 38.6% | 85.3% | 2/28/2023 | No |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 15.8% | 52,500,000 | As Is | 3/29/2023 | 53.3% | 53.3% | 88.1% | 2/28/2023 | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 10.1% | 71,600,000 | As Is | 5/2/2023 | 64.9% | 64.9% | 100.0% | 6/6/2023 | Yes |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 14.0% | 396,000,000 | As Is | 2/7/2023 | 56.8% | 56.8% | 75.1% | 3/22/2023 | No |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 19.3% | 172,275,000 | As Is | Various | 30.6% | 14.3% | 100.0% | ||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | 3,200,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | 3,150,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | 3,125,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | 3,025,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | 2,900,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes |
A-25 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
5 | |||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | 2,775,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | 2,750,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | 2,675,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | 2,600,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | 2,575,000 | As Is | 3/10/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | 2,575,000 | As Is | 3/21/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | 2,525,000 | As Is | 3/10/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | 2,500,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | 2,400,000 | As Is | 3/21/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | 2,350,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | 2,325,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | 2,300,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | 2,300,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | 2,300,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | 2,275,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | 2,250,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | 2,200,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | 2,200,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | 2,175,000 | As Is | 3/21/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | 2,175,000 | As Is | 3/21/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | 2,150,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | 2,150,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | 2,125,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | 2,125,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | 2,125,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | 2,125,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | 2,075,000 | As Is | 3/12/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | 2,000,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | 1,975,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | 1,900,000 | As Is | 3/27/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | 1,900,000 | As Is | 3/9/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | 1,900,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | 1,900,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | 1,825,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | 1,825,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | 1,800,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | 1,800,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | 1,775,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | 1,775,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | 1,775,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | 1,775,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | 1,750,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | 1,750,000 | As Is | 3/21/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | 1,750,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | 1,700,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | 1,700,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | 1,700,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | 1,675,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | 1,675,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | 1,650,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | 1,600,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | 1,600,000 | As Is | 3/12/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | 1,600,000 | As Is | 3/12/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | 1,550,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | 1,550,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | 1,550,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | 1,550,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | 1,525,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | 1,525,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | 1,525,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | 1,500,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | 1,475,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | 1,475,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | 1,450,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | 1,425,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | 1,425,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | 1,375,000 | As Is | 3/12/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | 1,350,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | 1,350,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | 1,350,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | 1,300,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | 1,300,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | 1,275,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | 1,225,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | 1,225,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | 1,200,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | 1,200,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | 1,175,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | 1,100,000 | As Is | 3/18/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | 1,050,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | 1,050,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | 1,050,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | 1,050,000 | As Is | 3/22/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | 1,025,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes |
A-26 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
5 | |||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | 1,000,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | 975,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | 975,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | 875,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | 750,000 | As Is | 3/19/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | 650,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | 450,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | 0 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | 425,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | 425,000 | As Is | 3/20/2023 | 100.0% | 7/6/2023 | Yes | ||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 10.6% | 362,500,000 | As Is | 5/4/2022 | 60.1% | 60.1% | 86.8% | 6/27/2022 | No |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 13.3% | 140,900,000 | As Is | 2/2/2023 | 41.5% | 36.4% | 63.4% | 2/28/2023 | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 12.8% | 35,800,000 | As Is | 4/5/2023 | 46.1% | 40.5% | 94.5% | 5/16/2023 | No |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 16.1% | 48,900,000 | As Is | 3/28/2023 | 49.0% | 47.2% | 74.6% | 5/17/2023 | No |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 11.5% | 21,000,000 | As Is | 3/14/2023 | 58.3% | 58.3% | 95.1% | 4/20/2023 | No |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 13.2% | 19,100,000 | As Is | 3/10/2023 | 60.2% | 53.4% | 66.4% | 2/28/2023 | NAP |
A-27 |
Benchmark 2023-B39 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 |
6 | 6 | |||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | ||||||||
1.01 | Property | 1 | 2000 Commerce Center Drive | Novolex | 275,345 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 1200 Northrop Road | Novolex | 145,819 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | Novolex | 272,330 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 690 Unisia Drive | Novolex | 160,925 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 800 Koomey Road | Novolex | 151,748 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 3900 West 43rd Street | Novolex | 147,117 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 540 West Nez Perce | Novolex | 187,617 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 4255 Thunderbird Lane | Novolex | 195,280 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.09 | Property | 1 | 1001 North Madison Avenue | Novolex | 167,926 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.10 | Property | 1 | 17153 Industrial Highway | Novolex | 123,120 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | 999 North Madison Avenue | Novolex | 114,509 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | 407 Sangamore Road | Novolex | 144,060 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | 88 Nesbitt Drive | Novolex | 120,101 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.14 | Property | 1 | 310 Hartmann Drive | Novolex | 84,221 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.15 | Property | 1 | 101 Commerce Drive | Novolex | 82,103 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | 620 Hardin Street | Novolex | 74,369 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | 3100 East Richmond Street | Novolex | 69,684 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | Seagate | 574,775 | 100.0% | 5/31/2028 | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | Nordstrom | 220,486 | 16.0% | 12/31/2080 | Bloomingdale's | 201,502 | 14.6% | 1/31/2035 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Cedars Sinai Medical Center | 259,653 | 24.7% | Various | 8687 Melrose GreenTenant | 54,630 | 5.2% | 2/28/2034 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | |||||||||
5.01 | Property | 1 | Village Square | T.J. Maxx | 28,000 | 13.3% | 1/31/2024 | Office Depot | 23,500 | 11.2% | 1/31/2029 | |
5.02 | Property | 1 | Deerpath Commons | House of Hope | 31,132 | 21.3% | 9/30/2025 | The Tile Shop, LLC | 21,280 | 14.5% | 6/30/2028 | |
5.03 | Property | 1 | Deerpath Court | American Sale Corporation | 38,920 | 28.8% | 2/28/2029 | Goodwill Retail Services, Inc. | 21,705 | 16.1% | 12/31/2028 | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | ||||||||
6.01 | Property | 1 | 8271 Anderson Court | Dominos | 70,000 | 100.0% | 8/31/2037 | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | Brenntag | 227,028 | 100.0% | 9/30/2035 | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 3310 Greensburg Road | Stucki | 119,856 | 100.0% | 8/31/2034 | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | Mighty Distributing | 163,000 | 100.0% | 12/23/2034 | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 700 Stephenson Highway | Continental Services | 29,179 | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 7850 Haggerty Road | Continental Services | 68,499 | 100.0% | 5/24/2030 | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4125 State Route 22 | NYSEG | 59,029 | 100.0% | 12/5/2030 | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 4400 South 76th Circle | International Paper | 80,000 | 100.0% | 2/28/2029 | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 8400 Green Meadows Drive | Abrasive Tech | 85,548 | 100.0% | 9/30/2041 | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 1817 Masters Avenue | Liquibox | 102,500 | 100.0% | 2/28/2041 | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 8760 Mississippi Street | Super Products | 26,500 | 100.0% | 12/31/2030 | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 35710 Mound Road | Continental Services | 43,750 | 100.0% | 5/24/2030 | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 819 North Jefferson Avenue | MedCo | 47,840 | 100.0% | 12/31/2027 | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2435 Prairie Road | Equipment Share | 27,868 | 100.0% | 9/27/2036 | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 199 and 203 Finley Road | Equipment Share | 21,026 | 100.0% | 9/27/2036 | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 50-100 Frontier Way | Commercial Food Service Repair | 27,153 | 100.0% | 8/30/2036 | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 11686 Upper River Road | Columbia Gas | 6,566 | 100.0% | 8/31/2039 | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 1175 Bowes Road | Abrasive Tech | 40,860 | 100.0% | 9/30/2041 | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 3251 Gila Ridge Road | Equipment Share | 10,900 | 100.0% | 9/28/2036 | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 2465 North 22nd Street | Commercial Food Service Repair | 16,912 | 100.0% | 8/30/2036 | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 104 South Scenic Highway | LiquiBox | 27,000 | 100.0% | 2/28/2041 | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3519 Wayland Drive | Continental Services | 15,640 | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Wayfair | 356,312 | 27.8% | 12/31/2031 | DraftKings Inc. | 125,104 | 9.7% | 3/31/2029 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | Macy's | 235,899 | 15.2% | 1/31/2030 | Nordstrom | 225,000 | 14.5% | 2/28/2029 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Price Water House Coopers LLP | 138,413 | 7.3% | 4/30/2030 | Stradley, Ronon, Stevens & Young | 69,111 | 3.6% | 12/31/2033 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Recreation Equipment, Inc. | 28,195 | 20.3% | 2/28/2034 | Total Wine & More | 26,691 | 19.2% | 1/31/2031 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | GSA | 266,000 | 100.0% | 8/31/2039 | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | V Theater | 38,428 | 7.6% | 12/31/2028 | Saxe Theater | 22,398 | 4.4% | 12/31/2028 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | Japs-Olson | 701,062 | 100.0% | 5/25/2043 | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | MUFG Bank Ltd. | 137,076 | 8.6% | 8/31/2029 | E-Trade Financial Corporation | 132,265 | 8.3% | 1/31/2031 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | ||||||||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | GPS Hospitality Partners IV, LLC | 3,735 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | GPS Hospitality Partners IV, LLC | 3,842 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | GPS Hospitality Partners IV, LLC | 3,048 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | GPS Hospitality Partners IV, LLC | 3,003 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | GPS Hospitality Partners IV, LLC | 3,398 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP |
A-28 |
Benchmark 2023-B39 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 |
6 | 6 | |||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | GPS Hospitality Partners IV, LLC | 3,489 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | GPS Hospitality Partners IV, LLC | 3,068 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | GPS Hospitality Partners IV, LLC | 3,244 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | GPS Hospitality Partners IV, LLC | 2,987 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | GPS Hospitality Partners IV, LLC | 2,756 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | GPS Hospitality Partners IV, LLC | 2,920 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | GPS Hospitality Partners IV, LLC | 2,892 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | GPS Hospitality Partners IV, LLC | 2,545 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | GPS Hospitality Partners IV, LLC | 3,923 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | GPS Hospitality Partners IV, LLC | 2,992 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | GPS Hospitality Partners IV, LLC | 2,969 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | GPS Hospitality Partners IV, LLC | 2,694 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | GPS Hospitality Partners IV, LLC | 2,885 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | GPS Hospitality Partners IV, LLC | 2,982 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | GPS Hospitality Partners IV, LLC | 2,987 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | GPS Hospitality Partners IV, LLC | 2,935 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | GPS Hospitality Partners IV, LLC | 3,807 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | GPS Hospitality Partners IV, LLC | 2,990 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | GPS Hospitality Partners IV, LLC | 2,966 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | GPS Hospitality Partners IV, LLC | 2,918 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | GPS Hospitality Partners IV, LLC | 3,489 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | GPS Hospitality Partners IV, LLC | 3,063 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | GPS Hospitality Partners IV, LLC | 2,944 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | GPS Hospitality Partners IV, LLC | 3,423 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | GPS Hospitality Partners IV, LLC | 2,915 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | GPS Hospitality Partners IV, LLC | 3,073 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | GPS Hospitality Partners IV, LLC | 4,098 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | GPS Hospitality Partners IV, LLC | 3,100 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | GPS Hospitality Partners IV, LLC | 4,182 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | GPS Hospitality Partners IV, LLC | 2,720 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | GPS Hospitality Partners IV, LLC | 2,814 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 2,881 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | GPS Hospitality Partners IV, LLC | 2,867 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | GPS Hospitality Partners IV, LLC | 3,489 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 3,056 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | GPS Hospitality Partners IV, LLC | 2,898 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | GPS Hospitality Partners IV, LLC | 3,000 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | GPS Hospitality Partners IV, LLC | 2,905 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | GPS Hospitality Partners IV, LLC | 2,998 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | GPS Hospitality Partners IV, LLC | 3,200 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | GPS Hospitality Partners IV, LLC | 3,939 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | GPS Hospitality Partners IV, LLC | 3,722 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | GPS Hospitality Partners IV, LLC | 2,554 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | GPS Hospitality Partners IV, LLC | 2,974 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | GPS Hospitality Partners IV, LLC | 2,430 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | GPS Hospitality Partners IV, LLC | 2,998 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | GPS Hospitality Partners IV, LLC | 4,018 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | GPS Hospitality Partners IV, LLC | 2,905 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | GPS Hospitality Partners IV, LLC | 3,114 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | GPS Hospitality Partners IV, LLC | 2,957 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | GPS Hospitality Partners IV, LLC | 2,662 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | GPS Hospitality Partners IV, LLC | 2,475 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | GPS Hospitality Partners IV, LLC | 2,613 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | GPS Hospitality Partners IV, LLC | 2,799 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | GPS Hospitality Partners IV, LLC | 2,967 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | GPS Hospitality Partners IV, LLC | 3,011 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | GPS Hospitality Partners IV, LLC | 4,757 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | GPS Hospitality Partners IV, LLC | 3,008 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | GPS Hospitality Partners IV, LLC | 2,391 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | GPS Hospitality Partners IV, LLC | 2,986 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | GPS Hospitality Partners IV, LLC | 2,421 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | GPS Hospitality Partners IV, LLC | 3,194 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | GPS Hospitality Partners IV, LLC | 2,913 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | GPS Hospitality Partners IV, LLC | 4,001 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | GPS Hospitality Partners IV, LLC | 2,987 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | GPS Hospitality Partners IV, LLC | 2,932 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | GPS Hospitality Partners IV, LLC | 2,621 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 3,240 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | GPS Hospitality Partners IV, LLC | 2,795 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | GPS Hospitality Partners IV, LLC | 3,073 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 2,980 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | GPS Hospitality Partners IV, LLC | 2,970 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | GPS Hospitality Partners IV, LLC | 4,134 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | GPS Hospitality Partners IV, LLC | 2,975 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | GPS Hospitality Partners IV, LLC | 2,921 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | GPS Hospitality Partners IV, LLC | 2,399 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | GPS Hospitality Partners IV, LLC | 3,073 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 2,625 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | GPS Hospitality Partners IV, LLC | 3,047 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | GPS Hospitality Partners IV, LLC | 2,585 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | GPS Hospitality Partners IV, LLC | 3,014 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | GPS Hospitality Partners IV, LLC | 3,500 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | GPS Hospitality Partners IV, LLC | 2,695 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | GPS Hospitality Partners IV, LLC | 2,636 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP |
A-29 |
Benchmark 2023-B39 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 |
6 | 6 | |||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | GPS Hospitality Partners IV, LLC | 3,920 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | GPS Hospitality Partners IV, LLC | 2,990 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | GPS Hospitality Partners IV, LLC | 3,073 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | GPS Hospitality Partners IV, LLC | 2,654 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | GPS Hospitality Partners IV, LLC | 2,635 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | GPS Hospitality Partners IV, LLC | 3,206 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | GPS Hospitality Partners IV, LLC | 2,850 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | GPS Hospitality Partners IV, LLC | 3,200 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | GPS Hospitality Partners IV, LLC | 3,358 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | GPS Hospitality Partners IV, LLC | 2,654 | 100.0% | 6/5/2034 | NAP | NAP | NAP | NAP | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Rocket Mortgage | 570,214 | 42.0% | 12/31/2028 | Meridian Health | 266,001 | 19.6% | 12/31/2024 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | EHS Hospital | 31,600 | 47.8% | 6/30/2036 | Northeast Primary Care Associates | 4,691 | 7.1% | 11/30/2026 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Aveanna Healthcare, LLC | 81,368 | 26.0% | 12/31/2029 | Hartman, Simons & Wood LLP | 20,645 | 6.6% | 2/28/2033 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | Safeway | 48,660 | 31.3% | 2/28/2025 | Arizona CVS Stores LLC | 17,640 | 11.3% | 5/31/2030 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-30 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF |
6 | ||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | ||||||
1.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | NAP | |
1.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
1.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
1.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
1.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | Macy's | 196,120 | 14.2% | 1/31/2026 | Forever 21 | 53,787 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Pluto, Inc. | 35,850 | 3.4% | 11/30/2028 | InvestCloud, Inc. | 32,128 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | |||||||
5.01 | Property | 1 | Village Square | Petco | 18,810 | 9.0% | 1/31/2024 | Dollar Tree | 12,000 | |
5.02 | Property | 1 | Deerpath Commons | Gold Standard Enterprises, Inc. d/b/a/ Binny’s Beverage Depot | 20,000 | 13.7% | 8/31/2027 | Planet Fitness | 20,000 | |
5.03 | Property | 1 | Deerpath Court | Ania's 1 Polish Deli | 8,150 | 6.0% | 10/31/2028 | Advance Stores Company, Inc. | 6,400 | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | ||||||
6.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Summit Partners | 78,587 | 6.1% | 11/30/2033 | Cooley | 72,165 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | Neiman Marcus | 100,071 | 6.4% | 10/18/2031 | Harkins Theatres | 81,177 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Pond Lehocky Giordano Disability | 66,315 | 3.5% | 6/30/2028 | Wolters Kluwer Health, Inc. | 65,389 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Cheesecake Factory Restaurant | 9,850 | 7.1% | 9/30/2032 | Kona Grill | 7,380 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | Victoria's Secret | 20,872 | 4.1% | 1/31/2026 | PH Race and Sports Book | 19,647 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Collectors Universe | 130,419 | 8.2% | 11/30/2038 | Sumitomo Mitsui Banking | 111,605 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | ||||||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP |
