FWP 1 n4501-x4_anxa.htm FREE WRITING PROSPECTUS
    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-262701-07

 

FREE WRITING PROSPECTUS, DATED September 16, 2024

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, Bancroft Capital, LLC and 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County
                           
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%   CREFI, JPMCB, GSBI, WFB CREFI, GSMC NAP NAP Various Various Various
1.01 Property   1 200 Sidney 3.2% 32.2%         200 Sidney Street Cambridge Middlesex
1.02 Property   1 Lincoln Centre 2.1% 21.1%         200, 300, 400, 500 and 800 Lincoln Centre Drive Foster City San Mateo
1.03 Property   1 40 Erie Street 1.4% 14.5%         40 Erie Street Cambridge Middlesex
1.04 Property   1 4570 Executive Drive 1.2% 11.6%         4570 Executive Drive San Diego San Diego
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% 9.2%         9360-9390 Towne Centre Drive San Diego San Diego
1.06 Property   1 21 Erie Street 0.7% 7.4%         21 Erie Street Cambridge Middlesex
1.07 Property   1 47 Erie Street Parking Structure 0.3% 2.8%         47 Erie Street Cambridge Middlesex
1.08 Property   1 Eastgate Mall 0.1% 1.3%         4575 Eastgate Mall San Diego San Diego
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 100.0% CREFI CREFI NAP NAP 349 Seaside Avenue Honolulu Honolulu 
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%   GACC, WFBNA GACC Group 1 NAP Various Culver City Los Angeles
3.01 Property   1 Hayden & National 4.3% 47.7%         3520-3542 Hayden Avenue Culver City Los Angeles
3.02 Property   1 3505-3525 Hayden 2.0% 22.1%         3505-3525 Hayden Avenue Culver City Los Angeles
3.03 Property   1 Hayden & Higuera 0.8% 9.3%         8557 & 8559 Higuera Street and 3623-3635 Hayden Avenue Culver City Los Angeles
3.04 Property   1 3555 Hayden 0.7% 7.6%         3555 Hayden Avenue Culver City Los Angeles
3.05 Property   1 8511 Warner Drive 0.6% 6.8%         8511 Warner Drive Culver City Los Angeles
3.06 Property   1 3585 Hayden 0.6% 6.4%         3585 Hayden Avenue Culver City Los Angeles
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 100.0% GACC, BANA, SMC, WFBNA GACC NAP NAP 610 Exterior Street Bronx Bronx
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 100.0% GSBI, DBRI, UBS AG GSMC, GACC NAP NAP 1100 Enterprise Way Sunnyvale Santa Clara
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 100.0% DBRI, WFBNA GACC Group 1 NAP 9300 Culver Boulevard Culver City Los Angeles
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 100.0% CREFI CREFI NAP NAP 2767-2777 Atlantic Avenue Brooklyn Kings
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%   CREFI CREFI NAP NAP Various Various Various
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% 81.6%         Various Paducah, Kevil, Boaz McCracken, Graves
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% 14.0%         Various Mayfield Graves
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% 4.4%         19 Pullen Road Metropolis Massac
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 100.0% CREFI CREFI NAP NAP 1000 Lorimer Street Brooklyn Kings
10 Loan 64 1 The Grove Apartments 3.5% 100.0% CREFI CREFI NAP NAP 1526 West Candletree Drive Peoria Peoria
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%   GSBI GSMC NAP NAP Various Park City Summit
11.01 Property   1 Newpark I 1.6% 50.0%         1141 West Ute Boulevard Park City Summit
11.02 Property   1 Newpark III 1.6% 50.0%         1389 Center Drive Park City Summit
12 Loan 68 1 155-163 East 92nd Street 3.1% 100.0% CREFI CREFI NAP NAP 155-163 East 92nd Street New York New York
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%   GSBI GSMC NAP NAP Various Various Various
13.01 Property   1 1732 Derby-Milford Road 0.8% 27.1%         1732 Derby-Milford Road Derby New Haven
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% 19.4%         167 Fly Rod Road and 697 Moscow Road Stowe  Lamoille
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% 17.8%         1127 East Lynchburg Salem Turnpike Bedford  Bedford 
13.04 Property   1 635 Aaron Parkway 0.4% 13.1%         635 Aaron Parkway Centralia Clinton
13.05 Property   1 617 Moon Clinton Road 0.3% 11.0%         617 Moon Clinton Road Coraopolis  Allegheny
13.06 Property   1 4073 Constitution Boulevard 0.2% 6.2%         4073 Constitution Boulevard Darlington  Beaver
13.07 Property   1 3739 New Castle Road 0.2% 5.5%         3739 New Castle Road West Middlesex  Mercer
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 100.0% CREFI CREFI NAP NAP 201 Foster Street Durham Durham
15 Loan 74, 75 1 8 West 38th Street 2.6% 100.0% CREFI CREFI NAP NAP 8 West 38th Street  New York New York
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%   CREFI CREFI Group 2 NAP Various Sunnyside Queens
16.01 Property   1 43-04 48th Street 1.2% 51.4%         43-04 48th Street Sunnyside Queens
16.02 Property   1 43-38 47th Street 1.2% 48.6%         43-38 47th Street Sunnyside Queens
17 Loan 76 2 Roxborough Portfolio 2.4%   CREFI CREFI NAP NAP Various Philadelphia Philadelphia
17.01 Property   1 Domino Lane Apartments 1.5% 62.4%         477-89 Domino Lane Philadelphia Philadelphia
17.02 Property   1 Parker Place Apartments 0.9% 37.6%         300-312 Parker Avenue Philadelphia Philadelphia
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 100.0% GSBI, BANA, SGFC GSMC NAP NAP 2601 Preston Road Frisco Collin
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 100.0% GACC GACC NAP NAP 2315-2325 North Front Street Philadelphia Philadelphia
20 Loan 87 1 Field Haven Apartments 1.9% 100.0% GSBI GSMC NAP NAP 1077 Gateview Drive Portland Sumner
21 Loan   1 5th & K 1.5% 100.0% GSBI GSMC NAP NAP 301-333 Fifth Avenue, 579 K Street and 356 Sixth Avenue San Diego San Diego
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 100.0% CREFI CREFI NAP NAP 105 Brucewood Road Southern Pines Moore
23 Loan 90 1 Black Mountain Center 1.1% 100.0% CREFI CREFI NAP NAP 8325 West Happy Valley Road Peoria Maricopa 
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%   CREFI CREFI NAP NAP Various Huntsville Madison
24.01 Property   1 Storage Sense - County Road 0.6% 61.5%         1015 County Road Northwest Huntsville Madison
24.02 Property   1 Storage Sense - Highway 72 0.4% 38.5%         2386 Highway 72 East Huntsville Madison
25 Loan 91, 92 1 UC Flats 0.9% 100.0% CREFI CREFI NAP NAP 4612 Sansom Street Philadelphia Philadelphia
26 Loan 93 1 1672 Third Avenue 0.9% 100.0% CREFI CREFI NAP NAP 1672 Third Avenue New York New York
27 Loan 94 1 Woodhaven 85 0.9% 100.0% DBRI GACC Group 2 NAP 84-25 85th Road Woodhaven Queens
28 Loan 95, 96 3 West Fargo Industrial 0.8%   GACC GACC NAP NAP Various West Fargo Cass
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% 54.7%         1700 and 1740 Main Avenue West West Fargo Cass
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% 35.8%         474, 500 and 526 10th Street Northeast West Fargo Cass
28.03 Property   1 617 and 625 13th Street Northeast 0.1% 9.4%         617 and 625 13th Street Northeast West Fargo Cass
29 Loan 97, 98 1 Woodman Townhomes 0.8% 100.0% DBRI GACC NAP NAP 6958 Woodman Avenue Van Nuys Los Angeles
30 Loan 99, 100 1 Inwood 213 0.7% 100.0% DBRI GACC Group 2 NAP 514 West 213th Street New York New York
31 Loan 101 1 1000 Albion Avenue 0.7% 100.0% GSBI GSMC NAP NAP 1000 Albion Avenue Schaumburg Cook
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%   GACC GACC NAP NAP Various Summerville Various
32.01 Property   1 Bell MHC 0.2% 27.6%         110 Bell Drive Summerville Charleston
32.02 Property   1 Magnolia MHC 0.2% 26.3%         109 East 8th North Street Summerville Dorchester
32.03 Property   1 Palzita MHC 0.1% 17.1%         1-10 Palzita Lane Summerville Dorchester
32.04 Property   1 Thomas MHC 0.1% 14.5%         740 East Cain Street Summerville Charleston
32.05 Property   1 Cone MHC 0.1% 14.5%         232-250 Cone Lane Summerville Dorchester

 

 A-1 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($)
                               