A-31 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF |
6 | ||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAP | NAP | NAP | NAP | NAP | NAP | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAP | NAP | NAP | NAP | NAP | NAP | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAP | NAP | NAP | NAP | NAP | NAP | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAP | NAP | NAP | NAP | NAP | NAP |
A-32 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF |
6 | ||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Rock Ventures | 66,059 | 4.9% | 12/31/2028 | Building Amenities Wellness Center LLC | 50,116 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | Woodlands Specialty Hospital | 3,870 | 5.9% | 6/30/2036 | NHFM - Memorial /Pain Clinics | 3,683 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Interra International, Inc | 20,295 | 6.5% | 9/30/2028 | SouthState Bank, N.A. | 13,466 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | Green Valley True Value | 10,851 | 7.0% | 4/30/2028 | Coldwell Banker | 5,648 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | NAP | NAP | NAP | NAP | NAP |
A-33 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date |
6 | 6 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | |||||||||
1.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | NAP | 12/13/2022 | |
1.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | NAP | 12/12/2022 | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | NAP | 12/14/2022 | |
1.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/15/2022 | |
1.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/15/2022 | |
1.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/14/2022 | |
1.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | NAP | 12/12/2022 | NAP | 12/15/2022 | |
1.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | NAP | 2/16/2023 | NAP | 2/16/2023 | |
1.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | NAP | 12/15/2022 | |
1.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | NAP | 12/15/2022 | |
1.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | NAP | 12/15/2022 | |
1.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/16/2022 | |
1.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | NAP | 12/15/2022 | |
1.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/16/2022 | |
1.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | NAP | 12/10/2022 | |
1.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | NAP | 12/8/2022 | |
1.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | NAP | 12/14/2022 | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAP | NAP | NAP | NAP | NAP | NAP | 3/9/2023 | NAP | 3/3/2023 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 3.9% | 1/31/2026 | AMC Theatres | 51,610 | 3.7% | 12/31/2024 | 4/10/2023 | NAP | 4/11/2023 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 3.1% | 1/31/2027 | Kneedler Fauchere | 17,762 | 1.7% | 1/31/2028 | 11/22/2022 | NAP | 11/22/2022 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | ||||||||||
5.01 | Property | 1 | Village Square | 5.7% | 9/30/2027 | Party City Corporation | 12,000 | 5.7% | 1/31/2025 | 2/15/2023 | NAP | 2/15/2023 | |
5.02 | Property | 1 | Deerpath Commons | 13.7% | 5/31/2033 | ALDI, Inc. | 16,573 | 11.3% | 5/31/2031 | 2/15/2023 | NAP | 2/15/2023 | |
5.03 | Property | 1 | Deerpath Court | 4.7% | 10/31/2025 | Fidelity Construction Co | 5,103 | 3.8% | 2/28/2026 | 2/15/2023 | NAP | 2/15/2023 | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | |||||||||
6.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
6.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | NAP | 3/27/2023 | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 5.6% | 5/31/2032 | Skadden Arps Slate Meagher | 47,722 | 3.7% | 2/28/2029 | 11/15/2022 | NAP | 10/31/2022 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2023 | NAP | 3/23/2023 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 5.2% | 1/31/2031 | DICK'S Sporting Goods | 50,646 | 3.3% | 1/31/2026 | 2/13/2023 | NAP | 2/13/2023 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 3.4% | 3/31/2029 | Jazz Pharmaceuticals, Inc. | 59,672 | 3.1% | 4/30/2029 | 4/6/2023 | NAP | 4/6/2023 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 5.3% | 9/30/2033 | Panera Bread | 5,047 | 3.6% | 11/30/2027 | 4/10/2023 | NAP | 4/10/2023 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 5/16/2023 | NAP | 5/9/2023 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 3.9% | 7/31/2045 | H&M | 15,182 | 3.0% | 1/31/2027 | 4/14/2023 | NAP | 4/14/2023 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | NAP | NAP | NAP | NAP | NAP | 4/5/2023 | NAP | 4/5/2023 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | NAP | NAP | NAP | NAP | NAP | 3/15/2023 | NAP | 5/22/2023 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 7.0% | 12/31/2036 | Arch Insurance Company | 106,815 | 6.7% | 5/31/2024 | 3/24/2023 | NAP | 3/3/2023 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | |||||||||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 |
A-34 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date |
6 | 6 | ||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2023 | NAP | 3/29/2023 | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/28/2023 | NAP | 3/29/2023 | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/28/2023 | NAP | 3/29/2023 | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/31/2023 | NAP | 3/29/2023 | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 |
A-35 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date |
6 | 6 | ||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 | NAP | 3/29/2023 | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 3.7% | 12/31/2035 | Microsoft Corporation | 43,795 | 3.2% | 7/31/2025 | 5/27/2022 | NAP | 5/27/2022 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | NAP | NAP | NAP | NAP | NAP | NAP | 2/14/2023 | NAP | 2/14/2023 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 5.6% | 6/30/2036 | NHFM - RMCDC | 3,502 | 5.3% | 6/30/2036 | 4/13/2023 | NAP | 4/13/2023 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 4.3% | 2/28/2029 | BVT National Capital Partners | 10,164 | 3.3% | 1/31/2028 | 4/7/2023 | NAP | 4/7/2023 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 3.6% | 3/31/2026 | Campbell Fashions | 3,600 | 2.3% | 12/31/2023 | 2/13/2023 | NAP | 2/13/2023 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | NAP | NAP | NAP | NAP | NAP | 3/28/2023 | NAP | 3/28/2023 |
A-36 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | ||||||||
1.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 800 Koomey Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | 620 Hardin Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 5/3/2023 | 12% | No | Fee | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 4/10/2023 | 12% | Yes - A, AE | Fee | NAP | NAP | NAP | NAP |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 11/22/2022 | 16% | No | Fee | NAP | NAP | NAP | NAP |
5 | Loan | 3 | Lake Zurich Retail Portfolio | |||||||||
5.01 | Property | 1 | Village Square | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | Deerpath Commons | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | Deerpath Court | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | ||||||||
6.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 35710 Mound Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | NAP | Yes - AE, A1-A30 | Fee | NAP | NAP | NAP | NAP |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 4/4/2023 | 9% | No | Fee | NAP | NAP | NAP | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | ||||||||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAP | NAP | Yes - AH | Fee | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
A-37 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAP | NAP | No | Fee / Leasehold | 8/14/2033 | None | 0 | No | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAP | NAP | No | Leasehold | 5/31/2028 | 8, 5-year extension options | 49,280 | No | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAP | NAP | Yes - VE | Fee | NAP | NAP | NAP | NAP | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAP | NAP | No | Fee / Leasehold | 6/5/2029 | 4, 5-year extension options | 7,390 | Yes | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAP | NAP | No | Leasehold | 9/30/2027 | 2, 5-year extension options | 36,075 | No | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAP | NAP | Yes - A1 | Fee | NAP | NAP | NAP | NAP | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | NAP | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAP | NAP | No | Fee / Leasehold | 9/24/2027 | 2, 5-year extension options | 72,473 | No | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAP | NAP | No | Leasehold | 3/28/2025 | 3, 5-year extension options | 52,272 | No | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
A-38 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAP | NAP | No | Leasehold | 12/22/2024 | 3, 5-year extension options | 53,572 | No | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAP | NAP | No | Leasehold | 2/29/2024 | 3, 5-year extension options | 50,650 | No | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAP | NAP | Yes - AE | Leasehold | 8/31/2024 | 3, 5-year extension options | 58,564 | No | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAP | NAP | No | Fee / Leasehold | 5/2/2024 | 3, 5-year extension options | 40,674 | Yes | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAP | NAP | No | Leasehold | 9/23/2024 | 3, 5-year extension options | 43,560 | No | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAP | NAP | No | Fee / Leasehold | 3/24/2025 | 4, 5-year extension options | 64,902 | No | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAP | NAP | Yes - A | Leasehold | 4/15/2028 | 4, 5-year extension options and 1, 6-year extension option | 70,862 | No | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAP | NAP | No | Fee / Leasehold | 6/5/2024 | 1, 5-year extension option | 29,296 | No | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
A-39 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 22,673,820 | 0 |
1.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||
1.02 | Property | 1 | 1200 Northrop Road | |||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||
1.04 | Property | 1 | 690 Unisia Drive | |||||||||
1.05 | Property | 1 | 800 Koomey Road | |||||||||
1.06 | Property | 1 | 3900 West 43rd Street | |||||||||
1.07 | Property | 1 | 540 West Nez Perce | |||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | |||||||||
1.10 | Property | 1 | 17153 Industrial Highway | |||||||||
1.11 | Property | 1 | 999 North Madison Avenue | |||||||||
1.12 | Property | 1 | 407 Sangamore Road | |||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | |||||||||
1.14 | Property | 1 | 310 Hartmann Drive | |||||||||
1.15 | Property | 1 | 101 Commerce Drive | |||||||||
1.16 | Property | 1 | 620 Hardin Street | |||||||||
1.17 | Property | 1 | 3100 East Richmond Street | |||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 178,740 | 178,740 | 0 | Springing | 0 | 17,554 | 0 | 3,000,000 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 0 | Springing | 46,659 | Springing | 250,000 | Springing | 250,000 | 750,000 | |
5.01 | Property | 1 | Village Square | |||||||||
5.02 | Property | 1 | Deerpath Commons | |||||||||
5.03 | Property | 1 | Deerpath Court | |||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 2,000,000 |
6.01 | Property | 1 | 8271 Anderson Court | |||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||
6.03 | Property | 1 | 3310 Greensburg Road | |||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||
6.05 | Property | 1 | 700 Stephenson Highway | |||||||||
6.06 | Property | 1 | 7850 Haggerty Road | |||||||||
6.07 | Property | 1 | 4125 State Route 22 | |||||||||
6.08 | Property | 1 | 4400 South 76th Circle | |||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||
6.10 | Property | 1 | 1817 Masters Avenue | |||||||||
6.11 | Property | 1 | 8760 Mississippi Street | |||||||||
6.12 | Property | 1 | 35710 Mound Road | |||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||
6.14 | Property | 1 | 2435 Prairie Road | |||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | |||||||||
6.16 | Property | 1 | 50-100 Frontier Way | |||||||||
6.17 | Property | 1 | 11686 Upper River Road | |||||||||
6.18 | Property | 1 | 1175 Bowes Road | |||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||
6.20 | Property | 1 | 2465 North 22nd Street | |||||||||
6.21 | Property | 1 | 104 South Scenic Highway | |||||||||
6.22 | Property | 1 | 3519 Wayland Drive | |||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 26,723,400 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 336,184 | 48,026 | 0 | Springing | 164,894 | 1/12 of 4% of the total revenue generated (excluding membership sales) | 0 | 0 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 0 | Springing | 0 | Springing | 0 | Springing | 402,666 | 0 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 25,000,000 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 175,006 | 15,910 | 6,510 | 3,255 | 0 | 2,320 | 55,669 | 0 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 0 | Springing | 0 | Springing | 0 | Springing | 201,394 | 0 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 0 | Springing | 0 | Springing | 0 | 5% of Gross Revenue | 0 | 0 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 0 | Springing | 0 | Springing | 0 | Springing | 140,212 | 0 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 696,822 | 696,822 | 272,774 | 136,387 | 8,000,000 | 26,650 | 0 | 15,000,000 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | |||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | |||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | |||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | |||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-40 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | |||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | |||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | |||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | |||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | |||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | |||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | |||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | |||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | |||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | |||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | |||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | |||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | |||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | |||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | |||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | |||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | |||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | |||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | |||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | |||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | |||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | |||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | |||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | |||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | |||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | |||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | |||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | |||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | |||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | |||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | |||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | |||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | |||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | |||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | |||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | |||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | |||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | |||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | |||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | |||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | |||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | |||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | |||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | |||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | |||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | |||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | |||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | |||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | |||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | |||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | |||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | |||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | |||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | |||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | |||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | |||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | |||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | |||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | |||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | |||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | |||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | |||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | |||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | |||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | |||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | |||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | |||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | |||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | |||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | |||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | |||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | |||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | |||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | |||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | |||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | |||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | |||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | |||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | |||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | |||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | |||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | |||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | |||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-41 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | |||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | |||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | |||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | |||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | |||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | |||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | |||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | |||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | |||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | |||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 3,926,163 | 615,075 | 0 | Springing | 28,230 | 28,230 | 677,530 | 1,500,000 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 157,268 | 157,268 | 0 | Springing | 0 | 106,694 | 0 | 0 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 215,466 | 35,911 | 31,087 | 7,772 | 98,116 | 1,102 | 0 | 0 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 486,750 | 54,083 | 0 | Springing | 5,210 | 5,210 | 0 | 2,000,000 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 31,536 | 15,768 | 0 | Springing | 0 | 4,407 | 105,773 | 176,000 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 81,018 | 11,574 | 82,668 | 6,359 | 0 | 11,997 | 0 | 0 |
A-42 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | Springing | 22,673,820 | 0 | 0 | 0 | 0 | 0 | Springing |
1.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||
1.02 | Property | 1 | 1200 Northrop Road | |||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||
1.04 | Property | 1 | 690 Unisia Drive | |||||||||
1.05 | Property | 1 | 800 Koomey Road | |||||||||
1.06 | Property | 1 | 3900 West 43rd Street | |||||||||
1.07 | Property | 1 | 540 West Nez Perce | |||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | |||||||||
1.10 | Property | 1 | 17153 Industrial Highway | |||||||||
1.11 | Property | 1 | 999 North Madison Avenue | |||||||||
1.12 | Property | 1 | 407 Sangamore Road | |||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | |||||||||
1.14 | Property | 1 | 310 Hartmann Drive | |||||||||
1.15 | Property | 1 | 101 Commerce Drive | |||||||||
1.16 | Property | 1 | 620 Hardin Street | |||||||||
1.17 | Property | 1 | 3100 East Richmond Street | |||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | Springing | 0 | 0 | 0 | 0 | 0 | 28,803,694 | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Springing | 5,000,000 | 0 | 0 | 0 | 0 | 13,809,708 | Springing |
5 | Loan | 3 | Lake Zurich Retail Portfolio | Springing | 750,000 | 0 | 0 | 0 | 0 | 152,205 | 0 | |
5.01 | Property | 1 | Village Square | |||||||||
5.02 | Property | 1 | Deerpath Commons | |||||||||
5.03 | Property | 1 | Deerpath Court | |||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | Springing | 0 | 0 | 0 | 0 | 0 | 0 | Springing |
6.01 | Property | 1 | 8271 Anderson Court | |||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||
6.03 | Property | 1 | 3310 Greensburg Road | |||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||
6.05 | Property | 1 | 700 Stephenson Highway | |||||||||
6.06 | Property | 1 | 7850 Haggerty Road | |||||||||
6.07 | Property | 1 | 4125 State Route 22 | |||||||||
6.08 | Property | 1 | 4400 South 76th Circle | |||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||
6.10 | Property | 1 | 1817 Masters Avenue | |||||||||
6.11 | Property | 1 | 8760 Mississippi Street | |||||||||
6.12 | Property | 1 | 35710 Mound Road | |||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||
6.14 | Property | 1 | 2435 Prairie Road | |||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | |||||||||
6.16 | Property | 1 | 50-100 Frontier Way | |||||||||
6.17 | Property | 1 | 11686 Upper River Road | |||||||||
6.18 | Property | 1 | 1175 Bowes Road | |||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||
6.20 | Property | 1 | 2465 North 22nd Street | |||||||||
6.21 | Property | 1 | 104 South Scenic Highway | |||||||||
6.22 | Property | 1 | 3519 Wayland Drive | |||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Springing | 0 | 0 | 0 | 0 | 0 | 31,137,229 | 0 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 0 | 0 | 0 | 0 | 0 | 0 | 40,859,366 | Springing |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | Springing | 1,651,332 | 0 | 0 | 0 | 0 | 14,539,077 | 0 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Springing | 25,000,000 | 0 | 0 | 0 | 0 | 11,112,904 | 0 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 14,497 | 347,933 | 0 | 0 | 0 | 0 | 1,200,000 | 0 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | Springing | 1,006,968 | 0 | 0 | 0 | 0 | 18,702,357 | Springing |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | Springing | 701,062 | 0 | 0 | 0 | 0 | 0 | 0 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Springing | 15,000,000 | 0 | 0 | 0 | 0 | 40,614,319 | 0 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 200,000 | Springing |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | |||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | |||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | |||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | |||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-43 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | |||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | |||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | |||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | |||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | |||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | |||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | |||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | |||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | |||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | |||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | |||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | |||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | |||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | |||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | |||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | |||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | |||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | |||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | |||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | |||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | |||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | |||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | |||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | |||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | |||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | |||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | |||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | |||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | |||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | |||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | |||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | |||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | |||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | |||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | |||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | |||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | |||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | |||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | |||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | |||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | |||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | |||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | |||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | |||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | |||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | |||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | |||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | |||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | |||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | |||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | |||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | |||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | |||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | |||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | |||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | |||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | |||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | |||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | |||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | |||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | |||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | |||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | |||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | |||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | |||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | |||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | |||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | |||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | |||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | |||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | |||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | |||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | |||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | |||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | |||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | |||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | |||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | |||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | |||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | |||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | |||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | |||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | |||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-44 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | |||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | |||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | |||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | |||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | |||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | |||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | |||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | |||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | |||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | |||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 169,541 | 4,000,000 | 0 | 0 | 0 | 0 | 3,851,373 | Springing |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 0 | 0 | 0 | 0 | 0 | 72,600 | 127,022 | 27,945 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | 8,262 | 0 | 0 | 0 | 0 | 26,938 | 0 | 0 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 52,099 | 0 | 0 | 0 | 0 | 122,264 | 1,636,085 | 0 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | 12,962 | 311,098 | 0 | 0 | 0 | 0 | 0 | 0 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 0 | 0 | 0 | 0 | 0 | 30,375 | 0 | Springing |
A-45 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | EIL Policy Reserve | 0 | 0 |
1.01 | Property | 1 | 2000 Commerce Center Drive | ||||
1.02 | Property | 1 | 1200 Northrop Road | ||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||
1.04 | Property | 1 | 690 Unisia Drive | ||||
1.05 | Property | 1 | 800 Koomey Road | ||||
1.06 | Property | 1 | 3900 West 43rd Street | ||||
1.07 | Property | 1 | 540 West Nez Perce | ||||
1.08 | Property | 1 | 4255 Thunderbird Lane | ||||
1.09 | Property | 1 | 1001 North Madison Avenue | ||||
1.10 | Property | 1 | 17153 Industrial Highway | ||||
1.11 | Property | 1 | 999 North Madison Avenue | ||||
1.12 | Property | 1 | 407 Sangamore Road | ||||
1.13 | Property | 1 | 88 Nesbitt Drive | ||||
1.14 | Property | 1 | 310 Hartmann Drive | ||||
1.15 | Property | 1 | 101 Commerce Drive | ||||
1.16 | Property | 1 | 620 Hardin Street | ||||
1.17 | Property | 1 | 3100 East Richmond Street | ||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | Free Rent Reserve | 0 | 0 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | Outstanding TI/LC Reserve ($24,345,615), Gap Rent Reserve ($4,458,079) | 0 | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Unfunded Obligations Reserve (Upfront: $13,809,708.28), Major Tenant Downgrade Funds (Monthly: Springing), Major Tenant Non-Renewal Funds (Monthly: Springing) | 0 | 0 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | Unfunded Obligations Reserve | 0 | 0 | |
5.01 | Property | 1 | Village Square | ||||
5.02 | Property | 1 | Deerpath Commons | ||||
5.03 | Property | 1 | Deerpath Court | ||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | Low DSCR Cure Deposit Reserve | 0 | 0 |
6.01 | Property | 1 | 8271 Anderson Court | ||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||
6.03 | Property | 1 | 3310 Greensburg Road | ||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||
6.05 | Property | 1 | 700 Stephenson Highway | ||||
6.06 | Property | 1 | 7850 Haggerty Road | ||||
6.07 | Property | 1 | 4125 State Route 22 | ||||
6.08 | Property | 1 | 4400 South 76th Circle | ||||
6.09 | Property | 1 | 8400 Green Meadows Drive | ||||
6.10 | Property | 1 | 1817 Masters Avenue | ||||
6.11 | Property | 1 | 8760 Mississippi Street | ||||
6.12 | Property | 1 | 35710 Mound Road | ||||
6.13 | Property | 1 | 819 North Jefferson Avenue | ||||
6.14 | Property | 1 | 2435 Prairie Road | ||||
6.15 | Property | 1 | 199 and 203 Finley Road | ||||
6.16 | Property | 1 | 50-100 Frontier Way | ||||
6.17 | Property | 1 | 11686 Upper River Road | ||||
6.18 | Property | 1 | 1175 Bowes Road | ||||
6.19 | Property | 1 | 3251 Gila Ridge Road | ||||
6.20 | Property | 1 | 2465 North 22nd Street | ||||
6.21 | Property | 1 | 104 South Scenic Highway | ||||
6.22 | Property | 1 | 3519 Wayland Drive | ||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Outstanding TI/LC Reserve ($21,283,070), Free Rent Reserve ($9,854,159) | 0 | 0 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | Named Storm Coverage Reserve (Upfront: $40,439,366), Seasonality Reserve (Upfront: $420,000; Monthly: Springing) | 0 | 0 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | Outstanding TI/LC Reserve ($10,222,200), Gap Rent Reserve ($4,316,877) | 0 | 0 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Upfront Leasing Reserve | 0 | 0 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Earnout Reserve | 0 | 1,200,000 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | 0 | 0 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | TI Reserve (Upfront: $10,024,690.89), Gap Rent Reserve (Upfront: $8,677,665.64), Planet Hollywood Overlease Rent Funds Reserve (Monthly: Springing) | 0 | 0 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | PIP Reserve | 0 | 0 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | 0 | 0 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Sea Wall Repair Reserve ($25,000,000), Unfunded Obligations Reserve ($14,195,734), Elevator Modernization Reserve ($1,418,585.35) | 0 | 0 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | Ground Rent Reserve (Upfront: $100,000, Monthly: Springing); Insurance Deductible Reserve (Upfront: $100,000); Deferred Maintenance (Springing) | 0 | 0 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | ||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | ||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | ||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | ||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-46 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | ||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | ||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | ||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | ||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | ||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | ||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | ||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | ||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | ||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | ||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | ||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | ||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | ||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | ||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | ||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | ||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | ||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | ||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | ||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | ||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | ||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | ||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | ||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | ||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | ||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | ||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | ||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | ||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | ||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | ||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | ||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | ||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | ||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | ||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | ||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | ||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | ||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | ||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | ||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | ||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | ||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | ||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | ||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | ||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | ||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | ||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | ||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | ||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | ||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | ||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | ||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | ||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | ||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | ||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | ||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | ||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | ||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | ||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | ||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | ||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | ||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | ||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | ||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | ||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | ||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | ||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | ||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | ||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | ||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | ||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | ||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | ||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | ||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | ||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | ||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | ||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | ||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | ||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | ||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | ||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | ||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | ||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | ||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-47 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | ||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | ||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | ||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | ||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | ||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | ||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | ||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | ||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | ||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | ||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Outstanding TI/LC Reserve (Upfront: $3,851,373.43), Meridian/Rocket Reserve (Monthly: Springing) | 0 | 0 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | Seasonality Reserve (Upfront: $127,022; Monthly: $27,945), PIP Reserve (Monthly: Springing) | 0 | 0 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | 0 | 0 |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Outstanding TI Reserve ($1,154,376), Free Rent Reserve ($481,709) | 0 | 0 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | 0 | 0 |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | PIP Reserve | 0 | 0 |
A-48 |
Benchmark 2023-B39 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) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | NAP | Hard | Springing | Yes |
1.01 | Property | 1 | 2000 Commerce Center Drive | |||||
1.02 | Property | 1 | 1200 Northrop Road | |||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||
1.04 | Property | 1 | 690 Unisia Drive | |||||
1.05 | Property | 1 | 800 Koomey Road | |||||
1.06 | Property | 1 | 3900 West 43rd Street | |||||
1.07 | Property | 1 | 540 West Nez Perce | |||||
1.08 | Property | 1 | 4255 Thunderbird Lane | |||||
1.09 | Property | 1 | 1001 North Madison Avenue | |||||
1.10 | Property | 1 | 17153 Industrial Highway | |||||
1.11 | Property | 1 | 999 North Madison Avenue | |||||
1.12 | Property | 1 | 407 Sangamore Road | |||||
1.13 | Property | 1 | 88 Nesbitt Drive | |||||
1.14 | Property | 1 | 310 Hartmann Drive | |||||
1.15 | Property | 1 | 101 Commerce Drive | |||||
1.16 | Property | 1 | 620 Hardin Street | |||||
1.17 | Property | 1 | 3100 East Richmond Street | |||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAP | Hard | Springing | Yes |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | NAP | Hard | Springing | Yes |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | NAP | Hard | Springing | Yes |
5 | Loan | 3 | Lake Zurich Retail Portfolio | NAP | Springing | Springing | Yes | |
5.01 | Property | 1 | Village Square | |||||
5.02 | Property | 1 | Deerpath Commons | |||||
5.03 | Property | 1 | Deerpath Court | |||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | NAP | Hard | Springing | Yes |
6.01 | Property | 1 | 8271 Anderson Court | |||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||
6.03 | Property | 1 | 3310 Greensburg Road | |||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||
6.05 | Property | 1 | 700 Stephenson Highway | |||||
6.06 | Property | 1 | 7850 Haggerty Road | |||||
6.07 | Property | 1 | 4125 State Route 22 | |||||
6.08 | Property | 1 | 4400 South 76th Circle | |||||
6.09 | Property | 1 | 8400 Green Meadows Drive | |||||
6.10 | Property | 1 | 1817 Masters Avenue | |||||
6.11 | Property | 1 | 8760 Mississippi Street | |||||
6.12 | Property | 1 | 35710 Mound Road | |||||
6.13 | Property | 1 | 819 North Jefferson Avenue | |||||
6.14 | Property | 1 | 2435 Prairie Road | |||||
6.15 | Property | 1 | 199 and 203 Finley Road | |||||
6.16 | Property | 1 | 50-100 Frontier Way | |||||
6.17 | Property | 1 | 11686 Upper River Road | |||||
6.18 | Property | 1 | 1175 Bowes Road | |||||
6.19 | Property | 1 | 3251 Gila Ridge Road | |||||
6.20 | Property | 1 | 2465 North 22nd Street | |||||
6.21 | Property | 1 | 104 South Scenic Highway | |||||
6.22 | Property | 1 | 3519 Wayland Drive | |||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | NAP | Hard | Springing | Yes |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | NAP | Hard | Springing | Yes |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | NAP | Hard | Springing | Yes |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | NAP | Hard | Springing | Yes |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Provided no event of default is continuing, Lender shall disburse the Earnout Reserve Funds to Borrower on the payment date following satisfaction by borrower of the following conditions, among other things: i) Borrower has delivered to Lender evidence reasonably satisfactory to Lender that the Property has achieved a Debt Yield of at least 9.8%, ii) Borrower shall have delivered to Lender (A) either a fully executed and enforceable (x) amendment to the existing Kona Grill Lease or (y) new Lease between Borrower and the Tenant under the Kona Grill Lease, iii) Lender shall retain in the Earnout Account the amount necessary to replicate a full unabated fixed monthly rent of $40,645 for each Monthly Payment Date following the Monthly Payment Date that the balance of the Earnout Funds are to be disbursed to Borrower until such time as such amounts are to be paid under the New Kona Grill Lease, taking into account the fixed monthly base rent anticipated to be received under the existing Kona Grill Lease. No disbursement of the Earnout Reserve Funds shall be made prior to June 2, 2026. |
Springing | Springing | Yes |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | Hard | Springing | Yes |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | NAP | Hard | Springing | Yes |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | Springing | Springing | Yes |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | Hard | Springing | Yes |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | NAP | Hard | Springing | Yes |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | NAP | Hard | Springing | Yes |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | |||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | |||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | |||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | |||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-49 |
Benchmark 2023-B39 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) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | |||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | |||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | |||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | |||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | |||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | |||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | |||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | |||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | |||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | |||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | |||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | |||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | |||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | |||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | |||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | |||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | |||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | |||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | |||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | |||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | |||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | |||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | |||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | |||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | |||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | |||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | |||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | |||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | |||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | |||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | |||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | |||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | |||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | |||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | |||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | |||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | |||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | |||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | |||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | |||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | |||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | |||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | |||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | |||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | |||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | |||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | |||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | |||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | |||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | |||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | |||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | |||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | |||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | |||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | |||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | |||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | |||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | |||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | |||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | |||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | |||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | |||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | |||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | |||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | |||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | |||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | |||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | |||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | |||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | |||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | |||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | |||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | |||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | |||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | |||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | |||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | |||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | |||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | |||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | |||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | |||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | |||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | |||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-50 |
Benchmark 2023-B39 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) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | |||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | |||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | |||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | |||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | |||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | |||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | |||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | |||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | |||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | |||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | NAP | Hard | Springing | Yes |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | NAP | Hard | Springing | Yes |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | Hard | Springing | Yes |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | NAP | Hard | Springing | Yes |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | Springing | Springing | Yes |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | Springing | Springing | Yes |
A-51 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | Yes | Yes | Yes | 89,500,000 | 35,500,000 | 186,758.97 | 657,602.00 | NAP | NAP | 125,000,000 |
1.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||||
1.02 | Property | 1 | 1200 Northrop Road | |||||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||||
1.04 | Property | 1 | 690 Unisia Drive | |||||||||||
1.05 | Property | 1 | 800 Koomey Road | |||||||||||
1.06 | Property | 1 | 3900 West 43rd Street | |||||||||||
1.07 | Property | 1 | 540 West Nez Perce | |||||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | |||||||||||
1.10 | Property | 1 | 17153 Industrial Highway | |||||||||||
1.11 | Property | 1 | 999 North Madison Avenue | |||||||||||
1.12 | Property | 1 | 407 Sangamore Road | |||||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | |||||||||||
1.14 | Property | 1 | 310 Hartmann Drive | |||||||||||
1.15 | Property | 1 | 101 Commerce Drive | |||||||||||
1.16 | Property | 1 | 620 Hardin Street | |||||||||||
1.17 | Property | 1 | 3100 East Richmond Street | |||||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | Yes | Yes | Yes | 86,000,000 | 86,000,000 | 511,540.74 | 1,023,081.48 | NAP | NAP | 172,000,000 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | No | Yes | No | 85,000,000 | 365,000,000 | 1,767,081.60 | 2,178,593.75 | NAP | NAP | 450,000,000 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Yes | Yes | No | 64,400,000 | 180,600,000 | 906,549.74 | 1,229,815.54 | 20,000,000 | 15.50000% | 265,000,000 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | Village Square | |||||||||||