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% Various Various Various Various Various Various 995,458 SF 552.40 73,500,000
1.01 Property   1 200 Sidney 3.2% MA 02139 Mixed Use Lab/Office 2000 2016 188,616 SF   23,650,559
1.02 Property   1 Lincoln Centre 2.1% CA 94404 Mixed Use Lab/Office 2017 NAP 360,000 SF   15,473,684
1.03 Property   1 40 Erie Street 1.4% MA 02139 Mixed Use Lab/Office 1996 2015 106,638 SF   10,638,158
1.04 Property   1 4570 Executive Drive 1.2% CA 92121 Mixed Use Lab/Office 2000 2019 125,550 SF   8,541,474
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% CA 92121 Mixed Use Lab/Office 1990 2020 147,577 SF   6,769,737
1.06 Property   1 21 Erie Street 0.7% MA 02139 Mixed Use Lab/Office 1925 2018 51,914 SF   5,428,362
1.07 Property   1 47 Erie Street Parking Structure 0.3% MA 02139 Other Parking Garage 1997 NAP 447 Spaces   2,030,921
1.08 Property   1 Eastgate Mall 0.1% CA 92121 Mixed Use Lab/Office 1989 2020 15,163 SF   967,105
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% HI 96815 Mixed Use Hospitality/Retail 1980 2017 230 Rooms 300,000.00 69,000,000
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% CA 90232 Various Various Various Various 307,905 SF 389.73 66,000,000
3.01 Property   1 Hayden & National 4.3% CA 90232 Office CBD 1945, 2000, 2001, 2002, 2014 NAP 157,620 SF   31,507,538
3.02 Property   1 3505-3525 Hayden 2.0% CA 90232 Office CBD 1948, 1959 2006, 2021 66,932 SF   14,592,965
3.03 Property   1 Hayden & Higuera 0.8% CA 90232 Office CBD 1942 1995 35,111 SF   6,163,317
3.04 Property   1 3555 Hayden 0.7% CA 90232 Office CBD 1949, 1979 2024 24,919 SF   5,002,513
3.05 Property   1 8511 Warner Drive 0.6% CA 90232 Other Parking Garage 1951 NAP 295 Spaces   4,477,387
3.06 Property   1 3585 Hayden 0.6% CA 90232 Office CBD 2010 NAP 23,323 SF   4,256,282
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% NY 10451 Retail Anchored 2009 NAP 918,779 SF 261.22 60,000,000
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% CA 94089 Office Suburban 2014 NAP 357,481 SF 405.62 46,500,000
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% CA 90232 Mixed Use Office/Retail 2019 NAP 121,736 SF 616.09 41,250,000
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NY 11207 Multifamily Mid Rise 2024 NAP 104 Units 288,461.54 30,000,000
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% Various Various Self Storage Self Storage Various Various 732,769 SF 38.89 28,500,000
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% KY 42001, 42003, 42027, 42053 Self Storage Self Storage 1989-2022 NAP 592,486 SF   23,249,199
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% KY 42066 Self Storage Self Storage 1989-2024 NAP 102,733 SF   3,986,764
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% IL 62960 Self Storage Self Storage 2009 2022 37,550 SF   1,264,037
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NY 11222 Multifamily Mid Rise 2024 NAP 49 Units 577,551.02 28,300,000
10 Loan 64 1 The Grove Apartments 3.5% IL 61614 Multifamily Garden 1968 2023 318 Units 80,974.84 25,750,000
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% UT 84098 Office Suburban Various NAP 122,778 SF 195.47 24,000,000
11.01 Property   1 Newpark I 1.6% UT 84098 Office Suburban 2005 NAP 61,560 SF   12,000,000
11.02 Property   1 Newpark III 1.6% UT 84098 Office Suburban 2012 NAP 61,218 SF   12,000,000
12 Loan 68 1 155-163 East 92nd Street 3.1% NY 10128 Multifamily Mid Rise 1910 NAP 86 Units 263,953.49 22,700,000
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% Various Various Self Storage Self Storage Various Various 259,933 SF 85.21 22,150,000
13.01 Property   1 1732 Derby-Milford Road 0.8% CT 06418 Self Storage Self Storage 1988-2024 NAP 30,900 SF   5,997,598
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% VT 05672 Self Storage Self Storage 1974-1987 2003 37,433 SF   4,286,962
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% VA 24523 Self Storage Self Storage 1989 2002 63,400 SF   3,952,662
13.04 Property   1 635 Aaron Parkway 0.4% IL 62801 Self Storage Self Storage 2005 2024 57,275 SF   2,892,398
13.05 Property   1 617 Moon Clinton Road 0.3% PA 15108 Self Storage Self Storage 2010 NAP 28,475 SF   2,440,985
13.06 Property   1 4073 Constitution Boulevard 0.2% PA 16115 Self Storage Self Storage 2009 NAP 24,725 SF   1,367,800
13.07 Property   1 3739 New Castle Road 0.2% PA 16159 Self Storage Self Storage 2008 NAP 17,725 SF   1,211,595
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NC 27701 Hospitality Full Service 1989 2016 190 Rooms 102,631.58 19,500,000
15 Loan 74, 75 1 8 West 38th Street 2.6% NY 10018 Office CBD 1900 2021 120,589 SF 157.56 19,000,000
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NY 11104 Multifamily Mid Rise Various NAP 168 Units 105,357.14 17,700,000
16.01 Property   1 43-04 48th Street 1.2% NY 11104 Multifamily Mid Rise 1927 NAP 82 Units   9,101,000
16.02 Property   1 43-38 47th Street 1.2% NY 11104 Multifamily Mid Rise 1928 NAP 86 Units   8,599,000
17 Loan 76 2 Roxborough Portfolio 2.4% PA 19128 Multifamily Low Rise Various 2021 127 Units 139,370.08 17,700,000
17.01 Property   1 Domino Lane Apartments 1.5% PA 19128 Multifamily Low Rise 1960 2021 83 Units   11,053,165
17.02 Property   1 Parker Place Apartments 0.9% PA 19128 Multifamily Low Rise 1974 2021 44 Units   6,646,835
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% TX 75033 Retail Super Regional Mall 2000 NAP 1,096,880 SF 232.48 16,000,000
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% PA 19133 Multifamily Mid Rise 2023 NAP 63 Units 219,444.44 13,825,000
20 Loan 87 1 Field Haven Apartments 1.9% TN 37148 Multifamily Garden 2023 NAP 112 Units 123,214.29 13,800,000
21 Loan   1 5th & K 1.5% CA 92101 Mixed Use Retail/Other 2005 NAP 28,259 SF 389.26 11,000,000
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NC 28387 Hospitality Extended Stay 1996 2023 80 Rooms 125,000.00 10,000,000
23 Loan 90 1 Black Mountain Center 1.1% AZ 85383 Mixed Use Retail/Office 2020 NAP 28,418 SF 285.03 8,100,000
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% AL Various Self Storage Self Storage Various NAP 136,050 SF 53.29 7,250,000
24.01 Property   1 Storage Sense - County Road 0.6% AL 35801 Self Storage Self Storage 2001 NAP 84,575 SF   4,460,000
24.02 Property   1 Storage Sense - Highway 72 0.4% AL 35811 Self Storage Self Storage 1993 NAP 51,475 SF   2,790,000
25 Loan 91, 92 1 UC Flats 0.9% PA 19139 Multifamily Low Rise 2017 NAP 42 Units 166,666.67 7,000,000
26 Loan 93 1 1672 Third Avenue 0.9% NY 10128 Mixed Use Multifamily/Retail 1905 2023 16 Units 412,187.50 6,595,000
27 Loan 94 1 Woodhaven 85 0.9% NY 11421 Multifamily Mid Rise 1935 NAP 48 Units 131,250.00 6,300,000
28 Loan 95, 96 3 West Fargo Industrial 0.8% ND 58078 Industrial Warehouse Various NAP 150,099 SF 38.31 5,750,000
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% ND 58078 Industrial Warehouse 1998 NAP 82,347 SF   3,146,226
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% ND 58078 Industrial Warehouse 2005 NAP 52,752 SF   2,061,321
28.03 Property   1 617 and 625 13th Street Northeast 0.1% ND 58078 Industrial Warehouse 2004 NAP 15,000 SF   542,453
29 Loan 97, 98 1 Woodman Townhomes 0.8% CA 91405 Multifamily Garden 1964 2021 23 Units 247,826.09 5,700,000
30 Loan 99, 100 1 Inwood 213 0.7% NY 10034 Multifamily Mid Rise 1927 NAP 45 Units 113,333.33 5,100,000
31 Loan 101 1 1000 Albion Avenue 0.7% IL 60193 Industrial Printing Press 2000 NAP 160,000 SF 31.25 5,000,000
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% SC Various Manufactured Housing Manufactured Housing Various Various 70 Pads 71,428.57 5,000,000
32.01 Property   1 Bell MHC 0.2% SC 29485 Manufactured Housing Manufactured Housing 1979 2023 16 Pads   1,381,579
32.02 Property   1 Magnolia MHC 0.2% SC 29483 Manufactured Housing Manufactured Housing 1986 NAP 21 Pads   1,315,789
32.03 Property   1 Palzita MHC 0.1% SC 29485 Manufactured Housing Manufactured Housing 2006 NAP 10 Pads   855,263
32.04 Property   1 Thomas MHC 0.1% SC 29485 Manufactured Housing Manufactured Housing 1968 NAP 13 Pads   723,684
32.05 Property   1 Cone MHC 0.1% SC 29483 Manufactured Housing Manufactured Housing 1989 NAP 10 Pads   723,684

 

 A-2 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type
                  1   2   2    
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 73,500,000 73,500,000 5.48759809004295% 0.01660% 5.47099809004295% NAP 340,783.65 NAP 4,089,403.80 Interest Only
1.01 Property   1 200 Sidney 3.2% 23,650,559 23,650,559                
1.02 Property   1 Lincoln Centre 2.1% 15,473,684 15,473,684                
1.03 Property   1 40 Erie Street 1.4% 10,638,158 10,638,158                
1.04 Property   1 4570 Executive Drive 1.2% 8,541,474 8,541,474                
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% 6,769,737 6,769,737                
1.06 Property   1 21 Erie Street 0.7% 5,428,362 5,428,362                
1.07 Property   1 47 Erie Street Parking Structure 0.3% 2,030,921 2,030,921                
1.08 Property   1 Eastgate Mall 0.1% 967,105 967,105                
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 69,000,000 69,000,000 7.40000% 0.01660% 7.38340% NAP 431,409.72 NAP 5,176,916.64 Interest Only
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 66,000,000 66,000,000 6.57000% 0.01660% 6.55340% NAP 366,368.75 NAP 4,396,425.00 Interest Only
3.01 Property   1 Hayden & National 4.3% 31,507,538 31,507,538                
3.02 Property   1 3505-3525 Hayden 2.0% 14,592,965 14,592,965                
3.03 Property   1 Hayden & Higuera 0.8% 6,163,317 6,163,317                
3.04 Property   1 3555 Hayden 0.7% 5,002,513 5,002,513                
3.05 Property   1 8511 Warner Drive 0.6% 4,477,387 4,477,387                
3.06 Property   1 3585 Hayden 0.6% 4,256,282 4,256,282                
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 60,000,000 60,000,000 5.18100% 0.01660% 5.16440% NAP 262,647.92 NAP 3,151,775.04 Interest Only 
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 46,500,000 46,500,000 6.96000% 0.01660% 6.94340% NAP 273,445.83 NAP 3,281,349.96 Interest Only
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 41,250,000 41,250,000 6.63400% 0.01660% 6.61740% NAP 231,211.02 NAP 2,774,532.24 Interest Only 
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 30,000,000 30,000,000 6.25000% 0.01660% 6.23340% NAP 158,420.14 NAP 1,901,041.68 Interest Only
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 28,500,000 28,500,000 6.95000% 0.01660% 6.93340% NAP 167,355.03 NAP 2,008,260.36 Interest Only
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% 23,249,199 23,249,199                
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% 3,986,764 3,986,764                
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% 1,264,037 1,264,037                
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 28,300,000 28,300,000 6.89000% 0.01660% 6.87340% NAP 164,745.96 NAP 1,976,951.52 Interest Only
10 Loan 64 1 The Grove Apartments 3.5% 25,750,000 25,750,000 6.54000% 0.01660% 6.52340% NAP 142,286.63 NAP 1,707,439.56 Interest Only
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 24,000,000 24,000,000 6.70000% 0.01660% 6.68340% NAP 135,861.11 NAP 1,630,333.32 Interest Only
11.01 Property   1 Newpark I 1.6% 12,000,000 12,000,000                
11.02 Property   1 Newpark III 1.6% 12,000,000 12,000,000                
12 Loan 68 1 155-163 East 92nd Street 3.1% 22,700,000 22,700,000 6.33000% 0.01660% 6.31340% NAP 121,405.59 NAP 1,456,867.08 Interest Only
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 22,150,000 22,150,000 6.54000% 0.01660% 6.52340% NAP 122,394.13 NAP 1,468,729.56 Interest Only
13.01 Property   1 1732 Derby-Milford Road 0.8% 5,997,598 5,997,598                
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% 4,286,962 4,286,962                
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% 3,952,662 3,952,662                
13.04 Property   1 635 Aaron Parkway 0.4% 2,892,398 2,892,398                
13.05 Property   1 617 Moon Clinton Road 0.3% 2,440,985 2,440,985                
13.06 Property   1 4073 Constitution Boulevard 0.2% 1,367,800 1,367,800                
13.07 Property   1 3739 New Castle Road 0.2% 1,211,595 1,211,595                
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 19,500,000 19,500,000 8.05000% 0.04535% 8.00465% NAP 132,629.34 NAP 1,591,552.08 Interest Only
15 Loan 74, 75 1 8 West 38th Street 2.6% 19,000,000 19,000,000 7.26000% 0.01660% 7.24340% NAP 116,546.53 NAP 1,398,558.36 Interest Only
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 17,700,000 17,700,000 6.57000% 0.01660% 6.55340% NAP 98,253.44 NAP 1,179,041.28 Interest Only
16.01 Property   1 43-04 48th Street 1.2% 9,101,000 9,101,000                
16.02 Property   1 43-38 47th Street 1.2% 8,599,000 8,599,000                
17 Loan 76 2 Roxborough Portfolio 2.4% 17,700,000 17,700,000 6.41000% 0.01660% 6.39340% NAP 95,860.66 NAP 1,150,327.92 Interest Only
17.01 Property   1 Domino Lane Apartments 1.5% 11,053,165 11,053,165                
17.02 Property   1 Parker Place Apartments 0.9% 6,646,835 6,646,835                
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 16,000,000 16,000,000 6.99900% 0.01660% 6.98240% NAP 94,616.11 NAP 1,135,393.32 Interest Only
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 13,825,000 13,825,000 6.39600% 0.01660% 6.37940% NAP 74,710.68 NAP 896,528.16 Interest Only
20 Loan 87 1 Field Haven Apartments 1.9% 13,800,000 13,800,000 6.85000% 0.01660% 6.83340% NAP 79,869.10 NAP 958,429.20 Interest Only
21 Loan   1 5th & K 1.5% 11,000,000 11,000,000 6.38000% 0.01660% 6.36340% NAP 59,295.60 NAP 711,547.20 Interest Only
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 10,000,000 10,000,000 6.95000% 0.01660% 6.93340% NAP 58,721.06 NAP 704,652.72 Interest Only
23 Loan 90 1 Black Mountain Center 1.1% 8,100,000 8,100,000 7.24000% 0.01660% 7.22340% NAP 49,548.75 NAP 594,585.00 Interest Only
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 7,250,000 7,250,000 5.70000% 0.01660% 5.68340% NAP 34,915.80 NAP 418,989.60 Interest Only
24.01 Property   1 Storage Sense - County Road 0.6% 4,460,000 4,460,000                
24.02 Property   1 Storage Sense - Highway 72 0.4% 2,790,000 2,790,000                
25 Loan 91, 92 1 UC Flats 0.9% 7,000,000 7,000,000 6.78000% 0.01660% 6.76340% NAP 40,099.31 NAP 481,191.72 Interest Only
26 Loan 93 1 1672 Third Avenue 0.9% 6,595,000 6,595,000 6.47000% 0.01660% 6.45340% NAP 36,051.90 NAP 432,622.80 Interest Only
27 Loan 94 1 Woodhaven 85 0.9% 6,300,000 6,300,000 5.89000% 0.01660% 5.87340% NAP 31,351.98 NAP 376,223.76 Interest Only
28 Loan 95, 96 3 West Fargo Industrial 0.8% 5,750,000 5,750,000 7.14300% 0.07535% 7.06765% NAP 34,702.25 NAP 416,427.00 Interest Only
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% 3,146,226 3,146,226                
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% 2,061,321 2,061,321                
28.03 Property   1 617 and 625 13th Street Northeast 0.1% 542,453 542,453                
29 Loan 97, 98 1 Woodman Townhomes 0.8% 5,700,000 5,700,000 5.99700% 0.01660% 5.98040% NAP 28,881.39 NAP 346,576.68 Interest Only
30 Loan 99, 100 1 Inwood 213 0.7% 5,100,000 5,100,000 6.03000% 0.01660% 6.01340% NAP 25,983.44 NAP 311,801.28 Interest Only
31 Loan 101 1 1000 Albion Avenue 0.7% 5,000,000 4,751,733 7.29000% 0.01660% 7.27340% 34,244.57 NAP 410,934.84 NAP Amortizing Balloon
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 5,000,000 5,000,000 6.57000% 0.01660% 6.55340% NAP 27,755.21 NAP 333,062.52 Interest Only 
32.01 Property   1 Bell MHC 0.2% 1,381,579 1,381,579                
32.02 Property   1 Magnolia MHC 0.2% 1,315,789 1,315,789                
32.03 Property   1 Palzita MHC 0.1% 855,263 855,263                
32.04 Property   1 Thomas MHC 0.1% 723,684 723,684                
32.05 Property   1 Cone MHC 0.1% 723,684 723,684                