5.02 | Property | 1 | Deerpath Commons | |||||||||||
5.03 | Property | 1 | Deerpath Court | |||||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | No | Yes | Yes | 50,000,000 | 22,200,000 | 111,322.47 | 362,048.74 | NAP | NAP | 72,200,000 |
6.01 | Property | 1 | 8271 Anderson Court | |||||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||||
6.03 | Property | 1 | 3310 Greensburg Road | |||||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||||
6.05 | Property | 1 | 700 Stephenson Highway | |||||||||||
6.06 | Property | 1 | 7850 Haggerty Road | |||||||||||
6.07 | Property | 1 | 4125 State Route 22 | |||||||||||
6.08 | Property | 1 | 4400 South 76th Circle | |||||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||||
6.10 | Property | 1 | 1817 Masters Avenue | |||||||||||
6.11 | Property | 1 | 8760 Mississippi Street | |||||||||||
6.12 | Property | 1 | 35710 Mound Road | |||||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||||
6.14 | Property | 1 | 2435 Prairie Road | |||||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | |||||||||||
6.16 | Property | 1 | 50-100 Frontier Way | |||||||||||
6.17 | Property | 1 | 11686 Upper River Road | |||||||||||
6.18 | Property | 1 | 1175 Bowes Road | |||||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||||
6.20 | Property | 1 | 2465 North 22nd Street | |||||||||||
6.21 | Property | 1 | 104 South Scenic Highway | |||||||||||
6.22 | Property | 1 | 3519 Wayland Drive | |||||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | Yes | Yes | Yes | 50,000,000 | 425,000,000 | 2,261,521.41 | 2,527,582.75 | 65,000,000 | 8.20000% | 540,000,000 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | No | Yes | Yes | 50,000,000 | 90,000,000 | 531,531.25 | 826,826.39 | NAP | NAP | 140,000,000 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | No | Yes | No | 41,000,000 | 659,000,000 | 3,460,057.00 | 3,675,326.10 | NAP | NAP | 700,000,000 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | No | Yes | No | 40,000,000 | 180,000,000 | 1,184,348.96 | 1,447,537.62 | NAP | NAP | 220,000,000 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | No | Yes | No | 30,000,000 | 395,000,000 | 2,333,182.02 | 2,510,385.72 | NAP | NAP | 425,000,000 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | Yes | Yes | Yes | 26,480,000 | 20,000,000 | 118,033.56 | 274,310.00 | NAP | NAP | 46,480,000 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | No | Yes | No | 25,000,000 | 200,000,000 | 986,851.85 | 1,110,208.33 | NAP | NAP | 225,000,000 |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | Yes | Yes | No | 24,845,383 | 27,826,829 | 250,265.15 | 473,716.18 | NAP | NAP | 52,672,212 |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | |||||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | |||||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | |||||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | |||||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-52 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | |||||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | |||||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | |||||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | |||||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | |||||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | |||||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | |||||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | |||||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | |||||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | |||||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | |||||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | |||||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | |||||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | |||||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | |||||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | |||||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | |||||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | |||||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | |||||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | |||||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | |||||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | |||||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | |||||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | |||||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | |||||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | |||||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | |||||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | |||||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | |||||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | |||||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | |||||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | |||||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | |||||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | |||||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | |||||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | |||||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | |||||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | |||||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | |||||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | |||||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | |||||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | |||||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | |||||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | |||||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | |||||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | |||||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | |||||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | |||||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | |||||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | |||||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | |||||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | |||||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | |||||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | |||||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | |||||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | |||||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | |||||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | |||||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | |||||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | |||||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | |||||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | |||||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | |||||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | |||||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | |||||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | |||||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | |||||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | |||||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | |||||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | |||||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | |||||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | |||||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | |||||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | |||||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | |||||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | |||||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | |||||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | |||||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | |||||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | |||||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | |||||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | |||||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | |||||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-53 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | |||||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | |||||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | |||||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | |||||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | |||||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | |||||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | |||||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | |||||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | |||||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | |||||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Yes | Yes | No | 23,300,000 | 194,700,000 | 990,310.91 | 1,108,822.69 | NAP | NAP | 218,000,000 |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | No | Yes | No | 18,558,389 | 39,910,514 | 268,273.56 | 393,020.77 | NAP | NAP | 58,468,902 |
20 | Loan | 120 | 1 | Deerbrook Medical Center | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Yes | Yes | Yes | 14,990,542 | 8,994,325 | 67,962.30 | 181,232.80 | NAP | NAP | 23,984,867 |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-54 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 657,602.00 | 60.3% | 1.81 | 11.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | 2000 Commerce Center Drive | ||||||||||||
1.02 | Property | 1 | 1200 Northrop Road | ||||||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||||||||||
1.04 | Property | 1 | 690 Unisia Drive | ||||||||||||
1.05 | Property | 1 | 800 Koomey Road | ||||||||||||
1.06 | Property | 1 | 3900 West 43rd Street | ||||||||||||
1.07 | Property | 1 | 540 West Nez Perce | ||||||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | ||||||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | ||||||||||||
1.10 | Property | 1 | 17153 Industrial Highway | ||||||||||||
1.11 | Property | 1 | 999 North Madison Avenue | ||||||||||||
1.12 | Property | 1 | 407 Sangamore Road | ||||||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | ||||||||||||
1.14 | Property | 1 | 310 Hartmann Drive | ||||||||||||
1.15 | Property | 1 | 101 Commerce Drive | ||||||||||||
1.16 | Property | 1 | 620 Hardin Street | ||||||||||||
1.17 | Property | 1 | 3100 East Richmond Street | ||||||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 1,023,081.48 | 66.2% | 1.83 | 13.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 2,178,593.75 | 31.5% | 3.15 | 18.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 1,491,736.84 | 51.7% | 1.79 | 12.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 3 | Lake Zurich Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | Village Square | ||||||||||||
5.02 | Property | 1 | Deerpath Commons | ||||||||||||
5.03 | Property | 1 | Deerpath Court | ||||||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 362,048.74 | 54.7% | 1.88 | 11.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | 8271 Anderson Court | ||||||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||||||||||
6.03 | Property | 1 | 3310 Greensburg Road | ||||||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||||||||||
6.05 | Property | 1 | 700 Stephenson Highway | ||||||||||||
6.06 | Property | 1 | 7850 Haggerty Road | ||||||||||||
6.07 | Property | 1 | 4125 State Route 22 | ||||||||||||
6.08 | Property | 1 | 4400 South 76th Circle | ||||||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | ||||||||||||
6.10 | Property | 1 | 1817 Masters Avenue | ||||||||||||
6.11 | Property | 1 | 8760 Mississippi Street | ||||||||||||
6.12 | Property | 1 | 35710 Mound Road | ||||||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | ||||||||||||
6.14 | Property | 1 | 2435 Prairie Road | ||||||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | ||||||||||||
6.16 | Property | 1 | 50-100 Frontier Way | ||||||||||||
6.17 | Property | 1 | 11686 Upper River Road | ||||||||||||
6.18 | Property | 1 | 1175 Bowes Road | ||||||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | ||||||||||||
6.20 | Property | 1 | 2465 North 22nd Street | ||||||||||||
6.21 | Property | 1 | 104 South Scenic Highway | ||||||||||||
6.22 | Property | 1 | 3519 Wayland Drive | ||||||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 2,977,918.40 | 38.3% | 2.16 | 14.3% | 40,000,000 | 10.12500% | 580,000,000 | 3,320,105.90 | 41.1% | 1.94 | 13.4% |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 826,826.39 | 50.7% | 2.35 | 17.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 3,675,326.10 | 38.4% | 1.92 | 12.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 1,447,537.62 | 51.4% | 1.52 | 13.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 2,510,385.72 | 38.6% | 1.96 | 14.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 274,310.00 | 64.9% | 1.43 | 10.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | 1,110,208.33 | 56.8% | 2.36 | 14.7% | 55,000,000 | 10.50000% | 280,000,000 | 1,598,142.36 | 70.7% | 1.64 | 11.8% |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | 473,716.18 | 30.6% | 1.79 | 19.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | ||||||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | ||||||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | ||||||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | ||||||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-55 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | ||||||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | ||||||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | ||||||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | ||||||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | ||||||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | ||||||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | ||||||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | ||||||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | ||||||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | ||||||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | ||||||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | ||||||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | ||||||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | ||||||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | ||||||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | ||||||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | ||||||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | ||||||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | ||||||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | ||||||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | ||||||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | ||||||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | ||||||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | ||||||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | ||||||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | ||||||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | ||||||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | ||||||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | ||||||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | ||||||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | ||||||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | ||||||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | ||||||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | ||||||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | ||||||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | ||||||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | ||||||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | ||||||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | ||||||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | ||||||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | ||||||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | ||||||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | ||||||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | ||||||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | ||||||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | ||||||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | ||||||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | ||||||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | ||||||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | ||||||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | ||||||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | ||||||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | ||||||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | ||||||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | ||||||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | ||||||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | ||||||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | ||||||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | ||||||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | ||||||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | ||||||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | ||||||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | ||||||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | ||||||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | ||||||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | ||||||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | ||||||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | ||||||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | ||||||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | ||||||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | ||||||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | ||||||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | ||||||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | ||||||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | ||||||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | ||||||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | ||||||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | ||||||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | ||||||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | ||||||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | ||||||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | ||||||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | ||||||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-56 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) |
4 | 4 | ||||||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | ||||||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | ||||||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | ||||||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | ||||||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | ||||||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | ||||||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | ||||||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | ||||||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | ||||||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | ||||||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | 1,108,822.69 | 60.1% | 1.74 | 11.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 393,020.77 | 41.5% | 1.65 | 15.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | 181,232.80 | 49.0% | 1.78 | 16.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-57 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | No | NAP | New Mountain Net Lease Partners II Corporation |
1.01 | Property | 1 | 2000 Commerce Center Drive | ||||
1.02 | Property | 1 | 1200 Northrop Road | ||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||
1.04 | Property | 1 | 690 Unisia Drive | ||||
1.05 | Property | 1 | 800 Koomey Road | ||||
1.06 | Property | 1 | 3900 West 43rd Street | ||||
1.07 | Property | 1 | 540 West Nez Perce | ||||
1.08 | Property | 1 | 4255 Thunderbird Lane | ||||
1.09 | Property | 1 | 1001 North Madison Avenue | ||||
1.10 | Property | 1 | 17153 Industrial Highway | ||||
1.11 | Property | 1 | 999 North Madison Avenue | ||||
1.12 | Property | 1 | 407 Sangamore Road | ||||
1.13 | Property | 1 | 88 Nesbitt Drive | ||||
1.14 | Property | 1 | 310 Hartmann Drive | ||||
1.15 | Property | 1 | 101 Commerce Drive | ||||
1.16 | Property | 1 | 620 Hardin Street | ||||
1.17 | Property | 1 | 3100 East Richmond Street | ||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | No | NAP | Kato Road Cypress Holdings, LLC |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | No | NAP | Simon Property Group, L.P. |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Yes | Mezzanine (Max Principal of $50,000,000; Max Combined LTV of 50.7%; Min Combined NCF DSCR of 1.72x; Min Combined NCF Debt Yield of 11.6%; Intercreditor Agreement is required) |
Charles Steven Cohen |
5 | Loan | 3 | Lake Zurich Retail Portfolio | No | NAP | John Alan Sfire, Jason Alan Sfire, and Barbara M. Sfire | |
5.01 | Property | 1 | Village Square | ||||
5.02 | Property | 1 | Deerpath Commons | ||||
5.03 | Property | 1 | Deerpath Court | ||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | No | NAP | Four Springs Capital Trust |
6.01 | Property | 1 | 8271 Anderson Court | ||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||
6.03 | Property | 1 | 3310 Greensburg Road | ||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||
6.05 | Property | 1 | 700 Stephenson Highway | ||||
6.06 | Property | 1 | 7850 Haggerty Road | ||||
6.07 | Property | 1 | 4125 State Route 22 | ||||
6.08 | Property | 1 | 4400 South 76th Circle | ||||
6.09 | Property | 1 | 8400 Green Meadows Drive | ||||
6.10 | Property | 1 | 1817 Masters Avenue | ||||
6.11 | Property | 1 | 8760 Mississippi Street | ||||
6.12 | Property | 1 | 35710 Mound Road | ||||
6.13 | Property | 1 | 819 North Jefferson Avenue | ||||
6.14 | Property | 1 | 2435 Prairie Road | ||||
6.15 | Property | 1 | 199 and 203 Finley Road | ||||
6.16 | Property | 1 | 50-100 Frontier Way | ||||
6.17 | Property | 1 | 11686 Upper River Road | ||||
6.18 | Property | 1 | 1175 Bowes Road | ||||
6.19 | Property | 1 | 3251 Gila Ridge Road | ||||
6.20 | Property | 1 | 2465 North 22nd Street | ||||
6.21 | Property | 1 | 104 South Scenic Highway | ||||
6.22 | Property | 1 | 3519 Wayland Drive | ||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | No | NAP | JPMorgan Chase Bank, N.A., J.P. Morgan Investment Management Inc., OMERS Administration Corporation, and OPG Investment Holdings (US), LLC |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | No | NAP | Soho House & Co Inc. |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | No | NAP | The Macerich Partnership, L.P. and Institutional Mall Investors LLC |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | No | NAP | Brandywine Operating Partnership, L.P. |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | No | NAP | Kevin Elder |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | No | NAP | Office Properties Income Trust |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | No | NAP | Institutional Mall Investors LLC |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | No | NAP | Robert D. Olson |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | Yes | Mezzanine (Max Combined LTV of 64.9%; Min Combined DSCR of 1.56x; Min Combined Debt Yield of 11.07%; Intercreditor Agreement is required) |
AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Yes | Mezzanine only permitted in connection with the assumption of the Mortgage Loan and simultaneous repayment of the Mezzanine Loan (Max Combined LTV of 75.0%; Min Combined DSCR of 1.25x; Min Mortgage DSCR of 1.81x; Intercreditor Agreement is required) |
Mark Karasick and Michael Silberberg |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | No | NAP | Matthew Schoenberg |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | ||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | ||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | ||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | ||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-58 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | ||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | ||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | ||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | ||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | ||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | ||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | ||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | ||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | ||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | ||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | ||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | ||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | ||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | ||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | ||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | ||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | ||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | ||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | ||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | ||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | ||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | ||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | ||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | ||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | ||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | ||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | ||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | ||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | ||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | ||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | ||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | ||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | ||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | ||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | ||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | ||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | ||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | ||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | ||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | ||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | ||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | ||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | ||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | ||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | ||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | ||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | ||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | ||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | ||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | ||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | ||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | ||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | ||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | ||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | ||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | ||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | ||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | ||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | ||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | ||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | ||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | ||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | ||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | ||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | ||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | ||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | ||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | ||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | ||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | ||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | ||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | ||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | ||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | ||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | ||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | ||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | ||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | ||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | ||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | ||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | ||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | ||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | ||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-59 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | ||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | ||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | ||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | ||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | ||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | ||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | ||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | ||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | ||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | ||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Yes | Unsecured | Bedrock Detroit |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | No | NAP | William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung |
20 | Loan | 120 | 1 | Deerbrook Medical Center | No | NAP | Ravi Kumar Moparty and Nellie Kay |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | No | NAP | Accesso Partners and Partners Group |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | No | NAP | Kenneth Levy, Wayne Levy and/or Mark Levy |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | No | NAP | Nidhi Tuli and Rohit Kumar |
A-60 |
Benchmark 2023-B39 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 ($) |
9 | 7 | ||||||||||
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | New Mountain Net Lease Partners II Corporation | No | No | Recapitalization | 125,000,000 | 0 | |
1.01 | Property | 1 | 2000 Commerce Center Drive | No | |||||||
1.02 | Property | 1 | 1200 Northrop Road | No | |||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | No | |||||||
1.04 | Property | 1 | 690 Unisia Drive | No | |||||||
1.05 | Property | 1 | 800 Koomey Road | No | |||||||
1.06 | Property | 1 | 3900 West 43rd Street | No | |||||||
1.07 | Property | 1 | 540 West Nez Perce | No | |||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | No | |||||||
1.09 | Property | 1 | 1001 North Madison Avenue | No | |||||||
1.10 | Property | 1 | 17153 Industrial Highway | No | |||||||
1.11 | Property | 1 | 999 North Madison Avenue | No | |||||||
1.12 | Property | 1 | 407 Sangamore Road | No | |||||||
1.13 | Property | 1 | 88 Nesbitt Drive | No | |||||||
1.14 | Property | 1 | 310 Hartmann Drive | No | |||||||
1.15 | Property | 1 | 101 Commerce Drive | No | |||||||
1.16 | Property | 1 | 620 Hardin Street | No | |||||||
1.17 | Property | 1 | 3100 East Richmond Street | No | |||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | Kato Road Cypress Holdings, LLC | No | No | Acquisition | No | 172,000,000 | 90,443,933 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | Simon Property Group, L.P. and PPF Retail, LLC | No | No | Refinance | No | 450,000,000 | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | Charles Steven Cohen | No | No | Refinance | No | 245,000,000 | 0 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | John Alan Sfire, Jason Alan Sfire, and Barbara M. Sfire | No | No | Refinance | 52,500,000 | 0 | ||
5.01 | Property | 1 | Village Square | No | |||||||
5.02 | Property | 1 | Deerpath Commons | No | |||||||
5.03 | Property | 1 | Deerpath Court | No | |||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | Four Springs Capital Trust | Yes | No | Refinance | 72,200,000 | 0 | |
6.01 | Property | 1 | 8271 Anderson Court | No | |||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | No | |||||||
6.03 | Property | 1 | 3310 Greensburg Road | No | |||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | No | |||||||
6.05 | Property | 1 | 700 Stephenson Highway | No | |||||||
6.06 | Property | 1 | 7850 Haggerty Road | No | |||||||
6.07 | Property | 1 | 4125 State Route 22 | No | |||||||
6.08 | Property | 1 | 4400 South 76th Circle | No | |||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | No | |||||||
6.10 | Property | 1 | 1817 Masters Avenue | No | |||||||
6.11 | Property | 1 | 8760 Mississippi Street | No | |||||||
6.12 | Property | 1 | 35710 Mound Road | No | |||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | No | |||||||
6.14 | Property | 1 | 2435 Prairie Road | No | |||||||
6.15 | Property | 1 | 199 and 203 Finley Road | No | |||||||
6.16 | Property | 1 | 50-100 Frontier Way | No | |||||||
6.17 | Property | 1 | 11686 Upper River Road | No | |||||||
6.18 | Property | 1 | 1175 Bowes Road | No | |||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | No | |||||||
6.20 | Property | 1 | 2465 North 22nd Street | No | |||||||
6.21 | Property | 1 | 104 South Scenic Highway | No | |||||||
6.22 | Property | 1 | 3519 Wayland Drive | No | |||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | OPG Investment Holdings (US), LLC | No | No | Refinance | No | 475,000,000 | 41,583,604 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | US AcquireCo, Inc. | No | No | Refinance | No | 140,000,000 | 22,868,433 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | The Macerich Partnership, L.P. and Institutional Mall Investors LLC | No | No | Refinance | No | 700,000,000 | 0 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | Brandywine Operating Partnership, L.P. | No | No | Refinance | No | 220,000,000 | 24,825,039 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | Kevin Elder | No | No | Recapitalization | No | 36,000,000 | 0 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | Office Properties Income Trust | No | No | Recapitalization | No | 30,680,000 | 0 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | Institutional Mall Investors LLC | No | No | Refinance | No | 425,000,000 | 140,500,000 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | Robert D. Olson | No | No | Refinance | No | 28,000,000 | 0 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. |
No | No | Acquisition | No | 46,480,000 | 25,557,203 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | Mark Karasick and Michael Silberberg | No | Yes | Acquisition | No | ||
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | Matthew Schoenberg | No | No | Refinance | |||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | No | |||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | Yes | |||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | No | |||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | No | |||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | No |
A-61 |
Benchmark 2023-B39 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 ($) |
9 | 7 | ||||||||||
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | No | |||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | No | |||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | No | |||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | No | |||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | Yes | |||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | No | |||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | No | |||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | No | |||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | No | |||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | No | |||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | No | |||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | No | |||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | No | |||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | No | |||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | Yes | |||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | No | |||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | No | |||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | No | |||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | Yes | |||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | No | |||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | Yes | |||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | No | |||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | No | |||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | No | |||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | Yes | |||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | No | |||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | No | |||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | No | |||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | Yes | |||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | No | |||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | No | |||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | No | |||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | No | |||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | No | |||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | Yes | |||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | No | |||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | Yes | |||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | No | |||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | No | |||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | No | |||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | No | |||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | No | |||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | No | |||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | No | |||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | No | |||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | No | |||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | No | |||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | No | |||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | No | |||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | No | |||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | Yes | |||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | No | |||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | No | |||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | No | |||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | No | |||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | No | |||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | No | |||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | No | |||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | Yes | |||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | No | |||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | No | |||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | No | |||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | No | |||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | No | |||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | No | |||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | Yes | |||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | No | |||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | No | |||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | No | |||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | No | |||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | No | |||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | No | |||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | Yes | |||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | No | |||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | Yes | |||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | No | |||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | No | |||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | No | |||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | No | |||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | No | |||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | No | |||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | No | |||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | No | |||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | No |
A-62 |
Benchmark 2023-B39 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 ($) |
9 | 7 | ||||||||||
17.90 | Property | 1 | Burger King #12919 - Covington, LA | No | |||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | No | |||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | No | |||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | No | |||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | No | |||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | No | |||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | Yes | |||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | Yes | |||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | No | |||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | No | |||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | Rock Backer LLC | No | No | Refinance | Yes | ||
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | CSC Holdings, LLC | No | No | Refinance | Yes | ||
20 | Loan | 120 | 1 | Deerbrook Medical Center | Ravi Kumar Moparty and Nellie Kay | No | No | Refinance | No | ||
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | Dalet Investment Properties, LLLP | No | No | Refinance | No | ||
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | Kenneth Levy | No | No | Refinance | No | ||
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | Nidhi Tuli and Rohit Kumar | No | No | Refinance | No |
A-63 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 0 | 0 | 125,000,000 | 0 | 0 | 4,428,938 | 0 | 120,571,062 | 0 |
1.01 | Property | 1 | 2000 Commerce Center Drive | ||||||||||
1.02 | Property | 1 | 1200 Northrop Road | ||||||||||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||||||||
1.04 | Property | 1 | 690 Unisia Drive | ||||||||||
1.05 | Property | 1 | 800 Koomey Road | ||||||||||
1.06 | Property | 1 | 3900 West 43rd Street | ||||||||||
1.07 | Property | 1 | 540 West Nez Perce | ||||||||||
1.08 | Property | 1 | 4255 Thunderbird Lane | ||||||||||
1.09 | Property | 1 | 1001 North Madison Avenue | ||||||||||
1.10 | Property | 1 | 17153 Industrial Highway | ||||||||||
1.11 | Property | 1 | 999 North Madison Avenue | ||||||||||
1.12 | Property | 1 | 407 Sangamore Road | ||||||||||
1.13 | Property | 1 | 88 Nesbitt Drive | ||||||||||
1.14 | Property | 1 | 310 Hartmann Drive | ||||||||||
1.15 | Property | 1 | 101 Commerce Drive | ||||||||||
1.16 | Property | 1 | 620 Hardin Street | ||||||||||
1.17 | Property | 1 | 3100 East Richmond Street | ||||||||||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 0 | 519,152 | 262,963,085 | 0 | 260,000,000 | 2,963,085 | 0 | 0 | 0 |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 0 | 0 | 450,000,000 | 417,362,939 | 0 | 1,262,178 | 28,803,694 | 2,571,188 | 0 |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 20,000,000 | 0 | 265,000,000 | 159,759,913 | 0 | 3,702,852 | 16,988,449 | 84,548,786 | 0 |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 0 | 0 | 52,500,000 | 47,316,574 | 0 | 1,046,713 | 1,198,864 | 2,937,849 | 0 | |
5.01 | Property | 1 | Village Square | ||||||||||
5.02 | Property | 1 | Deerpath Commons | ||||||||||
5.03 | Property | 1 | Deerpath Court | ||||||||||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 0 | 0 | 72,200,000 | 37,374,922 | 0 | 4,889,338 | 2,000,000 | 27,935,740 | 0 |
6.01 | Property | 1 | 8271 Anderson Court | ||||||||||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||||||||
6.03 | Property | 1 | 3310 Greensburg Road | ||||||||||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||||||||
6.05 | Property | 1 | 700 Stephenson Highway | ||||||||||
6.06 | Property | 1 | 7850 Haggerty Road | ||||||||||
6.07 | Property | 1 | 4125 State Route 22 | ||||||||||
6.08 | Property | 1 | 4400 South 76th Circle | ||||||||||
6.09 | Property | 1 | 8400 Green Meadows Drive | ||||||||||
6.10 | Property | 1 | 1817 Masters Avenue | ||||||||||
6.11 | Property | 1 | 8760 Mississippi Street | ||||||||||
6.12 | Property | 1 | 35710 Mound Road | ||||||||||
6.13 | Property | 1 | 819 North Jefferson Avenue | ||||||||||
6.14 | Property | 1 | 2435 Prairie Road | ||||||||||
6.15 | Property | 1 | 199 and 203 Finley Road | ||||||||||
6.16 | Property | 1 | 50-100 Frontier Way | ||||||||||
6.17 | Property | 1 | 11686 Upper River Road | ||||||||||
6.18 | Property | 1 | 1175 Bowes Road | ||||||||||
6.19 | Property | 1 | 3251 Gila Ridge Road | ||||||||||
6.20 | Property | 1 | 2465 North 22nd Street | ||||||||||
6.21 | Property | 1 | 104 South Scenic Highway | ||||||||||
6.22 | Property | 1 | 3519 Wayland Drive | ||||||||||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 105,000,000 | 0 | 621,583,604 | 546,966,371 | 0 | 16,756,604 | 57,860,629 | 0 | 0 |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 0 | 0 | 162,868,433 | 118,685,973 | 0 | 2,822,016 | 41,360,444 | 0 | 0 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 0 | 0 | 700,000,000 | 404,875,080 | 0 | 1,932,303 | 14,539,077 | 278,653,540 | 0 |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 0 | 0 | 244,825,039 | 204,600,430 | 0 | 4,111,705 | 36,112,904 | 0 | 0 |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 0 | 0 | 36,000,000 | 0 | 0 | 648,599 | 1,381,516 | 33,969,885 | 0 |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 0 | 0 | 30,680,000 | 0 | 0 | 956,371 | 0 | 0 | 29,723,629 |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 0 | 0 | 565,500,000 | 542,477,253 | 0 | 4,320,390 | 18,702,357 | 0 | 0 |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 0 | 0 | 28,000,000 | 25,095,935 | 0 | 440,152 | 0 | 2,463,914 | 0 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 0 | 0 | 72,037,203 | 0 | 71,200,000 | 837,203 | 0 | 0 | 0 |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | |||||||||
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | |||||||||
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | ||||||||||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | ||||||||||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | ||||||||||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | ||||||||||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL |
A-64 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | ||||||||||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | ||||||||||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | ||||||||||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | ||||||||||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | ||||||||||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | ||||||||||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | ||||||||||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | ||||||||||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | ||||||||||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | ||||||||||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | ||||||||||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | ||||||||||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | ||||||||||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | ||||||||||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | ||||||||||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | ||||||||||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | ||||||||||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | ||||||||||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | ||||||||||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | ||||||||||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | ||||||||||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | ||||||||||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | ||||||||||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | ||||||||||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | ||||||||||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | ||||||||||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | ||||||||||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | ||||||||||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | ||||||||||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | ||||||||||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | ||||||||||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | ||||||||||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | ||||||||||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | ||||||||||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | ||||||||||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | ||||||||||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | ||||||||||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | ||||||||||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | ||||||||||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | ||||||||||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | ||||||||||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | ||||||||||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | ||||||||||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | ||||||||||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | ||||||||||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | ||||||||||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | ||||||||||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | ||||||||||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | ||||||||||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | ||||||||||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | ||||||||||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | ||||||||||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | ||||||||||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | ||||||||||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | ||||||||||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | ||||||||||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | ||||||||||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | ||||||||||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | ||||||||||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | ||||||||||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | ||||||||||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | ||||||||||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | ||||||||||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | ||||||||||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | ||||||||||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | ||||||||||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | ||||||||||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | ||||||||||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | ||||||||||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | ||||||||||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | ||||||||||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | ||||||||||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | ||||||||||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | ||||||||||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | ||||||||||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | ||||||||||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | ||||||||||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | ||||||||||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | ||||||||||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | ||||||||||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | ||||||||||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | ||||||||||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | ||||||||||
17.89 | Property | 1 | Burger King #06105 - Northport, AL |
A-65 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | ||||||||||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | ||||||||||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | ||||||||||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | ||||||||||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | ||||||||||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | ||||||||||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | ||||||||||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | ||||||||||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | ||||||||||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | ||||||||||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | |||||||||
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | |||||||||
20 | Loan | 120 | 1 | Deerbrook Medical Center | |||||||||
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | |||||||||
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | |||||||||
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs |
A-66 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | 125,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | 262,963,085 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | 450,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | 265,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 3 | Lake Zurich Retail Portfolio | 52,500,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | Village Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
5.02 | Property | 1 | Deerpath Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
5.03 | Property | 1 | Deerpath Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | 72,200,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
6.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | 621,583,604 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 162,868,433 | NAP | 896.30 | 693.40 | 77.4% | 896.30 | 693.40 | 77.4% | 868.31 |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | 700,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | 244,825,039 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | 36,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | 30,680,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | 565,500,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 28,000,000 | NAP | 275.17 | 242.47 | 88.1% | 275.17 | 242.47 | 88.1% | 273.27 |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | 72,037,203 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-67 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-68 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 4/4/2038 | 174.52 | 110.66 | 63.4% | 174.52 | 110.66 | 63.4% | 174.09 | |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 3/8/2038 | 174.84 | 116.02 | 66.4% | 174.84 | 116.02 | 66.4% | 174.43 |
A-69 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 8, 10, 11, 12, 13 | 17 | Novolex Portfolio | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | |
1.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | |
1.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | |
1.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | |
1.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 8, 14, 15, 16, 17, 18, 19 | 1 | Seagate Campus | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 8, 20, 21, 22, 23, 24, 25, 26 | 1 | Fashion Valley Mall | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 8, 27, 28, 29, 30, 31, 32, 33, 34, 35 | 1 | Pacific Design Center | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 3 | Lake Zurich Retail Portfolio | NAP | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | Village Square | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | Deerpath Commons | NAP | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | Deerpath Court | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 8, 36, 37, 38, 39, 40 | 22 | Four Springs Net Lease Portfolio | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | |
6.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | |
6.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | |
6.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | |
6.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | |
6.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | |
6.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | |
6.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | |
6.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | |
6.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | |
6.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | |
6.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | |
6.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | |
6.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | |
6.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | |
6.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | |
6.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | |
6.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | |
6.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | |
6.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 8, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52 | 1 | Back Bay Office | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 8, 53, 54, 55, 56, 57 | 1 | Soho Beach House Miami | 682.39 | 78.6% | 731.82 | 593.50 | 81.1% |
9 | Loan | 8, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67 | 1 | Scottsdale Fashion Square | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 8, 68, 69, 70, 71, 72, 73, 74, 75, 76 | 1 | One & Two Commerce Square | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 77, 78 | 1 | Fashion Village at Boca Park | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 79, 80, 81 | 1 | 3300 75th Avenue | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 8, 82, 83, 84, 85, 86, 87 | 1 | Miracle Mile | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 88, 89 | 1 | Courtyard Marriott Goleta | 238.97 | 87.4% | 215.54 | 169.56 | 78.7% |
15 | Loan | 8, 90, 91, 92 | 1 | J&O Industrial Facility | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 8, 93, 94, 95, 96, 97, 98, 99, 100, 101 | 1 | Harborside 2-3 | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 8, 102, 103, 104, 105, 106, 107, 108, 109 | 99 | Jaylor - Burger King Portfolio | NAP | NAP | NAP | NAP | NAP |
17.01 | Property | 1 | Burger King #04324 - Gulf Shores, AL | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Burger King #04581 - Foley, AL | NAP | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | Burger King #02957 - Houma, LA | NAP | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | Burger King #11942 - Gray, LA | NAP | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | Burger King #03818 - Mobile, AL | NAP | NAP | NAP | NAP | NAP |
A-70 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
17.06 | Property | 1 | Burger King #05255 - Prichard, AL | NAP | NAP | NAP | NAP | NAP | |
17.07 | Property | 1 | Burger King #12830 - Boutte, LA | NAP | NAP | NAP | NAP | NAP | |
17.08 | Property | 1 | Burger King #03156 - Saraland, AL | NAP | NAP | NAP | NAP | NAP | |
17.09 | Property | 1 | Burger King #11614 - Harvey, LA | NAP | NAP | NAP | NAP | NAP | |
17.10 | Property | 1 | Burger King #04130 - Vicksburg, MS | NAP | NAP | NAP | NAP | NAP | |
17.11 | Property | 1 | Burger King #09004 - Diamondhead, MS | NAP | NAP | NAP | NAP | NAP | |
17.12 | Property | 1 | Burger King #09708 - Natchez, MS | NAP | NAP | NAP | NAP | NAP | |
17.13 | Property | 1 | Burger King #09270 - Robertsdale, AL | NAP | NAP | NAP | NAP | NAP | |
17.14 | Property | 1 | Burger King #02643 - Gladstone, MO | NAP | NAP | NAP | NAP | NAP | |
17.15 | Property | 1 | Burger King #01207 - West Monroe, LA | NAP | NAP | NAP | NAP | NAP | |
17.16 | Property | 1 | Burger King #12007 - Denham Springs, LA | NAP | NAP | NAP | NAP | NAP | |
17.17 | Property | 1 | Burger King #06129 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.18 | Property | 1 | Burger King #06788 - Zachary, LA | NAP | NAP | NAP | NAP | NAP | |
17.19 | Property | 1 | Burger King #10802 - Westwego, LA | NAP | NAP | NAP | NAP | NAP | |
17.20 | Property | 1 | Burger King #09788 - Walker, LA | NAP | NAP | NAP | NAP | NAP | |
17.21 | Property | 1 | Burger King #09838 - Fairhope, AL | NAP | NAP | NAP | NAP | NAP | |
17.22 | Property | 1 | Burger King #01198 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.23 | Property | 1 | Burger King #10764 - Morgan City, LA | NAP | NAP | NAP | NAP | NAP | |
17.24 | Property | 1 | Burger King #01465 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | |
17.25 | Property | 1 | Burger King #07930 - Long Beach, MS | NAP | NAP | NAP | NAP | NAP | |
17.26 | Property | 1 | Burger King #05029 - Pineville, LA | NAP | NAP | NAP | NAP | NAP | |
17.27 | Property | 1 | Burger King #12633 - Port Allen, LA | NAP | NAP | NAP | NAP | NAP | |
17.28 | Property | 1 | Burger King #01437 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | |
17.29 | Property | 1 | Burger King #01439 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | |
17.30 | Property | 1 | Burger King #07467 - Ruston, LA | NAP | NAP | NAP | NAP | NAP | |
17.31 | Property | 1 | Burger King #12895 - Delhi, LA | NAP | NAP | NAP | NAP | NAP | |
17.32 | Property | 1 | Burger King #04914 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | |
17.33 | Property | 1 | Burger King #01425 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | |
17.34 | Property | 1 | Burger King #05035 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | |
17.35 | Property | 1 | Burger King #06149 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | |
17.36 | Property | 1 | Burger King #06676 - Jackson, MS | NAP | NAP | NAP | NAP | NAP | |
17.37 | Property | 1 | Burger King #06783 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.38 | Property | 1 | Burger King #10763 - Hammond, LA | NAP | NAP | NAP | NAP | NAP | |
17.39 | Property | 1 | Burger King #01489 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.40 | Property | 1 | Burger King #12661 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.41 | Property | 1 | Burger King #10762 - Geismar, LA | NAP | NAP | NAP | NAP | NAP | |
17.42 | Property | 1 | Burger King #06906 - Warrensburg, MO | NAP | NAP | NAP | NAP | NAP | |
17.43 | Property | 1 | Burger King #09686 - Thomasville, AL | NAP | NAP | NAP | NAP | NAP | |
17.44 | Property | 1 | Burger King #10572 - Eunice, LA | NAP | NAP | NAP | NAP | NAP | |
17.45 | Property | 1 | Burger King #12329 - Rayne, LA | NAP | NAP | NAP | NAP | NAP | |
17.46 | Property | 1 | Burger King #13080 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | |
17.47 | Property | 1 | Burger King #02483 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.48 | Property | 1 | Burger King #09026 - Laurel, MS | NAP | NAP | NAP | NAP | NAP | |
17.49 | Property | 1 | Burger King #11544 - Westlake, LA | NAP | NAP | NAP | NAP | NAP | |
17.50 | Property | 1 | Burger King #03623 - Covington, LA | NAP | NAP | NAP | NAP | NAP | |
17.51 | Property | 1 | Burger King #11715 - Ville Platte, LA | NAP | NAP | NAP | NAP | NAP | |
17.52 | Property | 1 | Burger King #12313 - Roeland Park, KS | NAP | NAP | NAP | NAP | NAP | |
17.53 | Property | 1 | Burger King #06674 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | |
17.54 | Property | 1 | Burger King #09692 - Greenwell Springs, LA | NAP | NAP | NAP | NAP | NAP | |
17.55 | Property | 1 | Burger King #01428 - Sulphur, LA | NAP | NAP | NAP | NAP | NAP | |
17.56 | Property | 1 | Burger King #05981 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | |
17.57 | Property | 1 | Burger King #08645 - Pace, FL | NAP | NAP | NAP | NAP | NAP | |
17.58 | Property | 1 | Burger King #09213 - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | |
17.59 | Property | 1 | Burger King #03585 - Daphne, AL | NAP | NAP | NAP | NAP | NAP | |
17.60 | Property | 1 | Burger King #12322 - Oakdale, LA | NAP | NAP | NAP | NAP | NAP | |
17.61 | Property | 1 | Burger King #04330 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | |
17.62 | Property | 1 | Burger King #02831 - Olathe, KS | NAP | NAP | NAP | NAP | NAP | |
17.63 | Property | 1 | Burger King #06916 - Kenner, LA | NAP | NAP | NAP | NAP | NAP | |
17.64 | Property | 1 | Burger King #09115 - Meridian, MS | NAP | NAP | NAP | NAP | NAP | |
17.65 | Property | 1 | Burger King #11694 - DeQuincy, LA | NAP | NAP | NAP | NAP | NAP | |
17.66 | Property | 1 | Burger King #00373 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.67 | Property | 1 | Burger King #01617 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | |
17.68 | Property | 1 | Burger King #01917 - Vidalia, LA | NAP | NAP | NAP | NAP | NAP | |
17.69 | Property | 1 | Burger King #12264 - Mission, KS | NAP | NAP | NAP | NAP | NAP | |
17.70 | Property | 1 | Burger King #09804 - Gonzales, LA | NAP | NAP | NAP | NAP | NAP | |
17.71 | Property | 1 | Burger King #11095 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | |
17.72 | Property | 1 | Burger King #09259 - Gulf Breeze, FL | NAP | NAP | NAP | NAP | NAP | |
17.73 | Property | 1 | Burger King #00144 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.74 | Property | 1 | Burger King #06488 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.75 | Property | 1 | Burger King #12597 - Lake Charles, LA | NAP | NAP | NAP | NAP | NAP | |
17.76 | Property | 1 | Burger King #00211 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.77 | Property | 1 | Burger King #01337 - Metairie, LA | NAP | NAP | NAP | NAP | NAP | |
17.78 | Property | 1 | Burger King #04016 - Mobile, AL | NAP | NAP | NAP | NAP | NAP | |
17.79 | Property | 1 | Burger King #10607 - Houma, LA | NAP | NAP | NAP | NAP | NAP | |
17.80 | Property | 1 | Burger King #10800 - Livingston, AL | NAP | NAP | NAP | NAP | NAP | |
17.81 | Property | 1 | Burger King #09958 - Grove Hill, AL | NAP | NAP | NAP | NAP | NAP | |
17.82 | Property | 1 | Burger King #12820 - Iowa, LA | NAP | NAP | NAP | NAP | NAP | |
17.83 | Property | 1 | Burger King #01149 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.84 | Property | 1 | Burger King #06325 - Baton Rouge, LA | NAP | NAP | NAP | NAP | NAP | |
17.85 | Property | 1 | Burger King #06048 - Tuscaloosa, AL | NAP | NAP | NAP | NAP | NAP | |
17.86 | Property | 1 | Burger King #11979 - Monroe, LA | NAP | NAP | NAP | NAP | NAP | |
17.87 | Property | 1 | Burger King #13081 - New Iberia, LA | NAP | NAP | NAP | NAP | NAP | |
17.88 | Property | 1 | Burger King #03685 - Kansas City, MO | NAP | NAP | NAP | NAP | NAP | |
17.89 | Property | 1 | Burger King #06105 - Northport, AL | NAP | NAP | NAP | NAP | NAP |
A-71 |
Benchmark 2023-B39 Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
17.90 | Property | 1 | Burger King #12919 - Covington, LA | NAP | NAP | NAP | NAP | NAP | |
17.91 | Property | 1 | Burger King #09853 - Franklin, LA | NAP | NAP | NAP | NAP | NAP | |
17.92 | Property | 1 | Burger King #12660 - Vinton, LA | NAP | NAP | NAP | NAP | NAP | |
17.93 | Property | 1 | Burger King #00360 - New Orleans, LA | NAP | NAP | NAP | NAP | NAP | |
17.94 | Property | 1 | Burger King #12753 - Slidell, LA | NAP | NAP | NAP | NAP | NAP | |
17.95 | Property | 1 | Burger King #01315 - Alexandria, LA | NAP | NAP | NAP | NAP | NAP | |
17.96 | Property | 1 | Burger King #12752 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | |
17.97 | Property | 1 | Burger King #01537 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | |
17.98 | Property | 1 | Burger King #11488 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | |
17.99 | Property | 1 | Burger King #00501 - Lafayette, LA | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 8, 110, 111, 112, 113, 114, 115, 116, 117 | 1 | One Campus Martius | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 8, 118, 119 | 1 | Hyatt Regency Indianapolis | 108.81 | 62.5% | 157.23 | 65.38 | 41.6% |
20 | Loan | 120 | 1 | Deerbrook Medical Center | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 8, 121, 122, 123 | 1 | Platinum Tower | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 124, 125 | 1 | Continental Shopping Plaza | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 126 | 1 | Holiday Inn Express Dripping Springs | 116.08 | 66.5% | 155.93 | 90.66 | 58.1% |
A-72 |
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The Monthly Debt Service (P&I)($) and Annual Debt Service (P&I)($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
(4) | Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) are calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Leased Occupancy (%) includes tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. See “Description of the Mortgage Pool—Tenant Issues” in the Preliminary Prospectus for certain examples of the foregoing. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a whole loan comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a whole loan, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan(s). See “Description of the Mortgage Pool—The Whole Loans” in the Preliminary Prospectus for additional information regarding the whole loan(s). |
(9) | Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his or her delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. |
(10) | The mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited and Goldman Sachs Bank USA. |
A-73 |
(11) | The defeasance lockout period will be at least 25 months beginning with and including the first payment date on July 6, 2023. Defeasance of the Novolex Portfolio Whole Loan in full is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) May 19, 2026. In addition, voluntary prepayment of the Novolex Portfolio Whole Loan in full, but not in part, is permitted from and after June 6, 2025 with (prior to the open prepayment date on December 6, 2032) the payment of a prepayment fee equal to the greater of 1% of the unpaid balance and a yield maintenance premium. In addition, prepayment with the prepayment fee is permitted at any time after origination in connection with a permitted partial release of individual properties. The assumed defeasance lockout period of 25 months is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(12) | The historical cash flows are unavailable as the sponsor, New Mountain Net Lease Partners II Corporation, engaged in a sale-leaseback with Novolex, whereby they acquired all of the properties in the Novolex Portfolio. |
(13) | The Replacement Reserve Cap and TI/LC Reserve Cap are equal to 18 months of the aggregate rent due under all leases at the Novolex Portfolio, which will vary over the loan term. |
(14) | The Seagate Campus Mortgage Loan is part of a whole loan that was co-originated by Citi Real Estate Funding Inc., UBS AG and Wells Fargo Bank, National Association. |
(15) | The lockout period will be at least 25 payment dates beginning with and including the first payment date on July 6, 2023. Defeasance of the Seagate Campus Whole Loan in full (but not in part) is permitted at any time following the earlier to occur of (i) May 24, 2026 or (ii) the second anniversary of the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(16) | The Grace Period - Late Fee of five days is permitted once during any 12-month period. |
(17) | Historical cash flows are unavailable as the sponsor acquired the property at origination via a sale-leaseback transaction. |
(18) | The sole tenant, Seagate, is contractually obligated to renew its lease upon expiration of the initial five-year lease term and has two renewal options: (i) five years, with starting rent equal to the contractual fifth year rent plus 3.0%, with 3.0% annual increases thereafter, and, to the extent that Seagate elects such five-year extension option, Seagate will have a subsequent renewal option for ten years or (ii) ten years with rent to reset to the greater of (a) the contractual fifth year rent plus 3.0%, with 3.0% annual increases thereafter or (b) 90.0% of the then-fair market value rent, with 3.0% annual increases thereafter. To the extent that Seagate exercises its 10-year extension option in accordance with the Seagate Campus Whole Loan documents on or before February 28, 2027, then commencing on the monthly payment date in March 2027 and ending with the monthly payment date in June 2028, the borrower will be required to deposit into an eligible account on each monthly payment date (including, without limitation the date in June 2028) an amount equal to $1,159,492.35. |
(19) | Other Sources ($) consists of prorated rent of approximately $519,152 from May 24, 2023 through May 31, 2023. |
(20) | The Mortgage Loan is part of a Whole Loan that was co-originated by JPMorgan Chase Bank, National Association ("JPMCB"), Bank of America, N.A., Barclays Capital Real Estate Inc. and Bank of Montreal. JPMCB will be contributing Note A-2-1-1, Note A-2-2 and Note A-2-3 with an aggregate Cut-off Date Balance of $85,000,000 to the Benchmark 2023-B39 securitization. |
(21) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of July 1, 2023. Defeasance of the Whole Loan in full is permitted at any time after the earlier to occur of (i) May 25, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 months is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
A-74 |
(22) | While the single-purpose entity borrower and guarantor are obligated under the non-recourse carveout provisions in the Mortgage Loan agreement, no separate environmental indemnity agreement was executed by the borrower or guarantor. In addition, for so long as Simon Property Group, L.P., Simon Property Group, Inc. (together with Simon Property Group, L.P., “Simon Key Principal”), PPF Retail, LLC or an affiliate of Simon Key Principal (provided such affiliate satisfies the definition of a “Replacement Guarantor” under the Mortgage Loan documents), the non-recourse carveout guarantor’s liability is limited to 20% of the Whole Loan amount, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the lender in the enforcement of the related guaranty or the preservation of the lender’s rights under such guaranty. |
(23) | The related borrower is subject to a PACE loan with a 10-year term in the amount of approximately $2,523,563 from the California Statewide Communities Development Authority pursuant to that certain Agreement to Pay Assessment and Finance Improvements dated April 20, 2015 (the "Known PACE Loan"). The annual debt service is approximately $312,351, and the remaining balance as of March 2023 was approximately $866,043. The lien resulting from any unpaid and delinquent PACE Loan payments would have property tax lien status. In addition to the Known PACE Loan, subject to the lender’s approval and delivery of a rating agency confirmation, the borrower may be permitted to enter into a PACE loan for an amount not to exceed $5,000,000. See “Description of the Mortgage Pool—Additional Indebtedness—Permitted Unsecured Debt and Other Debt” in the prospectus for additional information. |
(24) | Provided that no event of default has occurred and be continuing, the borrower without the consent of the lender may (i) make transfers of immaterial or non-income producing portions of the Mortgaged Property to any federal, state or local government or any political subdivision thereof in connection with takings or condemnations of any portion of the Mortgaged Property (including, without limitation, portions of the Mortgaged Property’s “ring road”) for dedication or public use, (ii) make transfers of non-income producing portions of the Mortgaged Property (by sale, ground lease, sublease or other conveyance of any interest) to third parties or affiliates of the borrower, including, without limitation, owners of outparcels and department store pads, pads for office buildings, hotels or other properties, or (iii) dedicate portions of the Mortgaged Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic circulation, ingress, egress, parking, access, utilities lines or for other similar purposes, and the lender will be required to provide a partial release of the Mortgage upon the borrower’s request for no consideration other than reasonable and documented out of pocket expenses (including reasonable fees). See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the Preliminary Prospectus for additional information. |
(25) | The Appraised Value ($) of the Mortgaged Property is a “Hypothetical As-Is” Value of $1,430,000,000 as of April 5, 2023, which excludes the value attributed to JCPenney and Neiman Marcus release parcels, which are freely prepayable. The “as-is” appraised value of the Mortgaged Property as of April 5, 2023 was $1,450,000,000, which results in a 31.0% Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%). |
(26) | After the occurrence of a control event or during the continuance of a lockbox event period, the borrower is required to escrow approximately $16,270 on a monthly basis for replacements and repairs and approximately $125,341 on a monthly basis for ongoing leasing reserves and to be made at the mortgaged property. |
(27) | The Mortgaged Property is comprised of 467,582 SF of design showroom space, 321,786 SF of office space, 213,502 SF of lab space, and 50,347 SF of other space (other space includes non-revenue space, telecommunications, parking, storage, and display). |
(28) | As a condition to the conversion and use of certain former design showroom space as laboratory space by Cedars Sinai Medical Center, the Largest Tenant at the Mortgaged Property, the City of West Hollywood requires the borrower to maintain at least 155,772 SF of vacant design showroom space at the Mortgaged Property (the “Design Showroom Space Restriction”) to assure conformity to the site plan governing the Mortgaged Property. The Mortgage Loan documents require the borrower to cause the Mortgaged Property to comply with the Design Showroom Space Restriction. |
(29) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by rent from additional executed Cedars Sinai leases with start dates after the September T-12 period as well as the associated credit tenant rent steps. |
A-75 |
(30) | The Largest Tenant, Cedars Sinai Medical Center, has 46,151 SF expiring on May 31, 2030, 9,000 SF expiring on August 31, 2032, 97,053 SF expiring on June 30, 2033, 107,449 SF expiring on June 30, 2038 and 19,696 SF of which a non-binding letter of intent has been signed and the terms of the lease have not yet been determined. The Third Largest Tenant, Pluto, Inc., leases 350 SF on a month-to-month basis and has 35,500 SF expiring on November 30, 2028. The Fifth Largest Tenant, Kneedler Fauchere, leases display space (one square foot) on a month-to-month basis and has 17,761 SF expiring on January 31, 2028. |