 

 A-3 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date
                                 
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% No Actual/360 60 59 60 59 0 0 8/9/2024 1 9
1.01 Property   1 200 Sidney 3.2%                      
1.02 Property   1 Lincoln Centre 2.1%                      
1.03 Property   1 40 Erie Street 1.4%                      
1.04 Property   1 4570 Executive Drive 1.2%                      
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%                      
1.06 Property   1 21 Erie Street 0.7%                      
1.07 Property   1 47 Erie Street Parking Structure 0.3%                      
1.08 Property   1 Eastgate Mall 0.1%                      
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% No Actual/360 60 60 60 60 0 0 8/21/2024 0 6
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% No Actual/360 60 60 60 60 0 0 8/29/2024 0 6
3.01 Property   1 Hayden & National 4.3%                      
3.02 Property   1 3505-3525 Hayden 2.0%                      
3.03 Property   1 Hayden & Higuera 0.8%                      
3.04 Property   1 3555 Hayden 0.7%                      
3.05 Property   1 8511 Warner Drive 0.6%                      
3.06 Property   1 3585 Hayden 0.6%                      
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% No Actual/360 60 59 60 59 0 0 8/6/2024 1 6
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% No Actual/360 60 59 60 59 0 0 7/19/2024 1 6
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% No Actual/360 60 59 60 59 0 0 7/26/2024 1 6
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% No Actual/360 60 60 60 60 0 0 8/8/2024 0 6
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% No Actual/360 60 60 60 60 0 0 8/13/2024 0 6
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%                      
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%                      
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%                      
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% No Actual/360 60 60 60 60 0 0 8/21/2024 0 6
10 Loan 64 1 The Grove Apartments 3.5% No Actual/360 60 59 60 59 0 0 8/2/2024 1 6
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% No Actual/360 60 60 60 60 0 0 8/13/2024 0 6
11.01 Property   1 Newpark I 1.6%                      
11.02 Property   1 Newpark III 1.6%                      
12 Loan 68 1 155-163 East 92nd Street 3.1% No Actual/360 60 59 60 59 0 0 7/30/2024 1 6
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% No Actual/360 60 60 60 60 0 0 9/5/2024 0 6
13.01 Property   1 1732 Derby-Milford Road 0.8%                      
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%                      
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%                      
13.04 Property   1 635 Aaron Parkway 0.4%                      
13.05 Property   1 617 Moon Clinton Road 0.3%                      
13.06 Property   1 4073 Constitution Boulevard 0.2%                      
13.07 Property   1 3739 New Castle Road 0.2%                      
14 Loan 72, 73 1 Marriott Durham City Center 2.6% No Actual/360 60 60 60 60 0 0 8/16/2024 0 6
15 Loan 74, 75 1 8 West 38th Street 2.6% No Actual/360 60 59 60 59 0 0 7/31/2024 1 6
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% No Actual/360 60 60 60 60 0 0 8/29/2024 0 6
16.01 Property   1 43-04 48th Street 1.2%                      
16.02 Property   1 43-38 47th Street 1.2%                      
17 Loan 76 2 Roxborough Portfolio 2.4% No Actual/360 60 60 60 60 0 0 9/4/2024 0 6
17.01 Property   1 Domino Lane Apartments 1.5%                      
17.02 Property   1 Parker Place Apartments 0.9%                      
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% No Actual/360 60 58 60 58 0 0 7/1/2024 2 1
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% No Actual/360 60 60 60 60 0 0 8/14/2024 0 6
20 Loan 87 1 Field Haven Apartments 1.9% No Actual/360 60 60 60 60 0 0 8/22/2024 0 6
21 Loan   1 5th & K 1.5% No Actual/360 60 60 60 60 0 0 8/28/2024 0 6
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% No Actual/360 61 61 61 61 0 0 9/9/2024 0 6
23 Loan 90 1 Black Mountain Center 1.1% No Actual/360 60 60 60 60 0 0 9/5/2024 0 6
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% No Actual/360 60 60 60 60 0 0 8/28/2024 0 6
24.01 Property   1 Storage Sense - County Road 0.6%                      
24.02 Property   1 Storage Sense - Highway 72 0.4%                      
25 Loan 91, 92 1 UC Flats 0.9% No Actual/360 60 60 60 60 0 0 8/29/2024 0 6
26 Loan 93 1 1672 Third Avenue 0.9% No Actual/360 60 59 60 59 0 0 8/2/2024 1 6
27 Loan 94 1 Woodhaven 85 0.9% No Actual/360 60 60 60 60 0 0 8/29/2024 0 6
28 Loan 95, 96 3 West Fargo Industrial 0.8% No Actual/360 60 58 60 58 0 0 6/20/2024 2 6
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%                      
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%                      
28.03 Property   1 617 and 625 13th Street Northeast 0.1%                      
29 Loan 97, 98 1 Woodman Townhomes 0.8% No Actual/360 60 58 60 58 0 0 6/26/2024 2 6
30 Loan 99, 100 1 Inwood 213 0.7% No Actual/360 60 60 60 60 0 0 8/29/2024 0 6
31 Loan 101 1 1000 Albion Avenue 0.7% No Actual/360 1 1 61 61 360 360 9/10/2024 0 6
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% No Actual/360 60 59 60 59 0 0 7/29/2024 1 6
32.01 Property   1 Bell MHC 0.2%                      
32.02 Property   1 Magnolia MHC 0.2%                      
32.03 Property   1 Palzita MHC 0.1%                      
32.04 Property   1 Thomas MHC 0.1%                      
32.05 Property   1 Cone MHC 0.1%                      

 

 A-4 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($)
                        3    
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 9/9/2024 NAP 8/9/2029 NAP 0 0 YM0.5(25),DorYM0.5(28),O(7) 85,469,946 25,221,741
1.01 Property   1 200 Sidney 3.2%               23,664,042 6,898,096
1.02 Property   1 Lincoln Centre 2.1%               18,183,731 5,093,898
1.03 Property   1 40 Erie Street 1.4%               14,104,382 4,651,964
1.04 Property   1 4570 Executive Drive 1.2%               10,674,557 3,762,645
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%               9,014,947 2,866,298
1.06 Property   1 21 Erie Street 0.7%               5,993,729 1,152,875
1.07 Property   1 47 Erie Street Parking Structure 0.3%               2,782,533 580,403
1.08 Property   1 Eastgate Mall 0.1%               1,052,026 215,560
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 29,510,531 19,158,232
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 YM1(24),DorYM1(29),O(7) 18,683,095 3,857,967
3.01 Property   1 Hayden & National 4.3%               NAV NAV
3.02 Property   1 3505-3525 Hayden 2.0%               NAV NAV
3.03 Property   1 Hayden & Higuera 0.8%               NAV NAV
3.04 Property   1 3555 Hayden 0.7%               NAV NAV
3.05 Property   1 8511 Warner Drive 0.6%               NAV NAV
3.06 Property   1 3585 Hayden 0.6%               NAV NAV
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 9/6/2024 NAP 8/6/2029 NAP 5 0 L(23),YM1(2),DorYM1(31),O(4) 47,421,498 17,043,518
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(24),YM1(1),DorYM1(28),O(7) 23,822,190 6,885,252
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(25),D(28),O(7) 11,135,231 4,019,828
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) NAV NAV
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 4,664,898 1,658,934
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%               3,798,784 1,360,959
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%               657,613 231,000
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%               208,502 66,974
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(33),O(3) NAV NAV
10 Loan 64 1 The Grove Apartments 3.5% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(25),D(32),O(3) 3,146,655 1,739,476
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 10/6/2024 NAP 9/6/2029 NAP 5 (Once per trailing 12-month period) 0 L(24),D(29),O(7) 4,623,247 1,644,089
11.01 Property   1 Newpark I 1.6%               2,356,671 804,401
11.02 Property   1 Newpark III 1.6%               2,266,576 839,688
12 Loan 68 1 155-163 East 92nd Street 3.1% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(25),D(29),O(6) 2,932,795 1,186,302
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 2,406,308 631,664
13.01 Property   1 1732 Derby-Milford Road 0.8%               461,084 123,862
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%               589,242 143,505
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%               410,121 70,495
13.04 Property   1 635 Aaron Parkway 0.4%               280,641 94,110
13.05 Property   1 617 Moon Clinton Road 0.3%               326,885 92,539
13.06 Property   1 4073 Constitution Boulevard 0.2%               180,568 60,513
13.07 Property   1 3739 New Castle Road 0.2%               157,767 46,639
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(33),O(3) 10,941,356 7,954,131
15 Loan 74, 75 1 8 West 38th Street 2.6% 9/6/2024 NAP 8/6/2029 NAP 5 (Once per trailing 365-day period) 0 L(25),D(28),O(7) 4,723,787 3,044,495
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(31),O(5) 3,250,437 1,758,589
16.01 Property   1 43-04 48th Street 1.2%               1,612,157 852,775
16.02 Property   1 43-38 47th Street 1.2%               1,638,280 905,815
17 Loan 76 2 Roxborough Portfolio 2.4% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 2,005,472 676,004
17.01 Property   1 Domino Lane Apartments 1.5%               NAV NAV
17.02 Property   1 Parker Place Apartments 0.9%               NAV NAV
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 8/1/2024 NAP 7/1/2029 NAP 0 0 L(26),D(27),O(7) 59,253,463 15,561,540
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 743,317 161,043
20 Loan 87 1 Field Haven Apartments 1.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) NAV NAV
21 Loan   1 5th & K 1.5% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),DorYM1(29),O(7) 1,790,715 281,255
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 10/6/2024 NAP 10/6/2029 NAP 0 0 L(24),D(30),O(7) 3,968,852 2,362,608
23 Loan 90 1 Black Mountain Center 1.1% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),YM1(29),O(7) 892,999 131,432
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 1,208,162 393,643
24.01 Property   1 Storage Sense - County Road 0.6%               724,399 205,122
24.02 Property   1 Storage Sense - Highway 72 0.4%               483,763 188,521
25 Loan 91, 92 1 UC Flats 0.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),YM1(29),O(7) 839,950 286,003
26 Loan 93 1 1672 Third Avenue 0.9% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(25),D(28),O(7) 846,787 284,710
27 Loan 94 1 Woodhaven 85 0.9% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 994,018 452,942
28 Loan 95, 96 3 West Fargo Industrial 0.8% 8/6/2024 NAP 7/6/2029 NAP 0 0 L(12),YM1(43),O(5) 1,055,754 364,086
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%               NAV NAV
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%               NAV NAV
28.03 Property   1 617 and 625 13th Street Northeast 0.1%               NAV NAV
29 Loan 97, 98 1 Woodman Townhomes 0.8% 8/6/2024 NAP 7/6/2029 NAP 0 0 L(26),D(29),O(5) 513,551 169,553
30 Loan 99, 100 1 Inwood 213 0.7% 10/6/2024 NAP 9/6/2029 NAP 0 0 L(24),D(29),O(7) 879,512 491,371
31 Loan 101 1 1000 Albion Avenue 0.7% 10/6/2024 11/6/2024 10/6/2029 NAP 0 0 L(24),D(30),O(7) NAV NAV
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 9/6/2024 NAP 8/6/2029 NAP 0 0 L(24),YM1(32),O(4) 489,493 187,651
32.01 Property   1 Bell MHC 0.2%               49,832 17,913
32.02 Property   1 Magnolia MHC 0.2%               182,895 79,916
32.03 Property   1 Palzita MHC 0.1%               85,850 19,360
32.04 Property   1 Thomas MHC 0.1%               88,366 24,677
32.05 Property   1 Cone MHC 0.1%               82,550 45,786

 

 A-5 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
                                 
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 60,248,205 3/31/2024 T-12 84,472,430 25,317,096 59,155,334 12/31/2023 T-12 82,497,597 23,810,406 58,687,190
1.01 Property   1 200 Sidney 3.2% 16,765,946 3/31/2024 T-12 22,759,084 6,921,719 15,837,365 12/31/2023 T-12 22,214,851 6,661,111 15,553,740
1.02 Property   1 Lincoln Centre 2.1% 13,089,833 3/31/2024 T-12 18,193,066 5,181,882 13,011,184 12/31/2023 T-12 17,847,308 5,067,069 12,780,239
1.03 Property   1 40 Erie Street 1.4% 9,452,417 3/31/2024 T-12 14,006,653 4,579,941 9,426,712 12/31/2023 T-12 12,121,371 4,032,638 8,088,733
1.04 Property   1 4570 Executive Drive 1.2% 6,911,912 3/31/2024 T-12 10,861,584 3,817,054 7,044,530 12/31/2023 T-12 10,448,701 3,452,658 6,996,043
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% 6,148,648 3/31/2024 T-12 8,970,666 2,982,548 5,988,118 12/31/2023 T-12 10,779,744 2,856,444 7,923,300
1.06 Property   1 21 Erie Street 0.7% 4,840,853 3/31/2024 T-12 5,866,478 1,065,329 4,801,149 12/31/2023 T-12 5,677,004 998,372 4,678,632
1.07 Property   1 47 Erie Street Parking Structure 0.3% 2,202,130 3/31/2024 T-12 2,770,094 552,837 2,217,257 12/31/2023 T-12 2,433,387 591,553 1,841,834
1.08 Property   1 Eastgate Mall 0.1% 836,466 3/31/2024 T-12 1,044,805 215,786 829,019 12/31/2023 T-12 975,231 150,562 824,669
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 10,352,299 6/30/2024 T-12 27,948,543 17,834,903 10,113,640 12/31/2023 T-12 27,500,053 16,338,823 11,161,230
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 14,825,128 6/30/2024 T-12 18,869,707 3,934,922 14,934,785 12/31/2023 T-12 17,728,990 3,698,979 14,030,011
3.01 Property   1 Hayden & National 4.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.02 Property   1 3505-3525 Hayden 2.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.03 Property   1 Hayden & Higuera 0.8% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.04 Property   1 3555 Hayden 0.7% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.05 Property   1 8511 Warner Drive 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.06 Property   1 3585 Hayden 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 30,377,981 3/31/2024 T-12 48,058,002 17,301,924 30,756,078 12/31/2023 T-12 48,167,771 16,915,840 31,251,930
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 16,936,938 5/31/2024 T-12 23,927,769 6,281,296 17,646,474 12/31/2023 T-12 23,113,232 5,718,587 17,394,645
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 7,115,403 4/30/2024 T-12 10,011,522 3,873,413 6,138,109 12/31/2023 T-12 8,578,704 4,229,505 4,349,198
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 3,005,964 5/31/2024 T-12 4,620,330 1,688,620 2,931,711 12/31/2023 T-12 4,361,759 1,934,593 2,427,166
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% 2,437,824 5/31/2024 T-12 3,773,854 1,403,810 2,370,043 12/31/2023 T-12 3,597,862 1,633,660 1,964,202
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% 426,612 5/31/2024 T-12 642,781 216,373 426,408 12/31/2023 T-12 563,549 218,014 345,535
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% 141,527 5/31/2024 T-12 203,695 68,436 135,259 12/31/2023 T-12 200,348 82,920 117,429
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan 64 1 The Grove Apartments 3.5% 1,407,179 6/30/2024 T-12 2,248,919 1,862,610 386,309 12/31/2023 T-12 NAV NAV NAV
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 2,979,158 5/31/2024 T-12 4,250,720 1,626,032 2,624,688 12/31/2023 T-12 3,784,476 1,361,290 2,423,186
11.01 Property   1 Newpark I 1.6% 1,552,271 5/31/2024 T-12 2,198,561 781,539 1,417,022 12/31/2023 T-12 2,260,739 690,272 1,570,467
11.02 Property   1 Newpark III 1.6% 1,426,888 5/31/2024 T-12 2,052,158 844,493 1,207,666 12/31/2023 T-12 1,523,737 671,018 852,719
12 Loan 68 1 155-163 East 92nd Street 3.1% 1,746,494 5/31/2024 T-12 2,885,969 1,170,446 1,715,523 12/31/2023 T-12 2,666,146 1,284,720 1,381,426
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 1,774,644 7/31/2024 T-12 2,388,753 622,450 1,766,303 12/31/2023 T-12 2,281,840 582,498 1,699,342
13.01 Property   1 1732 Derby-Milford Road 0.8% 337,222 7/31/2024 T-12 487,373 128,138 359,235 12/31/2023 T-12 503,866 129,418 374,448
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% 445,737 7/31/2024 T-12 569,942 130,841 439,101 12/31/2023 T-12 533,765 118,494 415,271
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% 339,626 7/31/2024 T-12 421,986 75,406 346,580 12/31/2023 T-12 396,359 88,527 307,833
13.04 Property   1 635 Aaron Parkway 0.4% 186,530 7/31/2024 T-12 270,324 90,933 179,391 12/31/2023 T-12 247,195 75,644 171,550
13.05 Property   1 617 Moon Clinton Road 0.3% 234,346 7/31/2024 T-12 317,382 86,332 231,050 12/31/2023 T-12 301,132 92,999 208,133
13.06 Property   1 4073 Constitution Boulevard 0.2% 120,055 7/31/2024 T-12 169,087 60,621 108,466 12/31/2023 T-12 154,038 45,373 108,664
13.07 Property   1 3739 New Castle Road 0.2% 111,128 7/31/2024 T-12 152,660 50,180 102,480 12/31/2023 T-12 145,486 32,043 113,443
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 2,987,225 6/30/2024 T-12 10,610,656 7,765,164 2,845,492 12/31/2023 T-12 8,951,498 6,575,286 2,376,211
15 Loan 74, 75 1 8 West 38th Street 2.6% 1,679,292 5/31/2024 T-12 4,975,023 2,710,003 2,265,020 12/31/2023 T-12 5,023,848 2,855,983 2,167,866
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 1,491,848 7/31/2024 T-12 3,201,020 1,798,903 1,402,117 12/31/2023 T-12 3,009,685 1,654,152 1,355,533
16.01 Property   1 43-04 48th Street 1.2% 759,383 7/31/2024 T-12 1,602,190 875,693 726,496 12/31/2023 T-12 1,502,059 810,780 691,279
16.02 Property   1 43-38 47th Street 1.2% 732,465 7/31/2024 T-12 1,598,830 923,210 675,620 12/31/2023 T-12 1,507,626 843,372 664,254
17 Loan 76 2 Roxborough Portfolio 2.4% 1,329,468 6/30/2024 T-12 1,877,238 663,503 1,213,735 12/31/2023 T-12 1,016,413 640,346 376,067
17.01 Property   1 Domino Lane Apartments 1.5% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.02 Property   1 Parker Place Apartments 0.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 43,691,924 4/30/2024 T-12 59,426,990 15,869,494 43,557,495 12/31/2023 T-12 56,031,261 16,837,781 39,193,479
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 582,274 4/30/2024 T-12 NAV NAV NAV NAV NAV NAV NAV NAV
20 Loan 87 1 Field Haven Apartments 1.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21 Loan   1 5th & K 1.5% 1,509,460 6/30/2024 T-12 1,742,531 272,639 1,469,892 12/31/2023 T-12 1,595,135 264,518 1,330,618
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 1,606,244 7/31/2024 T-12 3,518,791 2,136,473 1,382,318 12/31/2023 T-12 2,851,410 1,931,974 919,436
23 Loan 90 1 Black Mountain Center 1.1% 761,567 3/31/2024 T-12 931,839 132,743 799,096 12/31/2023 T-12 NAV NAV NAV
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 814,520 6/30/2024 T-12 1,231,132 397,763 833,368 12/31/2023 T-12 1,269,784 385,957 883,827
24.01 Property   1 Storage Sense - County Road 0.6% 519,277 6/30/2024 T-12 744,666 214,912 529,755 12/31/2023 T-12 780,438 209,836 570,602
24.02 Property   1 Storage Sense - Highway 72 0.4% 295,242 6/30/2024 T-12 486,465 182,852 303,614 12/31/2023 T-12 489,346 176,121 313,225
25 Loan 91, 92 1 UC Flats 0.9% 553,947 6/30/2024 T-12 758,683 268,723 489,961 12/31/2023 T-12 711,991 181,249 530,743
26 Loan 93 1 1672 Third Avenue 0.9% 562,077 5/31/2024 T-12 578,544 282,419 296,126 12/31/2023 T-12 NAV NAV NAV
27 Loan 94 1 Woodhaven 85 0.9% 541,075 7/31/2024 T-12 954,346 442,939 511,407 12/31/2023 T-12 930,021 443,535 486,486
28 Loan 95, 96 3 West Fargo Industrial 0.8% 691,668 2/29/2024 T-12 1,075,694 356,521 719,174 12/31/2023 T-12 1,015,923 364,780 651,143
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
29 Loan 97, 98 1 Woodman Townhomes 0.8% 343,998 4/30/2024 T-12 443,844 158,516 285,328 12/31/2023 T-12 157,109 131,828 25,281
30 Loan 99, 100 1 Inwood 213 0.7% 388,141 6/30/2024 T-12 860,333 461,248 399,085 12/31/2023 T-12 827,321 443,102 384,219
31 Loan 101 1 1000 Albion Avenue 0.7% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 301,842 4/30/2024 T-12 462,047 117,419 344,628 12/31/2023 T-12 214,535 49,600 164,935
32.01 Property   1 Bell MHC 0.2% 31,919 4/30/2024 T-12 NAV NAV NAV NAV NAV NAV NAV NAV
32.02 Property   1 Magnolia MHC 0.2% 102,979 4/30/2024 T-12 202,172 53,871 148,301 12/31/2023 T-12 NAV NAV NAV
32.03 Property   1 Palzita MHC 0.1% 66,490 4/30/2024 T-12 84,075 16,118 67,957 12/31/2023 T-12 66,267 15,096 51,171
32.04 Property   1 Thomas MHC 0.1% 63,689 4/30/2024 T-12 89,161 19,088 70,072 12/31/2023 T-12 81,368 17,816 63,552
32.05 Property   1 Cone MHC 0.1% 36,764 4/30/2024 T-12 86,640 28,342 58,298 12/31/2023 T-12 66,900 16,688 50,211