(31) | The Largest Tenant, Cedars Sinai Medical Center, has the right to terminate the lease with respect to approximately 138,548 SF of expansion space (the “Fifth Amendment Space”) leased pursuant to the fifth amendment of lease to the building known as the “blue building”, dated as of June 10, 2022, between the borrower and Cedars Sinai Medical Center (the “Fifth Amendment”) based on the following circumstances. Subject to the tenant fulfilling certain obligations, the borrower is required to use best efforts to cause the City of West Hollywood (the “City”) to confirm in writing, among other things, the tenant’s lawful ability to use the entirety of the Fifth Amendment Space for the permitted use set forth in the lease and that the Design Showroom Space Restriction is satisfied (the “City Confirmation”). Should an acceptable City Confirmation not be issued (other than as arising or related to the tenant’s plans), the tenant will be entitled to terminate the Fifth Amendment by (i) providing a 60-day written notice to the borrower and (ii) if no City Confirmation is issued within 60 days after the first notice, providing 10-days' written notice. In addition, the borrower is seeking to permanently amend the development plan governing the Pacific Design Center Mortgaged Property to remove certain requirements. Should the borrower’s pursuit of the development plan amendment negatively impact the tenant’s rights under its various leases, including its permitted use, the allocated parking or increase in the tenant’s operating expenses, the tenant will have the right of termination as to space leased under the Fifth Amendment. In the case of any termination described in this paragraph, the borrower will be liable for all of the tenant’s reasonable actual out of pocket costs and expenses incurred in connection with the Fifth Amendment (including rent paid thereunder prior to the date of tenant’s termination), certain project conformity approval from the City and design, planning and engineering efforts associated with the Fifth Amendment space. In the event the borrower fails to reimburse tenant for such costs within ten business days of demand, the tenant is entitled to offset the same against rents coming due under the other leases that tenant has at the Mortgaged Property. |
(32) | The Third Largest Tenant, Pluto, Inc., has the ongoing right to terminate the lease for its entire space, the G900 suite (35,500 SF office space), upon providing the landlord written notice (the “Early Termination Notice”), effective on or after August 31, 2026 (the “Early Termination Date”) subject to, among other conditions, (i) the Early Termination Date being no earlier than 180 days following delivery of the Early Termination Notice, and (ii) Pluto, Inc. paying to the landlord a termination fee equaling the sum of (x) the total amount of the base rent abated under the lease, (y) the landlord’s tenant improvement allowance contribution, and (z) the brokerage commissions paid and payable by the landlord in respect of the lease, each amortized over the term of the lease using a straight-line method of calculation. |
(33) | The Largest Tenant, Cedars Sinai Medical Center, currently occupies 259,653 SF of space at the Pacific Design Center Property, with 46,151 SF of office space and 213,502 SF of lab space (inclusive of the 138,548 of design showroom SF that is expected to be converted to lab space. We cannot assure you that the conversion will be completed as expected or at all.). The tenant signed a non-binding letter of intent for an additional 19,696 SF of office space on a lease expected to commence on July 1, 2024, which is currently classified as “Office”. We cannot assure you that the tenant will execute the lease, take occupancy or begin paying rent as expected or at all. The tenant has a weighted-average remaining lease term of approximately 11.5 years. |
(34) | Future mezzanine debt is permitted in an amount up to $50,000,000 subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio may not exceed 50.7%, (y) the net cash flow debt yield, as calculated in accordance with the Pacific Design Center Whole Loan documents, is at least 11.6% and (z) the combined net cash flow debt service coverage ratio is at least 1.72x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender and substantially in the form attached to the Pacific Design Center Whole Loan documents, and (iii) receipt of a rating agency confirmation from each applicable rating agency. |
(35) | If at any point the balance in the tenant improvement and leasing commissions reserve falls below $3,000,000, the borrower will be required to deposit approximately $87,768 monthly until the balance in the reserve account reaches $5,000,000. |
A-76 |
(36) | The Appraised Value ($) represents the "As Is Portfolio" appraised value as of March 15, 2023, which applies a 4.20342460348773% portfolio premium to the aggregate individual "as is" values of the properties in the Four Spring Net Lease Portfolio. The 4000 Energy Drive property was removed from the aggregate individual "as is" property values because it did not secure the Four Springs Net Lease Portfolio Mortgage Loan. |
(37) | The lockout period will be at least 24 payment dates beginning with and including the first payment date in August 2023. Defeasance of the Four Springs Net Lease Portfolio Whole Loan in full is permitted at any time after the date following the earlier to occur of (i) June 14, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last Four Springs Net Lease Portfolio Whole Loan note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(38) | With respect to the 1313 & 1422 Campbell Street Property, the Largest Tenant, Brenntag, has the right to terminate its lease if there are changes to the applicable zoning and land use ordinances and regulations that require improvements to the 1313 & 1422 Campbell Street Property exceeding $100,000 in order to cause compliance therewith and no variance, special use permit, or related municipal approval has been obtained by the landlord or tenant within ninety days from the date of such change. |
(39) | The Appraised Value ($) for the 4125 State Route 22 Mortgaged Property represents the "as is" appraised value as of March 13, 2023 for the property ($5,020,000) as well as the excess land value ($1,720,000). |
(40) | The historical cash flows prior to 2021 are unavailable because the sponsor acquired a majority of the properties in the Four Springs Net Lease Portfolio in 2021. |
(41) | The mortgage loan is part of a whole loan that was co-originated by Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association, New York Life Insurance Company, and Teachers Insurance and Annuity Association of America. |
(42) | The Back Bay Office Whole Loan is a Pari Passu-AB whole loan, and the controlling note as of the date hereof is the Note B-1. Upon the occurrence of certain trigger events specified in the co-lender agreement, however, control will generally shift first, to the Note A-1, then to the Note A-2 and then to the Note A-4-1, in each case, following certain trigger events under the co-lender agreement. Notwithstanding the foregoing, the Back Bay Office Whole Loan will be serviced and administered under the Benchmark 2023-B39 Pooling and Servicing Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Back Bay Office Pari Passu-AB Whole Loan” for more information regarding the manner in which control shifts under the Back Bay Office Whole Loan and the servicing of the Back Bay Office Whole Loan. |
(43) | The lockout period will be at least 24 months beginning with and including the first payment date on August 6, 2023. Defeasance of the Back Bay Office Whole Loan, or prepayment of the Back Bay Office Whole Loan (together with, if prior to the payment date in January 2028, a prepayment fee equal to the greater of 1% of the unpaid principal balance and a yield maintenance premium) in full, but not in part, is permitted at any time after the earlier of (i) June 7, 2026 and (ii) the second anniversary of the date on which the entire Back Bay Office Whole Loan (other than Note A-1, Note A-2, Note B-1 and Note B-2) has been securitized. The assumed lockout period of 24 months is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(44) | RICP V Holdings, LLC has provided $40.0 million of mezzanine financing secured by the equity interests in the related borrower. The mezzanine loan is coterminous with the Back Bay Office Whole Loan and will require interest-only payments through maturity at a fixed coupon of 10.12500%. |
(45) | The Back Bay Office Whole Loan has two subordinate B-Notes with an aggregate principal balance of $65,000,000 co-originated by Deutsche Bank AG, New York Branch and Wells Fargo Bank, National Association with an interest rate of 8.20000%. |
(46) | The Appraised Value ($) represents the “As Is (Extraordinary Assumption)” appraised value subject to the extraordinary assumption that approximately $67,600,000 has been reserved for leasing costs. Due to the time passed since the appraisal date, the planned leasing cost escrow amount under the loan agreement was reduced to $57,860,629. All outstanding leasing costs at the time of loan origination were reserved upfront. |
A-77 |
(47) | The Largest Tenant, Wayfair Inc, is currently dark in the entirety of its space. As of the origination date, Wayfair Inc. is current on rent and has no termination or contraction options during its lease term expiring in December 2031. |
(48) | The Largest Tenant, Wayfair Inc., subleases 19,523 SF (representing 1.5% of total NRA at the Back Bay Office Mortgaged Property) of its space to Drift.com for $57.50 per SF pursuant to a sublease which expires on December 31, 2024. |
(49) | The Fourth Largest Tenant, Cooley, has the one time right to terminate its space on the 16th floor (14,562 SF) as of May 31, 2025 with between 12 to 18 months' written notice and the payment of a termination fee equal to three months of net rent and operating costs for the period immediately following the termination option, plus the unamortized pro-rata extension transaction cost. |
(50) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by six leases which commenced in October 2022 or later, representing 11.6% of the net rentable area, the rent average benefit for investment grade and law firm tenants included in a legal industry magazine listing of the top 100 United States law firms by revenue, contractual rent steps, and an increase in recoveries. |
(51) | With respect to the cash management trigger, the low debt yield trigger will activate if the debt yield is less than 9.10% for the Back Bay Office Whole Loan or the aggregate debt yield is less than 8.50% for the Back Bay Office Whole Loan and Back Bay Office Mezzanine Loan. |
(52) | The borrower is not required to make monthly deposits into the TI/LC reserve account until the Upfront TI/LC Reserve of $26,723,400 is less than or equal to $15,000,000. Upon this event, the borrower will be required to deposit $213,969 into the TI/LC reserve account on a monthly basis. |
(53) | The Mortgage Loan is part of a Whole Loan that was co-originated by JPMCB and Citi Real Estate Funding Inc. JPMCB will be contributing Note A-2 and Note A-3-1, with an aggregate Cut-off Date Balance of $33,400,000, to the Benchmark 2023-B39 securitization. CREFI will be contributing Note A-5-1 with a Cut-off Date Balance of $16,600,000 to the Benchmark 2023-B39 securitization. |
(54) | The Mortgaged Property generates revenue from non-traditional sources, including Soho House membership fees, which account for 24.8% of revenue. Additionally, the presence of Soho House at the Mortgaged Property drives increased revenue from food and beverage outlets, which accounts for 46.4% of revenue. |
(55) | At origination of the Mortgage Loan, the borrower deposited $40,439,366 (the “Named Storm Coverage Amount”) into a named storm coverage reserve to be used to provide named storm insurance coverage. On or prior to April 1, 2024, borrower must obtain a policy for losses caused by any type of named storm for the borrower and the Mortgaged Property, which policy must (i) comply with the insurance provisions of the Mortgage Loan documents, (ii) insure the Mortgaged Property in an amount, which, when added to the balance of the Named Storm Coverage Amount, is equal to $90,439,366 (the “Total Insured Value”), (iii) provide for a premium of not more than $1,500,000 (the “Named Storm Coverage Premium Cap”), and (iv) provide for an allocation to the Mortgaged Property of not more than $180,000 (any such policy, a “Qualified Named Storm Policy”). The lenders are required, upon receipt of an invoice for same, to disburse the amount of the premium payable, in an amount not to exceed the Named Storm Coverage Premium Cap, on any Qualified Named Storm Policy to the borrower. In the event that the borrower provides evidence to the lenders of a fully bound Qualified Named Storm Policy with respect to the Mortgaged Property, the Named Storm Coverage Amount (less any premiums paid therefrom) is required to be released to the borrower. In the event that the borrower elects to purchase a policy for named storm coverage in an amount less than the Named Storm Coverage Amount on or before April 1, 2024, the Named Storm Coverage Amount will be reduced by the positive difference between (x) the Total Insured Value and (y) the amount of the coverage purchased, and the remainder will continue to constitute the Named Storm Coverage Amount for the remainder of the term of the Mortgage Loan. In the event that the borrower does not purchase a Qualified Named Storm Policy or to the extent the Named Storm Coverage Amount is reduced in accordance with the preceding sentence, the Named Storm Coverage Amount will not be released to the borrower and will remain collateral for the Whole Loan. |
A-78 |
(56) | The defeasance lockout period will be at least 25 payment dates beginning with and including the first payment date of July 1, 2023. Defeasance of the Soho Beach House Miami Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) July 1, 2026. For the purposes of the Preliminary Prospectus, the assumed defeasance lockout period of 25 months is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(57) | Prior to January 1, 2024 and on January 1 of each calendar year thereafter during the term of the Soho Beach House Miami Whole Loan, the lender is required to reassess the amount necessary to be held in the seasonality reserve account and to require the borrower to deposit an amount equal to 110% of the positive difference between (i) the actual aggregate operating income anticipated to be received by the borrower during the months of May, June, July, August, September and October as set forth in the approved annual budget for the calendar year immediately preceding the date of calculation and (ii) the amount necessary to ensure that the Mortgaged Property has a debt service coverage ratio of at least equal to 1.25x for the immediately preceding 12-month period based on the Soho Beach House Miami Whole Loan. |
(58) | The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and Deutsche Bank AG, New York Branch. |
(59) | For purposes of calculating interest and other amounts payable on the Scottsdale Fashion Square Whole Loan, each note was divided into multiple components with varying interest rates. The interest rate of the Scottsdale Fashion Square Mortgage Loan represents the weighted average interest rate of three components. Prepayments of the Scottsdale Fashion Square Mortgage Loan will be applied to the components in sequential order. As a result of the components having different interest rates and the allocation of prepayments to sequentially reduce the components, the per annum weighted average interest rate of the components (and, therefore, the interest rate of the Scottsdale Fashion Square Mortgage Loan) may increase over time. |
(60) | A Grace Period – Late Fee (Days) of five days is allowed for the monthly payment of interest and any other principal, interest or other sum due. No grace period is permitted for repayment of principal on the maturity date. |
(61) | The lockout period will be at least 28 months beginning with and including the first payment date on April 6, 2023. Defeasance of the Scottsdale Fashion Square Whole Loan in full is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 6, 2026 (the “Scottsdale Fashion Square Lockout Release Date”). In addition, voluntary prepayment of the Scottsdale Fashion Square Whole Loan in full, but not in part, is permitted from and after the Scottsdale Fashion Square Lockout Release Date with (prior to the open prepayment date on September 6, 2027) the payment of a yield maintenance premium. The assumed lockout period of 28 months is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
A-79 |
(62) | The borrower may transfer and obtain a release of one or more Release Parcels (as defined below), subject to satisfaction of certain conditions including, but not limited to, (i) no event of default has occurred and is continuing, (ii) regardless of whether such release of the Release Parcel is successfully consummated, the borrower pays to the lender a processing fee in the amount of $15,000, reimburses lender for reasonable costs and expenses, and pays all title insurance and survey costs, (iii) the borrower delivers to the lender evidence reasonably satisfactory to a prudent lender that the Release Parcel has been (or will be upon recordation of the applicable transfer documentation which will occur contemporaneously with the release of the Release Parcel) legally subdivided from the remainder of the Mortgaged Property and constitutes a separate tax lot (or, if not a separate tax lot, the Release Parcel owner is contractually obligated to pay its share of all taxes and other charges with respect to the Release Parcel until the Release Parcel has been designated as a separate tax lot), and the borrower certifies to the lender that after giving effect to such transfer, each of the Release Parcel and the remaining portion of the Mortgaged Property conforms to and is in compliance in all material respects with applicable law, (iv) the borrower certifies to the lender that the remaining property with all easements appurtenant and other permitted encumbrances thereto will not, strictly as a result of such transfer and release of the Release Parcel, be in violation of certain reciprocal easement agreements or any then applicable law, statute, rule or regulation and (v) satisfaction of any REMIC-related release conditions. A ”Release Parcel” is (x) a parcel on the Mortgaged Property that is (a) non-income producing and unimproved for tenant occupancy and (b) the release of which does not have any adverse material effect on (i) the value of the Mortgaged Property or the use or operation of the Mortgaged Property as a first-class regional shopping center (with related entertainment, dining and other compatible, commercial uses), (ii) the business, profits, operations or financial condition of the borrower, (iii) the ability of the borrower to perform its material obligations under the Scottsdale Fashion Square Whole Loan documents or (iv) the ongoing operations of the remaining Mortgaged Property; and/or (y) a parcel on the Scottsdale Fashion Square Property that is, as of the date of any potential release, non-income producing and improved by structures that (A) were vacant as of the origination date and (B) have been vacant and non-income producing continuously since the origination date and for at least three years prior to the date of any potential release. Improvements that are not material to the use and operation of the Mortgaged Property as a retail shopping center or which may be relocated without material and permanent adverse effects on the operation of the Scottsdale Fashion Square Property (as evidenced by a certification from the borrower) do not render the subject property “improved.” |
(63) | The Sixth Largest Tenant, Life Time Fitness, leases 37,000 SF and opened in March 2023. |
(64) | The borrower is permitted to enter into a Property-Assessed Clean Energy loan (a "PACE Loan") or other indebtedness for an amount not to exceed $10,000,000, without the consent of the lender or rating agency confirmation, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year assessments against the Mortgaged Property. The lien resulting from any unpaid and delinquent PACE Loan payments would have property tax lien status. |
(65) | The Capital Expenditure Reserve is funded during a trigger period in the amount of $0.25 multiplied by the NRA excluding non-collateral square feet, “Excluded Premises” (i.e., Macy's, Nordstrom, Neiman Marcus, DICK’S Sporting Goods, Harkins Theatre, Life Time Fitness and any replacement tenant that leases all or substantially all of any such premises as defined in the related loan agreement) and any other tenant that is required to pay for all repairs and maintenance costs for its entire leased premises, roof and structural components, resulting in a total square footage of 805,331, divided by 12. The Capital Expenditure Account is subject to a cap of an amount equal to 24 times the required monthly deposit ($402,666). |
(66) | The Rollover Reserve is funded during a trigger period in the amount of $1.00 multiplied by the NRA excluding non-collateral square feet and “Excluded Premises,” (i.e., Macy's, Nordstrom, Neiman Marcus, DICK’S Sporting Goods, Harkins Theatre, Life Time Fitness and any replacement tenant that leases all or substantially all of any such premises as defined in the related loan agreement) resulting in a total square footage of 825,666, divided by 12. The Rollover Account is subject to a cap of an amount equal to 24 times the required monthly deposit ($1,651,332). |
(67) | The Upfront Other Reserve ($) includes $10,222,200 of a reserve for tenant improvements and leasing commissions and approximately $4,316,877 of a gap rent reserve. |
A-80 |
(68) | The Mortgage Loan is part of a Whole Loan that was co-originated by JPMCB, Bank of America, N.A., and Barclays Capital Real Estate Inc. JPMCB will be contributing Note A-9 and Note A-11 with an aggregate Cut-off Date Balance of $40,000,000 to the Benchmark 2023-B39 securitization. |
(69) | The Second Largest Tenant at the Mortgaged Property, Stradley, Ronon, Stevens & Young, representing approximately 3.6% of the net rentable square footage, has a one-time right to terminate its lease effective January 31, 2031, by providing notice on or before February 1, 2029 and payment of a termination fee. |
(70) | The Fourth Largest Tenant at the Mortgaged Property, Wolters Kluwer Health, Inc., representing approximately 3.4% of the net rentable square footage, has the right to terminate its lease effective March 31, 2026, by providing notice on or before September 30, 2024 and payment of a termination fee. |
(71) | The Fifth Largest Tenant at the Mortgaged Property, Jazz Pharmaceuticals, Inc. representing approximately 3.1% of the net rentable square footage, has the right to terminate its lease effective December 31, 2025, by providing notice on or before December 31, 2024 and payment of a termination fee. |
(72) | The Largest Tenant at the Mortgaged Property, Price Water House Coopers LLP, which leases approximately 7.3% of the net rentable area and 9.4% of the underwritten base rent, has subleased 23,037 SF of its space to Jewish Federation of Greater Philadelphia, which sublease is scheduled to expire April 29, 2030. |
(73) | The Third Largest Tenant, Pond Lehocky Giordano Disability, which leases approximately 3.5% of the net rentable area and 3.8% of the underwritten base rent, has subleased 15,838 SF of its space to Morgan & Morgan Philadelphia, LLC, which sublease is scheduled to expire January 31, 2026. |
(74) | The borrowers deposited a letter of credit in the amount of $25,000,000 in lieu of a cash deposit to the TI/LC Reserve for tenant improvements and leasing commissions associated with new leases. |
(75) | Straight-lined rent of $252,142 was underwritten for six tenants, totaling 153,115 SF. |
(76) | During a trigger period, the borrowers are required to deposit monthly replacement reserves equal to approximately $39,503. During the continuance of a trigger period, the borrowers will be required to deposit $237,018 on a monthly basis to the TI/LC Reserve. Additionally, when (i) the balance of the TI/LC Reserves is less than $15,000,000 and (ii) the TI/LC Reserve occupancy falls below 85%, the whole loan will require a cash sweep until the balance returns to $25,000,000. Further, the non-recourse carveout guarantor has provided a guaranty for an additional $20,000,000 to the TI/LC Reserves, which guaranty will be reduced by any amounts contributed to the TI/LC Reserve after the loan origination date. |
(77) | The Third Largest Tenant, Cheesecake Factory Restaurant, (“Cheesecake Factory”), may terminate its lease in the event that Cheesecake Factory's gross sales from the Fashion Village at Boca Park Mortgaged Property are less than $5,000,000 in any year and Cheesecake Factory has been continuously open for business by providing 12 months’ prior notice to the landlord within 90 days of the end of any fiscal year together with payment of a lease termination fee equal to the unamortized portion of the commission paid to Cheesecake Factory's broker plus the unamortized portion of any cash allowance paid to Cheesecake Factory, each of which amounts will be amortized on a straight-line basis over the initial term of Cheesecake Factory's lease. |
A-81 |
(78) | An economic holdback of $1.2 million will be held as additional collateral for the Fashion Village at Boca Park Mortgage Loan. Release of the economic holdback funds will be tied to the borrower sending satisfactory evidence to the lender that (i) the Fashion Village at Boca Park property has achieved a debt yield of at least 9.8%; or (ii) Kona Grill has executed a new lease or lease amendment that achieves the same rents as the lender has underwritten (fixed and/or percentage) of at least $487,740 based upon assumed gross sales of $5,700,000 and has a term of at least two years. In the event a new lease is delivered but does not take effect until after the existing lease with Kona Grill expires, the lender will hold back from the amounts disbursed to the borrower the amount required to replicate the annual base rent of $487,740 until such time as such amounts are payable under the new lease with Kona Grill. Such retained funds would then be disbursed monthly in the amount needed to replicate the payments from Kona Grill’s new lease, taking into account the amounts anticipated to be received by Kona Grill under its current lease. In addition, if in connection with the new lease or lease amendment, there are brokerage commissions, tenant improvements and/or tenant allowances payable, the lender is required to disburse funds maintained in the economic holdback reserve account to the TI/LC reserve account in an amount sufficient to pay for all such anticipated brokerage commissions, tenant improvements and/or tenant allowances payable under the new lease or lease amendment for Kona Grill. |
(79) | The Mortgaged Property has an office component accounting for 86,000 SF which according to the borrower sponsor is further broken out between sensitive compartmented information space (66,500 SF) and traditional office space (19,500 SF). |
(80) | The Mortgaged Property is leased to the sole tenant, GSA, a government sponsored agency, which lease expires August 31, 2039 which is after the maturity date of June 2033. |