 

 A-6 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)
                              4
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 12/31/2022 T-12 93.7% 97,707,980 25,625,813 72,082,166 66,915 497,729 71,517,523 2.36
1.01 Property   1 200 Sidney 3.2% 12/31/2022 T-12 100.0% 31,122,294 6,841,858 24,280,436 33,951 94,308 24,152,177  
1.02 Property   1 Lincoln Centre 2.1% 12/31/2022 T-12 100.0% 20,914,054 5,419,567 15,494,487 10,800 180,000 15,303,687  
1.03 Property   1 40 Erie Street 1.4% 12/31/2022 T-12 100.0% 15,205,784 4,613,990 10,591,794 4,266 53,319 10,534,209  
1.04 Property   1 4570 Executive Drive 1.2% 12/31/2022 T-12 91.5% 12,230,158 3,839,407 8,390,751 7,533 62,775 8,320,443  
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% 12/31/2022 T-12 60.6% 7,873,720 2,960,083 4,913,637 7,379 73,789 4,832,469  
1.06 Property   1 21 Erie Street 0.7% 12/31/2022 T-12 100.0% 6,491,667 1,159,323 5,332,345 2,077 25,957 5,304,311  
1.07 Property   1 47 Erie Street Parking Structure 0.3% 12/31/2022 T-12 NAP 2,782,533 584,424 2,198,109 0 0 2,198,109  
1.08 Property   1 Eastgate Mall 0.1% 12/31/2022 T-12 100.0% 1,087,770 207,163 880,608 910 7,582 872,116  
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 12/31/2022 T-12 90.8% 29,350,888 19,353,618 9,997,270 828,883 0 8,896,601 1.93
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 12/31/2022 T-12 76.0% 18,091,947 3,505,125 14,586,821 76,976 261,858 14,247,988 1.82
3.01 Property   1 Hayden & National 4.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
3.02 Property   1 3505-3525 Hayden 2.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
3.03 Property   1 Hayden & Higuera 0.8% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
3.04 Property   1 3555 Hayden 0.7% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
3.05 Property   1 8511 Warner Drive 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
3.06 Property   1 3585 Hayden 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 12/31/2022 T-12 90.1% 46,320,029 17,725,341 28,594,688 183,756 918,779 27,492,153 2.27
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 12/31/2022 T-12 96.5% 26,115,828 6,932,478 19,183,350 71,496 362,121 18,749,733 1.87
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 12/31/2022 T-12 96.9% 12,993,750 4,474,015 8,519,735 24,347 121,736 8,373,652 1.69
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAV NAV 97.0% 2,994,289 452,524 2,541,766 27,448 6,327 2,507,991 1.34
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 12/31/2022 T-12 93.0% 4,664,898 1,538,800 3,126,097 96,144 0 3,029,953 1.56
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% 12/31/2022 T-12 96.5% 3,798,784 1,287,671 2,511,112 79,415 0 2,431,697  
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% 12/31/2022 T-12 79.8% 657,613 187,462 470,150 14,929 0 455,222  
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% 12/31/2022 T-12 81.0% 208,502 63,667 144,835 1,800 0 143,035  
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAV NAV 95.6% 4,180,361 1,559,196 2,621,166 15,012 32,218 2,573,937 1.33
10 Loan 64 1 The Grove Apartments 3.5% NAV NAV 87.7% 4,119,437 1,533,642 2,585,795 87,132 0 2,498,663 1.51
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 12/31/2022 T-12 95.0% 4,754,697 1,487,664 3,267,033 30,695 174,021 3,062,318 2.00
11.01 Property   1 Newpark I 1.6% 12/31/2022 T-12 95.0% 2,369,451 748,197 1,621,254 15,390 86,785 1,519,079  
11.02 Property   1 Newpark III 1.6% 12/31/2022 T-12 95.0% 2,385,246 739,466 1,645,780 15,305 87,236 1,543,239  
12 Loan 68 1 155-163 East 92nd Street 3.1% 12/31/2022 T-12 96.0% 3,213,022 1,341,240 1,871,782 21,500 7,431 1,842,851 1.28
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 12/31/2022 T-12 83.7% 2,534,073 826,911 1,707,162 26,611 0 1,680,551 1.16
13.01 Property   1 1732 Derby-Milford Road 0.8% 12/31/2022 T-12 86.6% 485,257 156,972 328,285 3,708 0 324,577  
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% 12/31/2022 T-12 95.0% 625,118 200,866 424,253 3,743 0 420,509  
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% 12/31/2022 T-12 83.3% 429,974 95,049 334,925 6,340 0 328,585  
13.04 Property   1 635 Aaron Parkway 0.4% 12/31/2022 T-12 58.8% 290,975 130,777 160,198 5,728 0 154,471  
13.05 Property   1 617 Moon Clinton Road 0.3% 12/31/2022 T-12 89.8% 338,202 113,005 225,197 2,848 0 222,349  
13.06 Property   1 4073 Constitution Boulevard 0.2% 12/31/2022 T-12 84.9% 188,259 74,912 113,347 2,473 0 110,875  
13.07 Property   1 3739 New Castle Road 0.2% 12/31/2022 T-12 86.3% 176,286 55,330 120,957 1,773 0 119,184  
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 12/31/2022 T-12 76.7% 10,911,462 7,748,984 3,162,478 436,458 0 2,726,020 1.99
15 Loan 74, 75 1 8 West 38th Street 2.6% 12/31/2022 T-12 90.0% 5,471,977 2,760,488 2,711,489 22,857 80,884 2,607,748 1.94
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 12/31/2022 T-12 97.0% 3,265,265 1,748,363 1,516,901 42,000 0 1,474,901 1.29
16.01 Property   1 43-04 48th Street 1.2% 12/31/2022 T-12 97.0% 1,621,461 842,831 778,630 20,500 0 758,130  
16.02 Property   1 43-38 47th Street 1.2% 12/31/2022 T-12 97.0% 1,643,804 905,533 738,271 21,500 0 716,771  
17 Loan 76 2 Roxborough Portfolio 2.4% 12/31/2022 T-12 95.0% 2,136,972 656,910 1,480,062 33,743 0 1,446,319 1.29
17.01 Property   1 Domino Lane Apartments 1.5% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
17.02 Property   1 Parker Place Apartments 0.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 12/31/2022 T-12 95.0% 58,468,101 15,644,476 42,823,625 219,376 1,038,756 41,565,493 2.37
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAV NAV 95.0% 1,347,865 191,287 1,156,577 15,750 0 1,140,827 1.29
20 Loan 87 1 Field Haven Apartments 1.9% NAV NAV 95.0% 1,774,461 525,573 1,248,888 22,400 0 1,226,488 1.30
21 Loan   1 5th & K 1.5% 12/31/2022 T-12 95.0% 1,825,979 340,718 1,485,261 7,065 17,174 1,461,022 2.09
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 12/31/2022 T-12 77.3% 3,958,008 2,357,012 1,600,997 158,320 0 1,442,676 2.27
23 Loan 90 1 Black Mountain Center 1.1% NAV NAV 91.2% 1,015,638 162,091 853,547 4,263 24,287 824,998 1.44
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 12/31/2022 T-12 81.8% 1,222,187 396,379 825,809 13,605 0 812,204 1.97
24.01 Property   1 Storage Sense - County Road 0.6% 12/31/2022 T-12 83.3% 731,786 206,709 525,077 8,458 0 516,619  
24.02 Property   1 Storage Sense - Highway 72 0.4% 12/31/2022 T-12 79.5% 490,401 189,670 300,732 5,148 0 295,584  
25 Loan 91, 92 1 UC Flats 0.9% 12/31/2022 T-12 95.0% 967,586 299,122 668,464 10,500 0 657,964 1.39
26 Loan 93 1 1672 Third Avenue 0.9% NAV NAV 95.0% 849,751 276,928 572,823 4,296 1,975 566,552 1.32
27 Loan 94 1 Woodhaven 85 0.9% 12/31/2022 T-12 93.4% 997,955 465,854 532,101 17,678 0 514,423 1.41
28 Loan 95, 96 3 West Fargo Industrial 0.8% 12/31/2022 T-12 95.0% 1,096,004 346,639 749,364 22,515 75,050 651,800 1.80
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV  
29 Loan 97, 98 1 Woodman Townhomes 0.8% 12/31/2022 T-12 95.0% 610,178 160,398 449,780 5,750 0 444,030 1.30
30 Loan 99, 100 1 Inwood 213 0.7% 12/31/2022 T-12 92.0% 871,762 454,510 417,252 11,250 0 406,002 1.34
31 Loan 101 1 1000 Albion Avenue 0.7% NAV NAV 95.0% 604,322 0 604,322 24,000 24,173 556,149 1.47
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 12/31/2022 T-12 95.0% 638,085 195,525 442,560 3,717 0 438,843 1.33
32.01 Property   1 Bell MHC 0.2% NAV NAV 95.0% 156,047 27,789 128,258 800 0 127,458  
32.02 Property   1 Magnolia MHC 0.2% NAV NAV 95.0% 203,027 77,028 125,999 1,145 0 124,855  
32.03 Property   1 Palzita MHC 0.1% 12/31/2022 T-12 95.0% 94,240 24,972 69,268 560 0 68,708  
32.04 Property   1 Thomas MHC 0.1% 12/31/2022 T-12 95.0% 89,161 27,378 61,783 653 0 61,130  
32.05 Property   1 Cone MHC 0.1% 12/31/2022 T-12 95.0% 95,610 38,359 57,251 560 0 56,691  

 