(81) | The 3300 75th Avenue Mortgaged Property was previously unencumbered. Loan proceeds, less closing costs and stub interest, were returned to the borrower sponsor and are expected to be allocated towards the paydown of a corporate level revolving debt facility in conjunction with the merger of Office Properties Income Trust and Diversified Healthcare Trust. In connection with such merger, the lender and the borrower sponsor entered into a debt commitment letter, pursuant to which, subject to the terms and conditions of the debt commitment letter, the lender has committed to provide a senior secured bridge facility to the subsidiaries of the borrower sponsor. See “Description of the Mortgage Pool—Additional Indebtedness—Permitted Unsecured Debt and Other Debt” in the Preliminary Prospectus for additional information. |
(82) | The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA, Bank of America, N.A. and Morgan Stanley Bank, N.A. |
(83) | The lockout period will be at least 25 payment dates beginning with and including the first payment date in July 2023. Defeasance of the Miracle Mile Whole Loan in full is permitted at any time on or after the date that is the earlier of (i) the payment date occurring June 2026 or (ii) two years and one day on or from the closing date of the securitization that includes the last pari passu note to be securitized (the "Miracle Mile Lockout Release Date"). In addition, voluntary prepayment of the Miracle Mile Whole Loan in full, but not in part, is permitted from and after the Miracle Mile Lockout Release Date (but prior to the open prepayment date on December 6, 2027) with the payment of a yield maintenance premium. The assumed lockout period of 25 payments is based on the expected Benchmark 2023-B39 closing date in July 2023. The actual lockout period may be longer. |
(84) | The Upfront Other Reserve ($) includes approximately $10,024,690.89 for an upfront TI/LC reserve and $8,677,665.64 for a gap rent reserve. |
(85) | In lieu of the Renovation Project Reserve, at origination the borrower provided a Renovation Project Reserve Guaranty. |
(86) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by newly executed leases, increases to contractual parking revenue, and approximately $3.9 million of projected annual signage revenue that is expected as a result of the ongoing renovations. |
A-82 |
(87) | The borrower leases an approximately 2,400 SF portion of unit E013 from Planet Hollywood through July 2025 (subject to two, 20-year extensions) pursuant to a reciprocal easement agreement entered into with, among other parties, Planet Hollywood Resort and Casino. The borrower's rights under such reciprocal easement agreement are pledged as additional collateral for the Miracle Mile Whole Loan. The lessor under such lease has not confirmed that such lease is superior to any fee mortgage that might encumber such space, and as such the lease may be subordinate to any fee mortgage that encumbers such space. We cannot assure you that the lender's title policy will insure the lender's interest in the lease. |
(88) | During the continuance of a PIP Sweep Period, the borrower must pay the lender, on each monthly payment date, all available cash until the PIP Sweep Period has been cured. |
(89) | The Mortgaged Property is operated as a hospitality property without a franchise agreement or license agreement. As a result, no comfort letter was obtained. The association with Marriott International, Inc. is pursuant to a management agreement with its affiliate, Courtyard Management Corporation. At origination of the Mortgage Loan, an SNDA was obtained. |
(90) | The lockout period will be at least 25 payment dates beginning with and including the first payment date in July 2023. Defeasance or prepayment with the payment of a yield maintenance premium of the J&O Industrial Facility Whole Loan in full is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) June 1, 2026. The assumed lockout period of 25 payments is based on the expected Benchmark 2023-B39 closing date in July 2023. The actual lockout period may be longer. |
(91) | The borrower is required to deposit an amount equal to $11,684.37 on each monthly payment date if the amount on deposit in the capital expenditure reserve is ever less than $70,106.20 (subject to adjustment in accordance with the Mortgage Loan documents) until such time as the amount on deposit in the capital expenditure reserve account equals $140,212.40 (subject to adjustment in accordance with the Mortgage Loan documents). |
(92) | The borrower is required to deposit an amount equal to $58,421.83 on each monthly payment date, following the occurrence of an event of default or trigger period, if the amount on deposit in the tenant improvement and leasing commissions reserve is ever less than $350,531.00 (subject to adjustment in accordance with the Mortgage Loan documents) until such time as the amount on deposit in the capital expenditure reserve account equals the $701,062.00 (subject to adjustment in accordance with the Mortgage Loan documents). |
(93) | The Harborside 2-3 Mortgage Loan is part of a whole loan that was co-originated by Citi Real Estate Funding Inc. and Bank of Montreal. |
(94) | The Mortgage Loan has one or more borrowers that own all or a portion of the related Mortgaged Property as tenants–in–common. |
(95) | The lockout period will be at least 27 payment dates beginning with and including the first payment date on May 6, 2023. Defeasance of the Harborside 2-3 Whole Loan in full (but not in part) is permitted at any time following the earlier to occur of (i) April 4, 2026 or (ii) the second anniversary of the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 27 payments is based on the expected Benchmark 2023-B39 securitization closing date in July 2023. The actual lockout period may be longer. |
(96) | The Harborside 2-3 Whole Loan is structured with a $55,000,000 mezzanine loan (the "Harborside 2-3 Mezzanine Loan") that accrues interest at (i) a rate per annum equal to 7.00% to be paid as part of each payment of the mezzanine monthly debt service payment amount resulting in a mezzanine monthly debt service payment amount of $325,289.35 and (ii) a rate per annum equal to 3.5% that accrues through the term of the Harborside 2-3 Mezzanine Loan and is scheduled to be due and payable on the maturity date resulting in a monthly debt service accrual amount of $162,644.68. The Mezzanine Debt Interest Rate (%), Total Debt Monthly Debt Service ($) and Total Debt Underwritten NCF DSCR (x) are based on an aggregate Harborside 2-3 Mezzanine Loan interest rate of 10.5% per annum. |
A-83 |
(97) | In addition to the interest accruing on the outstanding principal balance of the Harborside 2-3 Mezzanine Loan at a rate of 7.0000% per annum to be paid as part of each monthly debt service payment amount and an additional 3.5000% per annum which will accrue through the loan term and be due on the maturity date, the outstanding principal balance of the Harborside 2-3 Mezzanine Loan will accrue PIK interest at a rate of 2.29% per annum (the "PIK Interest"). The PIK Interest is due and payable together with each mezzanine monthly debt service payment amount if either of the following conditions are not satisfied as of April 6, 2028: (i) the PIK Leasing Condition (as defined below) or (ii) if the Harborside 2-3 Mezzanine Loan is not prepaid in full. If the PIK Leasing Condition has not been satisfied as of April 6, 2028 or the Harborside 2-3 Mezzanine Loan has not been prepaid in full prior to such date, then all accrued PIK Interest will automatically be converted and added to the outstanding principal balance of the Harborside 2-3 Mezzanine Loan as of such date, and become immediately due and payable by the borrowers to lender together with all other outstanding principal. The "PIK Leasing Condition" means delivery by the borrowers of evidence reasonably satisfactory to lender that 75% of the aggregate rentable square feet of the Harborside 2-3 Mortgaged Property and the neighboring Harborside 1 property is leased and occupied by tenants under leases satisfying the requirements set forth in their respective loan documents. |
(98) | The borrowers are permitted to obtain mezzanine financing in connection with the assumption of the Harborside 2-3 Mortgage Loan, provided that the Harborside 2-3 Mezzanine Loan is repaid simultaneously with such assumption. Future mezzanine debt is permitted subject to certain conditions, including, without limitation: (i) no event of default is continuing, (ii) the mezzanine loan is made by a lender reasonably acceptable to the mortgage lender and acceptable to the applicable rating agencies, (iii) the only collateral for such mezzanine loan is the direct equity interest in (x) the mortgage borrower and (y) the equity interest in the sole member entity holding the liquor license for the operation of the property (note – the Whole Loan is secured, in part, by a pledge of the direct equity interest in the holder of the liquor license), (iv) the mezzanine loan documents are reasonably satisfactory to the mortgage lender, (v) the mezzanine loan is non-recourse except for non-recourse carveouts substantially similar to those of the mortgage loan, (vi) the mezzanine lender enters into an intercreditor agreement reasonably acceptable to the mortgage lender and acceptable to the rating agencies, (vii) the mezzanine loan has a fixed rate of interest or a floating rate of interest subject to delivery of an interest rate cap agreement, (viii) the maturity date of the mezzanine loan is not earlier than the maturity date of the Harborside 2-3 Whole Loan, (ix) borrower delivers a rating agency confirmation, (x) the LTV (inclusive of the mezzanine loan) does not exceed 75%, (xi) the DSCR (whole loan only) as of the date of closing of the mezzanine loan is at least 1.81x and (xii) the DSCR (inclusive of the mezzanine loan) as of the date of closing of the mezzanine loan is at least 1.25x. |
(99) | The Harborside 2-3 Whole Loan is structured with a $19,000,000 preferred equity investment made by NongHyup Bank, in its capacity as Trustee of Milestone Harbor East Private Investment Trust. The preferred equity investment is made in an entity (the “Pref JV”) that is the indirect owner of one of the two TIC borrowers of the Harborside 2-3 Whole Loan and one of the two TIC owners of the neighboring Harborside 1 property. The preferred equity investment will be repaid only from net cash distributions to the Pref JV from capital transactions with respect to the Harborside 1 property and/or the Harborside 2-3 Mortgaged Property. |
(100) | The Third Largest tenant, Collectors Universe, representing approximately 8.2% of the net rentable area, is in a free rent period through November 28, 2023. |
(101) | Other Sources ($) consists of a Sea Wall credit of $27,610,000, tenant improvement and rent credits of approximately $12,104,859, a rate buydown credit of $6,250,000, and approximately $3,668,609 in other miscellaneous credits. |
A-84 |
(102) | The Burger King #00360 - New Orleans, LA Mortgaged Property is subject to a ground lease to Burger King Corporation and a related sublease to the borrower each having an expiration date of February 29, 2024. The ground lease has three extension options of five years each, and the sublease having no extension options. The annual ground rent under the ground lease and sublease is currently $50,650. The Burger King #00501 - Lafayette, LA Mortgaged Property is subject to a ground lease to Burger King Corporation and a related sublease to the borrower each having an expiration date of June 5, 2024 with one remaining extension option of five years. The annual ground rent under the ground lease and sublease is currently $29,296. The Burger King #01315 - Alexandria, LA Mortgaged Property is subject to a ground lease with an expiration date of May 2, 2024 with three extension options of five years each. The annual ground rent under the lease is currently $40,674.39. The Burger King #01537 - Lafayette, LA Mortgaged Property is subject to two ground leases to Burger King Corporation and a related sublease to the borrower each having an expiration date of March 24, 2025 with four extension options of five years each. The annual ground rent under the ground leases in the aggregate, and under the sublease is currently $64,902. The Burger King #04130 - Vicksburg, MS Mortgaged Property is subject to a ground lease with an expiration date of August 14, 2033 and no remaining extension options. The ground lease provided for a one-time payment of $10.00. The annual ground rent under the lease is currently $0. Notwithstanding that such Mortgaged Property is subject to a ground lease, it is treated as a fee property for all purposes under the Mortgage Loan agreement. The Burger King #10572 - Eunice, LA Mortgaged Property is subject to a ground lease with an expiration date of September 30, 2027 with two extension options of five years each. The annual ground rent under the lease is currently $36,075. |
(103) | The Burger King #10607 - Houma, LA Mortgaged Property is subject to a ground lease with an expiration date of September 24, 2027 with two extension options of five years each. The annual ground rent under the lease is currently $72,473. The Burger King #11488 - Lafayette, LA Mortgaged Property is subject to a ground lease with an expiration date of April 15, 2028 with four extension options of five years and one extension option of six years. The annual ground rent under the lease is currently $70,862. The Burger King #12007 - Denham Springs, LA Mortgaged Property is subject to a ground lease to Burger King Corporation and a related sublease to the borrower each having an expiration date of May 31, 2028 with the ground lease having eight extension options of five years each and the sublease having two extension options of five years each. The annual ground rent under the ground lease is currently $32,210.20, and the annual rent under the sublease is currently $49,280. The Burger King #12752 - Lafayette, LA Mortgaged Property is subject to a ground lease with an expiration date of September 23, 2024 with three extension options of five years each. The annual ground rent under the lease is currently $43,560. The Burger King #12753 - Slidell, LA Mortgaged Property is subject to a ground lease with an expiration date of August 31, 2024 with three extension options of five years each. The annual ground rent under the lease is currently $58,564. |
A-85 |
(104) | The Burger King #12919 - Covington, LA Mortgaged Property is subject to a ground lease with an expiration date of December 22, 2024 with three extension options of five years. The annual ground rent under the lease is currently $53,572. The Burger King #13081 - New Iberia, LA Mortgaged Property is subject to a ground lease with an expiration date of March 28, 2025 with three extension options of five years each. The annual ground rent under the lease is currently $52,272. The Burger King #07467 - Ruston, LA Mortgaged Property Is subject to a ground lease with an expiration date of June 5, 2029 with four extension options of five years each. The annual ground rent under the lease is currently $7,390.34. Notwithstanding that such Mortgaged Property is subject to a ground lease, it is treated as a fee property for all purposes under the Mortgage Loan agreement. |
(105) | The sole tenant, GPS Hospitality Partners IV, LLC, is subleasing its space to Tasty King of Missouri, LLC with respect to each of the Burger King #02643 - Gladstone, MO, Burger King #06906 - Warrensburg, MO, Burger King #04330 - Kansas City, MO and Burger King #03685 - Kansas City, MO and Tasty King of Kansas, LLC with respect to Burger King #12313 - Roeland Park, KS, Burger King #02831 - Olathe, KS and Burger King #12264 - Mission, KS Mortgaged Properties. |
(106) | The borrowers may at any time prior to the maturity date after the earlier of (i) May 2, 2026 and (ii) two years after the closing date of the securitization that includes the last promissory note of the Jaylor - Burger King Portfolio Whole Loan to be securitized, or, in the case of the any of the Burger King #02831 - Olathe, KS Mortgaged Property, the Burger King #03685 - Kansas City, MO Mortgaged Property or the Burger King #04330 - Kansas City, MO Mortgaged Property, at any time after the securitization that includes the last promissory note of the Jaylor - Burger King Portfolio Whole Loan to be securitized, obtain the release of any eligible individual Mortgaged Property, provided that (i) no event of default has occurred and is continuing under the Jaylor - Burger King Portfolio Whole Loan documents, (ii) the debt service coverage ratio with respect to the remaining Mortgaged Properties is greater than (x) the debt service coverage ratio immediately prior to such release and (y) 1.79x, (iii) the partial prepayment, as applicable, is in an amount equal to 115% of the allocated loan amount for the individual Jaylor - Burger King Portfolio Mortgaged Property to be released except that (a) with respect to each material ground lease property, the required partial prepayment will be the allocated loan amount for such material ground lease property and (b) in the event that the ground lease with respect to the Burger King #00501 - Lafayette, LA Mortgaged Property has lapsed after its scheduled expiration date of June 5, 2029, the release price for Burger King #00501 - Lafayette, LA Mortgaged Property will be $0.00, (iv) the borrower has delivered a REMIC opinion and (v) if requested by the lender, the borrower delivers a rating agency confirmation. |
(107) | The borrowers entered into two master leases, one of which (for 90 of the properties) is dated as of February 28, 2005, as amended by the first amendment dated March 3, 2014, and as further amended by the second amendment dated May 2, 2023 between JL Holdings I, LLC and GPS Hospitality Partners IV, LLC and the other of which (for 9 of the properties) is dated as of February 28, 2005, as amended by the first amendment dated March 3, 2014, as further amended by the second amendment dated May 2, 2023 between JL Group Holdings I, LLC and GPS Hospitality Partners IV, LLC. The master leases expire June 5, 2034, with options to renew though June 5, 2049, and except with respect to the ground lease properties as discussed in footnote 4, the master lease term is tied to the ground lease term for the respective ground lease property. |
(108) | If an immediate repair is not completed by the applicable immediate repair deadline, then, the borrowers are required to (i) deposit or cause to be deposited into an eligible account the amount applicable to the immediate repair that has not been completed and (ii) cause all remaining immediate repairs to be completed promptly thereafter. |
(109) | The Burger King #01537 - Lafayette, LA Mortgaged Property was appraised for $0 as the appraiser concluded that the rental income attributable to the Mortgaged Property was less than the ground rent payment by $1,570. The Burger King #00501 - Lafayette, LA Mortgaged Property has an allocated loan amount of $0 as the fully extended ground lease maturity is prior to the Jaylor - Burger King Portfolio Whole Loan maturity date. However, the Mortgaged Property is included within the collateral. |
(110) | The Mortgage Loan is part of a Whole Loan that was co-originated by JPMCB and Morgan Stanley Bank, N.A. JPMCB will be contributing Note A-4-B and Note A-5 with an aggregate Cut-off Date Balance of $23,300,000 to the Benchmark 2023-B39 securitization. |
A-86 |
(111) | The Mortgaged Property is a 1,356,325 SF office building which includes retail tenant leases representing approximately 3.0% of net rentable area at the Mortgaged Property. |
(112) | In connection with the creation by the State of Michigan of a plan to enable the revitalization of certain brownfield properties, and the related developments of four projects located in the City of Detroit (the “Transformational Project Sites”), including the expansion of the Mortgaged Property which was completed in 2020, Bedrock Management Services, LLC, a borrower sponsor affiliate, as the developer (the “Developer”), entered into a reimbursement agreement (the “Reimbursement Agreement”) with the City of Detroit Brownfield Redevelopment Authority, the Michigan Strategic Fund and the Michigan Department of Treasury. The Reimbursement Agreement entitles the Developer to receive reimbursements for a certain portion of the cost of the developments of the Transformational Project Sites from certain tax revenues as well as sales and use tax exemptions. The lender did not underwrite any of the benefits afforded to the borrower sponsor affiliate pursuant to the Reimbursement Agreement. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. |
(113) | The Whole Loan is structured with a hard lockbox for the related Mortgaged Property other than with respect to the parking garage portion of the Mortgaged Property, the income from which is not required to be deposited into the lockbox account until the occurrence of a Cash Sweep Event, as defined in the related loan documents. |
(114) | The Mortgaged Property consists of two units in a condominium with a total of two units. Please see “Description of the Mortgage Pool—Statistical Characteristics of the Mortgage Loans—Condominium Interests and Other Shared Interests” in the preliminary prospectus for additional information. |
(115) | The Second Largest Tenant, Centene Management, is a successor-in-interest to Meridian Health, which had been at the Mortgaged Property since December 2014 and assigned its entire interest in its lease to Centene Management on June 29, 2022, shortly after loan origination. According to the borrower sponsor, Centene Management, whose current lease term expires in December 2024, has listed its entire leased space at the Mortgaged Property on the market for sublease, though no prospective subtenant has been identified as of the Cut-off Date. As of the Cut-off Date, Centene Management is in occupancy and paying rent. |
(116) | The Mortgage Loan documents permit the direct or indirect owners of the borrower (other than any principal) to obtain one or more unsecured loans from affiliates of the borrower, provided each loan is (a) unsecured, (b) payable only out of excess cash flow from the Mortgaged Property, (c) subordinate in all respects to the Mortgage Loan pursuant to a subordination and standstill agreement satisfactory to the lender in its sole discretion, and (d) without a maturity date. The aggregate amount of all unsecured loans that may be entered into without the lender’s consent may not exceed 10.0% of the aggregate unpaid principal amount of the Mortgage Loan at any one time. |
(117) | Each of the Largest Tenant, Rocket Mortgage, the Third Largest Tenant, Rock Ventures, the Fourth Largest Tenant, Building Amenities Wellness Center LLC, the Sixth Largest Tenant, Building Amenities Daycare LLC, the Seventh Largest Tenant, Toast Entertainment (Event Space Floor), the Ninth Largest Tenant, Building Amenities Cafeteria LLC, and the Thirteenth Largest Tenant, StockX, which collectively lease approximately 58.2% of the net rentable area at the Mortgaged Property, are affiliates of the borrower sponsor. |
(118) | The borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as hereinafter defined) and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, 1/12 of four percent (4%) of the annual gross revenues for the hotel related operations for the immediately preceding calendar year as reasonably determined by lender. The initial FF&E Payment was determined to be approximately $106,694. |
A-87 |
(119) | The borrower is required to deposit into an eligible account (the “Seasonality Reserve Account”) on the Seasonality Reserve Monthly Deposit Dates (as hereinafter defined) (i) between May 2023 and November 2023 an amount equal to $27,945 and (ii) after November 2023, an amount equal to 110% of the quotient of (x) the aggregate Negative Monthly Amounts (as hereinafter defined) for the twelve (12) month period divided by (y) the number of months for which there is no Negative Monthly Amount, based on the then current seasonality annual budget. The “Seasonality Reserve Monthly Deposit Dates” mean for the first year, the monthly payment dates occurring in February through November 2023 and (b) thereafter, the monthly payment dates where a deposit to the Seasonality Reserve Account is required as determined by the lender on February 1st of each year. The “Negative Monthly Amount” means, with respect to any monthly payment date, the amount, if any, by which operating income for the Mortgaged Property for the calendar month is insufficient to establish a debt service coverage ratio of 1.00x based on the then current annual budget to be adjusted annually on February 1st of each year by the lender. |
(120) | Historical cash flows are unavailable as the Mortgaged Property was renovated in 2020 and 2021. |
(121) | The Fifth Largest Tenant at the Mortgaged Property, BVT National Capital Partners, representing approximately 3.3% of the net rentable square footage, has a one-time right to terminate its lease effective August 31, 2026, by providing notice on or before August 31, 2025, and paying a termination fee. |
(122) | Sierra Wireless America, Inc., which is under lease through January 2024 covering approximately 6.5% of the net rentable area at the Mortgaged Property, has vacated its premises is underwritten as vacant. |
(123) | The Second Largest Tenant at the Mortgaged Property, Hartman, Simons & Wood LLP, representing approximately 6.6% of the net rentable area, is benefitting from base rent credits through December 31, 2025. There can be no assurance that such tenant will begin paying rent as expected or at all. |
(124) | The Fourth Largest Tenant, Coldwell Banker, has the right to terminate its lease after April 1, 2024 with 120 days’ notice, by reimbursing the landlord for all remaining unamortized tenant improvement allowances, rental abatements, and leasing commissions straight lined at no interest. |
(125) | The Fifth Largest Tenant, Campbell Fashions, has the right, under the Death and Disability Provision, to terminate its lease within 60 days in the event that either of the three people on the lease were to decease or become totally disabled. |
(126) | The borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as hereinafter defined) and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion. The initial FF&E Payment was determined to be approximately $11,997. |
A-88 |