 A-7 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date
            4               5  
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 2.34 13.1% 13.0% 1,098,200,000 As Is Various 50.1% 50.1% 93.8%  
1.01 Property   1 200 Sidney 3.2%       323,600,000 As Is 4/30/2024     100.0% 4/12/2024
1.02 Property   1 Lincoln Centre 2.1%       243,000,000 As Is 4/22/2024     100.0% 4/12/2024
1.03 Property   1 40 Erie Street 1.4%       151,900,000 As Is 4/30/2024     100.0% 4/12/2024
1.04 Property   1 4570 Executive Drive 1.2%       120,000,000 As Is 4/24/2024     91.6% 4/12/2024
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%       141,000,000 As Is 4/24/2024     65.6% 4/12/2024
1.06 Property   1 21 Erie Street 0.7%       75,500,000 As Is 4/30/2024     100.0% 4/12/2024
1.07 Property   1 47 Erie Street Parking Structure 0.3%       28,000,000 As Is 4/30/2024     NAP NAP
1.08 Property   1 Eastgate Mall 0.1%       15,200,000 As Is 4/24/2024     100.0% 4/12/2024
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 1.72 14.5% 12.9% 135,200,000 As Is 7/1/2024 51.0% 51.0% 90.8% 6/30/2024
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 1.78 12.2% 11.9% 240,200,000 As Portfolio 6/13/2024 50.0% 50.0% 72.8%  
3.01 Property   1 Hayden & National 4.3%       114,000,000 As Is 6/13/2024     54.3% 8/31/2024
3.02 Property   1 3505-3525 Hayden 2.0%       52,800,000 As Is 6/13/2024     100.0% 8/31/2024
3.03 Property   1 Hayden & Higuera 0.8%       22,300,000 As Is 6/13/2024     66.5% 8/31/2024
3.04 Property   1 3555 Hayden 0.7%       18,100,000 As Is 6/13/2024     100.0% 8/31/2024
3.05 Property   1 8511 Warner Drive 0.6%       16,200,000 As Is 6/13/2024     NAP NAP
3.06 Property   1 3585 Hayden 0.6%       15,400,000 As Is 6/13/2024     100.0% 8/31/2024
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 2.18 11.9% 11.5% 555,000,000 As Is 4/30/2024 43.2% 43.2% 90.2% 4/19/2024
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 1.83 13.2% 12.9% 300,000,000 As Is 6/12/2024 48.3% 48.3% 100.0% 8/6/2024
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 1.66 11.4% 11.2% 130,000,000 As Is 6/4/2024 57.7% 57.7% 100.0% 7/31/2024
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 1.32 8.5% 8.4% 44,200,000 As Is 5/7/2024 67.9% 67.9% 69.2% 7/4/2024
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 1.51 11.0% 10.6% 45,200,000 As Is 3/6/2024 63.1% 63.1% 94.7%  
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%       34,800,000 As Is 3/6/2024     96.3% 4/5/2024
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%       8,200,000 As Is 3/6/2024     87.4% 4/5/2024
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%       2,200,000 As Is 3/6/2024     89.3% 4/5/2024
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 1.30 9.3% 9.1% 44,700,000 As Is 4/18/2024 63.3% 63.3% 100.0% 6/19/2024
10 Loan 64 1 The Grove Apartments 3.5% 1.46 10.0% 9.7% 45,400,000 As Is 6/19/2024 56.7% 56.7% 89.0% 7/15/2024
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 1.88 13.6% 12.8% 39,000,000 As Is 6/14/2024 61.5% 61.5% 100.0%  
11.01 Property   1 Newpark I 1.6%       19,500,000 As Is 6/14/2024     100.0% 8/5/2024
11.02 Property   1 Newpark III 1.6%       19,500,000 As Is 6/14/2024     100.0% 8/5/2024
12 Loan 68 1 155-163 East 92nd Street 3.1% 1.26 8.2% 8.1% 34,100,000 As Is 5/8/2024 66.6% 66.6% 96.5% 7/1/2024
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 1.14 7.7% 7.6% 32,900,000 As Is Portfolio 7/31/2024 67.3% 67.3% 83.3%  
13.01 Property   1 1732 Derby-Milford Road 0.8%       8,700,000 As Is 7/31/2024     90.5% 8/21/2024
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%       6,200,000 As Is 8/5/2024     97.2% 8/21/2024
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%       5,300,000 As Is 7/31/2024     85.1% 8/21/2024
13.04 Property   1 635 Aaron Parkway 0.4%       4,300,000 As Is 8/1/2024     61.9% 8/21/2024
13.05 Property   1 617 Moon Clinton Road 0.3%       3,500,000 As Is 7/24/2024     90.3% 8/21/2024
13.06 Property   1 4073 Constitution Boulevard 0.2%       1,950,000 As Is 7/29/2024     87.7% 8/21/2024
13.07 Property   1 3739 New Castle Road 0.2%       1,750,000 As Is 7/29/2024     87.4% 8/21/2024
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 1.71 16.2% 14.0% 38,200,000 Upon Completion 5/23/2025 51.0% 51.0% 76.7% 6/30/2024
15 Loan 74, 75 1 8 West 38th Street 2.6% 1.86 14.3% 13.7% 35,000,000 As Is 7/1/2024 54.3% 54.3% 90.3% 6/7/2024
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 1.25 8.6% 8.3% 26,200,000 As Is 3/11/2024 67.6% 67.6% 98.2%  
16.01 Property   1 43-04 48th Street 1.2%       13,200,000 As Is 3/11/2024     98.8% 8/1/2024
16.02 Property   1 43-38 47th Street 1.2%       13,000,000 As Is 3/11/2024     97.7% 8/1/2024
17 Loan 76 2 Roxborough Portfolio 2.4% 1.26 8.4% 8.2% 24,800,000 As Is 7/10/2024 71.4% 71.4% 96.1%  
17.01 Property   1 Domino Lane Apartments 1.5%       15,500,000 As Is 7/10/2024     96.4% 7/15/2024
17.02 Property   1 Parker Place Apartments 0.9%       9,300,000 As Is 7/10/2024     95.5% 7/15/2024
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 2.30 16.8% 16.3% 605,000,000 As Is 5/13/2024 42.1% 42.1% 96.7% 4/30/2024
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 1.27 8.4% 8.3% 19,400,000 As Is 4/18/2024 71.3% 71.3% 96.8% 7/23/2024
20 Loan 87 1 Field Haven Apartments 1.9% 1.28 9.0% 8.9% 21,800,000 As Is 7/16/2024 63.3% 63.3% 100.0% 8/21/2024
21 Loan   1 5th & K 1.5% 2.05 13.5% 13.3% 23,100,000 As Is 6/26/2024 47.6% 47.6% 100.0% 7/31/2024
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 2.05 16.0% 14.4% 17,000,000 As Is 7/25/2024 58.8% 58.8% 77.3% 7/31/2024
23 Loan 90 1 Black Mountain Center 1.1% 1.39 10.5% 10.2% 12,560,000 As Is 6/12/2024 64.5% 64.5% 91.8% 7/1/2024
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 1.94 11.4% 11.2% 14,350,000 As Is 8/8/2024 50.5% 50.5% 79.2%  
24.01 Property   1 Storage Sense - County Road 0.6%       8,800,000 As Is 8/8/2024     76.9% 7/31/2024
24.02 Property   1 Storage Sense - Highway 72 0.4%       5,550,000 As Is 8/8/2024     83.0% 7/31/2024
25 Loan 91, 92 1 UC Flats 0.9% 1.37 9.5% 9.4% 12,300,000 As Is 6/10/2024 56.9% 56.9% 95.2% 7/29/2024
26 Loan 93 1 1672 Third Avenue 0.9% 1.31 8.7% 8.6% 9,800,000 As Is 7/2/2024 67.3% 67.3% 100.0% 7/28/2024
27 Loan 94 1 Woodhaven 85 0.9% 1.37 8.4% 8.2% 8,400,000 As Is 5/23/2024 75.0% 75.0% 93.8% 8/1/2024
28 Loan 95, 96 3 West Fargo Industrial 0.8% 1.57 13.0% 11.3% 10,600,000 As Is 5/2/2024 54.2% 54.2% 97.5%  
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%       5,800,000 As Is 5/2/2024     100.0% 6/17/2024
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%       3,800,000 As Is 5/2/2024     100.0% 6/17/2024
28.03 Property   1 617 and 625 13th Street Northeast 0.1%       1,000,000 As Is 5/2/2024     75.0% 6/17/2024
29 Loan 97, 98 1 Woodman Townhomes 0.8% 1.28 7.9% 7.8% 8,800,000 As Is 4/23/2024 64.8% 64.8% 95.7% 5/15/2024
30 Loan 99, 100 1 Inwood 213 0.7% 1.30 8.2% 8.0% 7,100,000 As Is 5/29/2024 71.8% 71.8% 93.3% 8/22/2024
31 Loan 101 1 1000 Albion Avenue 0.7% 1.35 12.1% 11.1% 13,800,000 As Is 7/2/2024 36.2% 34.4% 100.0% 8/6/2024
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 1.32 8.9% 8.8% 7,800,000 As Portfolio 4/15/2024 64.1% 64.1% 100.0%  
32.01 Property   1 Bell MHC 0.2%       2,200,000 As Is 4/15/2024     100.0% 7/15/2024
32.02 Property   1 Magnolia MHC 0.2%       1,900,000 As Is 4/15/2024     100.0% 7/15/2024
32.03 Property   1 Palzita MHC 0.1%       1,300,000 As Is 4/15/2024     100.0% 7/15/2024
32.04 Property   1 Thomas MHC 0.1%       1,100,000 As Is 4/15/2024     100.0% 7/15/2024
32.05 Property   1 Cone MHC 0.1%       1,100,000 As Is 4/15/2024     100.0% 7/15/2024

 

 A-8 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Single Tenant (Y/N) 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 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%                  
1.01 Property   1 200 Sidney 3.2% No AbbVie Inc. 119,980 63.6% 10/31/2029 Seres Therapeutics, Inc. 68,636 36.4% 1/13/2030
1.02 Property   1 Lincoln Centre 2.1% Yes Illumina, Inc. 360,000 100.0% 1/15/2033 NAP NAP NAP NAP
1.03 Property   1 40 Erie Street 1.4% No Intellia Therapeutics, Inc. 65,319 61.3% 9/30/2026 BioNTech US Inc. 26,806 25.1% 9/30/2028
1.04 Property   1 4570 Executive Drive 1.2% No BioMed Realty, L.P. 49,912 39.8% 6/22/2025 Human Longevity, Inc. 48,049 38.3% 9/12/2025
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% No Poseida Therapeutics, Inc. 71,405 48.4% 12/31/2029 Biosplice Therapeutics, Inc. 25,391 17.2% 11/24/2030
1.06 Property   1 21 Erie Street 0.7% Yes MIL 21E, LLC 51,914 100.0% 11/30/2030 NAP NAP NAP NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 Eastgate Mall 0.1% Yes Poseida Therapeutics, Inc. 15,163 100.0% 12/31/2029 NAP NAP NAP NAP
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% No Nordstrom Rack 34,459 62.1% 8/31/2026 Island Gourmet Market 13,074 23.6% 4/30/2031
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%                  
3.01 Property   1 Hayden & National 4.3% No Scopely, Inc. 28,199 17.9% 8/31/2032 MarketCast LLC 11,145 7.1% 2/28/2030
3.02 Property   1 3505-3525 Hayden 2.0% No Scopely, Inc. 60,794 90.8% 8/31/2032 WC+A 6,138 9.2% 10/31/2028
3.03 Property   1 Hayden & Higuera 0.8% No Decoded Advertising 13,919 39.6% 1/31/2029 Eric Owen Moss 5,728 16.3% 11/30/2026
3.04 Property   1 3555 Hayden 0.7% Yes Apple 24,919 100.0% 2/28/2030 NAP NAP NAP NAP
3.05 Property   1 8511 Warner Drive 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 3585 Hayden 0.6% No Chownow 19,167 82.2% 7/31/2027 Sprouts JK 4,156 17.8% 7/31/2031
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% No Target 188,446 20.5% 10/14/2033 BJ's Wholesale Club 130,099 14.2% 8/2/2029
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% Yes Amazon 357,481 100.0% 2/28/2031 NAP NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% No Amazon 79,369 65.2% 7/31/2031 Erewhon Market 14,558 12.0% 5/31/2038
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%                  
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%                  
11.01 Property   1 Newpark I 1.6% No Western Steel Buildings Inc 11,239 18.3% 6/30/2027 JAMM Capital 6,000 9.7% 7/31/2028
11.02 Property   1 Newpark III 1.6% No Assemble Park City, LLC 11,289 18.4% 3/31/2025 Maschoff, Gilmore & Israelsen 7,679 12.5% 1/31/2025
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%                  
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 635 Aaron Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.05 Property   1 617 Moon Clinton Road 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.07 Property   1 3739 New Castle Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% No TCW Trends Inc. 13,300 11.0% 2/28/2025 Jay Conference 38th Street LLC 12,430 10.3% 6/30/2034
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%                  
16.01 Property   1 43-04 48th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 43-38 47th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 76 2 Roxborough Portfolio 2.4%                  
17.01 Property   1 Domino Lane Apartments 1.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 Parker Place Apartments 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% No JCPenney 162,347 14.8% 12/31/2040 AMC Theatres 94,560 8.6% 9/30/2028
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% No Union Kitchen & Tap Gaslamp 7,577 26.8% 12/31/2028 La Conde Restaurant 5,604 19.8% 7/31/2031
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% No Humble Bistro 5,384 18.9% 5/15/2034 Gracie Jujitsu North Peoria 3,615 12.7% 12/1/2028
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%                  
24.01 Property   1 Storage Sense - County Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% No Bowen Hospitality LLC 1,975 100.0% 6/30/2031 NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8%                  
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% No MAC Company 17,860 21.7% 12/31/2026 Studio 7 Productions, Inc 12,967 15.7% 3/31/2026
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% No Braun Intertec Corporation 15,000 28.4% 2/28/2026 Michelle Soldier 6,000 11.4% 8/31/2028
28.03 Property   1 617 and 625 13th Street Northeast 0.1% No Rick Randall Construction, LLC 5,000 33.3% 3/31/2026 Colonial Enterprises, Inc. 3,750 25.0% 8/31/2026
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% Yes Chicago Tribune 160,000 100.0% 5/19/2033 NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%                  
32.01 Property   1 Bell MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 Magnolia MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Palzita MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.04 Property   1 Thomas MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.05 Property   1 Cone MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-9 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
                  6       6
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%                
1.01 Property   1 200 Sidney 3.2% NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 Lincoln Centre 2.1% NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 40 Erie Street 1.4% Gritstone Bio, Inc. 13,907 13.0% 4/30/2025 Make Life Sweeter, LLC 606 0.6% 12/4/2029
1.04 Property   1 4570 Executive Drive 1.2% International AIDS Vaccine Initiative, Inc. 17,006 13.5% 8/20/2026 NAP NAP NAP NAP
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 21 Erie Street 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 Eastgate Mall 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% Ice Monster 1,996 3.6% 6/30/2028 Starbucks Corporation 1,956 3.5% 2/28/2027
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%                
3.01 Property   1 Hayden & National 4.3% Samitaur Constructs 11,089 7.0% 8/31/2032 Zambezi 10,484 6.7% 12/31/2027
3.02 Property   1 3505-3525 Hayden 2.0% NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Hayden & Higuera 0.8% Samitaur Constructs 3,697 10.5% 11/30/2026 NAP NAP NAP NAP
3.04 Property   1 3555 Hayden 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 8511 Warner Drive 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 3585 Hayden 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% Home Depot 124,955 13.6% 2/28/2034 Food Bazaar 77,915 8.5% 9/30/2039
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% Laurel Grill 7,541 6.2% 6/30/2034 Sephora 4,166 3.4% 1/31/2031
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%                
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%                
11.01 Property   1 Newpark I 1.6% Wells Fargo Advisors, LLC 5,816 9.4% 11/30/2028 Morgan Stanley & Co., Inc. 5,097 8.3% 6/30/2028
11.02 Property   1 Newpark III 1.6% Big-D Signature, LLC 6,966 11.4% 11/30/2028 Stifel, Nicolaus & Company 5,751 9.4% 2/29/2028
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%                
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 635 Aaron Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
13.05 Property   1 617 Moon Clinton Road 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
13.07 Property   1 3739 New Castle Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% A&M Rosenthal dba Dessy 11,750 9.7% 6/30/2031 Cocooning Electronics LTD. 11,200 9.3% 12/31/2033
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%                
16.01 Property   1 43-04 48th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 43-38 47th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 76 2 Roxborough Portfolio 2.4%                
17.01 Property   1 Domino Lane Apartments 1.5% NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 Parker Place Apartments 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% DICK'S Sporting Goods 77,411 7.1% 1/31/2027 Kidzania 60,000 5.5% 11/30/2046
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% Gaslamp Garage 4,897 17.3% 1/31/2029 NAP NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% Thunderbird Footcare 3,133 11.0% 2/1/2027 TruDental 3,130 11.0% 12/17/2029
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%                
24.01 Property   1 Storage Sense - County Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8%                
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% Dakota Fluid Power, Inc 12,694 15.4% 4/30/2025 Cintas Corporation No. 2 12,401 15.1% 1/31/2027
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% Valley Imports, Inc 5,939 11.3% 9/30/2026 SnS Auto Supply LLC 5,313 10.1% 5/31/2025
28.03 Property   1 617 and 625 13th Street Northeast 0.1% Brian Giffen 1,250 8.3% 3/31/2025 Robert Stephens 1,250 8.3% 3/31/2025
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%                
32.01 Property   1 Bell MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 Magnolia MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Palzita MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
32.04 Property   1 Thomas MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
32.05 Property   1 Cone MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-10 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date
                  6        
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%                
1.01 Property   1 200 Sidney 3.2% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 NAP
1.02 Property   1 Lincoln Centre 2.1% NAP NAP NAP NAP 4/10/2024 NAP 4/8/2024 4/8/2024
1.03 Property   1 40 Erie Street 1.4% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 NAP
1.04 Property   1 4570 Executive Drive 1.2% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 4/8/2024
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 4/8/2024
1.06 Property   1 21 Erie Street 0.7% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 NAP
1.08 Property   1 Eastgate Mall 0.1% NAP NAP NAP NAP 4/8/2024 NAP 4/8/2024 4/8/2024
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% National Car Rental 868 1.6% 10/31/2027 7/10/2024 NAP 7/8/2024 NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%                
3.01 Property   1 Hayden & National 4.3% Arsonal 9,263 5.9% 6/30/2025 3/8/2024 NAP 3/18/2024 6/3/2024
3.02 Property   1 3505-3525 Hayden 2.0% NAP NAP NAP NAP 3/8/2024 NAP 3/6/2024 6/3/2024
3.03 Property   1 Hayden & Higuera 0.8% NAP NAP NAP NAP 3/8/2024 NAP 3/11/2024 6/3/2024
3.04 Property   1 3555 Hayden 0.7% NAP NAP NAP NAP 3/8/2024 NAP 3/8/2024 6/3/2024
3.05 Property   1 8511 Warner Drive 0.6% NAP NAP NAP NAP 3/8/2024 NAP 6/14/2024 6/3/2024
3.06 Property   1 3585 Hayden 0.6% NAP NAP NAP NAP 3/8/2024 NAP 3/19/2024 6/3/2024
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% Burlington Coat Factory 74,329 8.1% 1/31/2028 5/1/2024 NAP 4/30/2024 NAP
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP NAP NAP NAP 8/31/2023 NAP 8/31/2023 8/31/2023
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% Afuri Ramen 3,015 2.5% 3/1/2034 6/3/2024 NAP 6/3/2024 6/3/2024
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP 5/22/2024 NAP 5/22/2024 NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%                
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP NAP NAP NAP 3/11/2024; 3/19/2024 NAP 3/11/2024; 3/19/2024 NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP NAP NAP NAP 3/11/2024 NAP 3/11/2024 NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP NAP NAP NAP 3/11/2024 NAP 3/11/2024 NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP 4/24/2024 NAP 4/24/2024 NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP 6/21/2024 NAP 6/24/2024 NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%                
11.01 Property   1 Newpark I 1.6% Parsons Behle & Latimer 4,084 6.6% 12/31/2024 8/8/2024 NAP 6/28/2024 6/28/2024
11.02 Property   1 Newpark III 1.6% Columbus Pacific Development, LLC 4,075 6.7% 9/30/2027 8/8/2024 NAP 6/28/2024 6/28/2024
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP 5/3/2024 NAP 7/3/2024 NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%                
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP NAP NAP NAP 8/15/2024 NAP 8/15/2024 NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP NAP NAP NAP 8/15/2024 NAP 8/15/2024 NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP NAP NAP NAP 8/15/2024 NAP 8/15/2024 NAP
13.04 Property   1 635 Aaron Parkway 0.4% NAP NAP NAP NAP 8/15/2024 NAP 8/8/2024 NAP
13.05 Property   1 617 Moon Clinton Road 0.3% NAP NAP NAP NAP 8/12/2024 NAP 8/12/2024 NAP
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP NAP NAP NAP 8/13/2024 NAP 8/13/2024 NAP
13.07 Property   1 3739 New Castle Road 0.2% NAP NAP NAP NAP 8/14/2024 NAP 8/14/2024 NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP 6/7/2024 NAP 6/7/2024 NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% Apple Ophthalmology PLLC 4,620 3.8% 10/31/2030 6/21/2024 NAP 6/21/2024 NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%                
16.01 Property   1 43-04 48th Street 1.2% NAP NAP NAP NAP 3/21/2024 NAP 3/22/2024 NAP
16.02 Property   1 43-38 47th Street 1.2% NAP NAP NAP NAP 3/22/2024 NAP 3/22/2024 NAP
17 Loan 76 2 Roxborough Portfolio 2.4%                
17.01 Property   1 Domino Lane Apartments 1.5% NAP NAP NAP NAP 7/10/2024 NAP 7/9/2024 NAP
17.02 Property   1 Parker Place Apartments 0.9% NAP NAP NAP NAP 7/10/2024 NAP 7/10/2024 NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% Haverty's Furniture 60,000 5.5% 1/31/2026 4/15/2024 NAP 4/16/2024 NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP 4/24/2024 NAP 8/2/2024 NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP 7/24/2024 NAP 7/24/2024 NAP
21 Loan   1 5th & K 1.5% NAP NAP NAP NAP 7/2/2024 NAP 7/5/2024 7/2/2024
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP 8/20/2024 NAP 8/20/2024 NAP
23 Loan 90 1 Black Mountain Center 1.1% Black Mtn Mgmt 2,964 10.4% 9/30/2031 6/20/2024 NAP 6/20/2024 NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%                
24.01 Property   1 Storage Sense - County Road 0.6% NAP NAP NAP NAP 8/21/2024 NAP 8/20/2024 NAP
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP NAP NAP NAP 8/20/2024 NAP 8/20/2024 NAP
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP 6/21/2024 NAP 6/21/2024 NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP 7/12/2024 NAP 7/11/2024 NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP 6/3/2024 NAP 5/31/2024 NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8%                
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% All States Flooring, Inc 6,925 8.4% 10/31/2024 5/6/2024 NAP 5/7/2024 NAP
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% Patrick Ash Transportation, LTD 4,500 8.5% 11/30/2026 5/6/2024 NAP 5/3/2024 NAP
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAP NAP NAP NAP 5/6/2024 NAP 5/3/2024 NAP
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP 4/30/2024 NAP 4/29/2024 4/29/2024
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP 6/3/2024 NAP 5/31/2024 NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP 7/12/2024 NAP 7/12/2024 NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%                
32.01 Property   1 Bell MHC 0.2% NAP NAP NAP NAP 5/3/2024 NAP 5/3/2024 NAP
32.02 Property   1 Magnolia MHC 0.2% NAP NAP NAP NAP 5/3/2024 NAP 5/3/2024 NAP
32.03 Property   1 Palzita MHC 0.1% NAP NAP NAP NAP 5/3/2024 NAP 5/3/2024 NAP
32.04 Property   1 Thomas MHC 0.1% NAP NAP NAP NAP 5/3/2024 NAP 5/3/2024 NAP
32.05 Property   1 Cone MHC 0.1% NAP NAP NAP NAP 5/3/2024 NAP 5/3/2024 NAP

 

 A-11 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
                       
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%            
1.01 Property   1 200 Sidney 3.2% NAP No Fee NAP NAP NAP
1.02 Property   1 Lincoln Centre 2.1% 12% No Fee NAP NAP NAP
1.03 Property   1 40 Erie Street 1.4% NAP No Fee NAP NAP NAP
1.04 Property   1 4570 Executive Drive 1.2% 10% No Fee NAP NAP NAP
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% 13% No Fee NAP NAP NAP
1.06 Property   1 21 Erie Street 0.7% NAP No Fee NAP NAP NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP No Fee NAP NAP NAP
1.08 Property   1 Eastgate Mall 0.1% 10% No Fee NAP NAP NAP
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% NAP Yes - AE Leasehold 12/31/2081 None 2,764,284
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%            
3.01 Property   1 Hayden & National 4.3% 7% No Fee NAP NAP NAP
3.02 Property   1 3505-3525 Hayden 2.0% 12% No Fee NAP NAP NAP
3.03 Property   1 Hayden & Higuera 0.8% 10% No Fee NAP NAP NAP
3.04 Property   1 3555 Hayden 0.7% 10% No Fee NAP NAP NAP
3.05 Property   1 8511 Warner Drive 0.6% 0% No Fee NAP NAP NAP
3.06 Property   1 3585 Hayden 0.6% 6% No Fee NAP NAP NAP
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% NAP Yes - AE Leasehold 9/13/2055 5, 10-year extension options The greater of (i) $394,961.41 ("Adjusted Base Amount") and (ii) 5% of Gross Revenue
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 13% No Fee NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 9% No Fee NAP NAP NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP No Fee NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%            
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP No Fee NAP NAP NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP Yes - A, AE Fee NAP NAP NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP No Fee NAP NAP NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP No Leasehold 3/31/2119 None 1,000,000
10 Loan 64 1 The Grove Apartments 3.5% NAP No Fee NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%            
11.01 Property   1 Newpark I 1.6% 4% No Fee NAP NAP NAP
11.02 Property   1 Newpark III 1.6% 4% No Fee NAP NAP NAP
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP No Fee NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%            
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP No Fee NAP NAP NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP Yes - AE Fee NAP NAP NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP No Fee NAP NAP NAP
13.04 Property   1 635 Aaron Parkway 0.4% NAP No Fee NAP NAP NAP
13.05 Property   1 617 Moon Clinton Road 0.3% NAP No Fee NAP NAP NAP
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP No Fee NAP NAP NAP
13.07 Property   1 3739 New Castle Road 0.2% NAP No Fee NAP NAP NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP No Leasehold 10/9/2062 None 474,102
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP No Fee NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%            
16.01 Property   1 43-04 48th Street 1.2% NAP No Fee NAP NAP NAP
16.02 Property   1 43-38 47th Street 1.2% NAP No Fee NAP NAP NAP
17 Loan 76 2 Roxborough Portfolio 2.4%            
17.01 Property   1 Domino Lane Apartments 1.5% NAP No Fee NAP NAP NAP
17.02 Property   1 Parker Place Apartments 0.9% NAP No Fee NAP NAP NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% NAP No Fee NAP NAP NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP No Fee NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP No Fee NAP NAP NAP
21 Loan   1 5th & K 1.5% 9% No Fee NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP No Fee NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% NAP No Fee NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%            
24.01 Property   1 Storage Sense - County Road 0.6% NAP No Fee NAP NAP NAP
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP No Fee NAP NAP NAP
25 Loan 91, 92 1 UC Flats 0.9% NAP No Fee NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP No Fee NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP No Fee NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8%            
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% NAP No Fee NAP NAP NAP
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% NAP No Fee NAP NAP NAP
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAP No Fee NAP NAP NAP
29 Loan 97, 98 1 Woodman Townhomes 0.8% 17% No Fee NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP No Fee NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP No Fee NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%            
32.01 Property   1 Bell MHC 0.2% NAP No Fee NAP NAP NAP
32.02 Property   1 Magnolia MHC 0.2% NAP No Fee NAP NAP NAP
32.03 Property   1 Palzita MHC 0.1% NAP No Fee NAP NAP NAP
32.04 Property   1 Thomas MHC 0.1% NAP No Fee NAP NAP NAP
32.05 Property   1 Cone MHC 0.1% NAP Yes - AE Fee NAP NAP NAP

 

 A-12 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($)
                             
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96%   0 Springing 0 Springing 0 0 0 0
1.01 Property   1 200 Sidney 3.2% NAP                
1.02 Property   1 Lincoln Centre 2.1% NAP                
1.03 Property   1 40 Erie Street 1.4% NAP                
1.04 Property   1 4570 Executive Drive 1.2% NAP                
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% NAP                
1.06 Property   1 21 Erie Street 0.7% NAP                
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP                
1.08 Property   1 Eastgate Mall 0.1% NAP                
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% No 0 172,519 316,567 79,142 0 81,389 0 0
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9%   227,527 45,505 0 Springing 0 Springing 153,953 2,000,000
3.01 Property   1 Hayden & National 4.3% NAP                
3.02 Property   1 3505-3525 Hayden 2.0% NAP                
3.03 Property   1 Hayden & Higuera 0.8% NAP                
3.04 Property   1 3555 Hayden 0.7% NAP                
3.05 Property   1 8511 Warner Drive 0.6% NAP                
3.06 Property   1 3585 Hayden 0.6% NAP                
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% No 0 Springing 0 Springing 0 Springing 547,400 874,981
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP 1,035,239 207,048 0 Springing 0 Springing 0 0
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% NAP 0 Springing 0 Springing 0 Springing 48,696 1,179,329
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP 16,973 4,243 35,438 7,088 0 2,270 0 0
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9%   128,299 16,037 11,212 11,212 0 8,012 0 0
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP                
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP                
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP                
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% No 17,590 5,863 33,136 4,734 0 1,251 0 0
10 Loan 64 1 The Grove Apartments 3.5% NAP 36,495 36,495 55,899 18,633 0 7,261 0 0
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3%   209,986 19,090 7,279 3,639 0 2,558 61,389 1,800,000
11.01 Property   1 Newpark I 1.6% NAP                
11.02 Property   1 Newpark III 1.6% NAP                
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP 228,294 76,098 30,749 10,250 0 1,792 0 0
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0%   35,593 21,126 0 Springing 0 2,218 0 0
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP                
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP                
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP                
13.04 Property   1 635 Aaron Parkway 0.4% NAP                
13.05 Property   1 617 Moon Clinton Road 0.3% NAP                
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP                
13.07 Property   1 3739 New Castle Road 0.2% NAP                
14 Loan 72, 73 1 Marriott Durham City Center 2.6% No 23,168 23,168 0 Springing 0 36,372 0 0
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP 459,451 114,863 14,125 7,063 0 1,905 0 700,000
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%   194,404 64,801 0 Springing 0 3,500 0 0
16.01 Property   1 43-04 48th Street 1.2% NAP                
16.02 Property   1 43-38 47th Street 1.2% NAP                
17 Loan 76 2 Roxborough Portfolio 2.4%   117,889 16,841 49,335 5,482 0 2,812 0 0
17.01 Property   1 Domino Lane Apartments 1.5% NAP                
17.02 Property   1 Parker Place Apartments 0.9% NAP                
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% NAP 0 Springing 0 Springing 0 Springing 438,752 0
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP 9,567 1,367 13,453 2,242 0 1,454 0 0
20 Loan 87 1 Field Haven Apartments 1.9% NAP 125,807 15,726 10,983 3,661 0 1,867 0 0
21 Loan   1 5th & K 1.5% NAP 47,917 7,986 3,743 624 35,324 0 0 0
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP 65,973 6,597 0 Springing 0 13,193 0 0
23 Loan 90 1 Black Mountain Center 1.1% NAP 9,801 4,900 0 Springing 0 Springing 0 50,000
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%   45,658 4,566 4,669 2,334 2,840 1,134 0 0
24.01 Property   1 Storage Sense - County Road 0.6% NAP                
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP                
25 Loan 91, 92 1 UC Flats 0.9% NAP 12,201 2,033 33,659 3,060 0 875 31,500 0
26 Loan 93 1 1672 Third Avenue 0.9% NAP 24,210 12,105 3,242 3,242 0 358 0 0
27 Loan 94 1 Woodhaven 85 0.9% NAP 58,128 19,376 0 Springing 0 1,473 0 0
28 Loan 95, 96 3 West Fargo Industrial 0.8%   65,047 13,543 0 Springing 0 1,876 67,545 0
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% NAP                
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% NAP                
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAP                
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP 0 5,655 5,256 1,051 0 479 0 0
30 Loan 99, 100 1 Inwood 213 0.7% NAP 41,175 13,725 0 Springing 0 938 0 0
31 Loan 101 1 1000 Albion Avenue 0.7% NAP 0 Springing 0 Springing 0 Springing 0 0
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%   50,443 6,305 4,832 2,416 0 310 0 0
32.01 Property   1 Bell MHC 0.2% NAP                
32.02 Property   1 Magnolia MHC 0.2% NAP                
32.03 Property   1 Palzita MHC 0.1% NAP                
32.04 Property   1 Thomas MHC 0.1% NAP                
32.05 Property   1 Cone MHC 0.1% NAP                

 

 A-13 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($)
                       
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% Springing An amount equal to twelve (12) multiplied by the Rollover Reserve Monthly Deposit. 0 0 0 0
1.01 Property   1 200 Sidney 3.2%            
1.02 Property   1 Lincoln Centre 2.1%            
1.03 Property   1 40 Erie Street 1.4%            
1.04 Property   1 4570 Executive Drive 1.2%            
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%            
1.06 Property   1 21 Erie Street 0.7%            
1.07 Property   1 47 Erie Street Parking Structure 0.3%            
1.08 Property   1 Eastgate Mall 0.1%            
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 14,643 0 0 0 0 0
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 38,488 0 0 0 0 0
3.01 Property   1 Hayden & National 4.3%            
3.02 Property   1 3505-3525 Hayden 2.0%            
3.03 Property   1 Hayden & Higuera 0.8%            
3.04 Property   1 3555 Hayden 0.7%            
3.05 Property   1 8511 Warner Drive 0.6%            
3.06 Property   1 3585 Hayden 0.6%            
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% Springing 1,696,118 0 0 0 0
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 0 0 0 0 0 0
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% Springing 243,480 0 0 0 0
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 691 0 0 0 0 0
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 0 0 0 0 0 48,250
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%            
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%            
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%            
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 2,865 64,456 0 0 0 1,875
10 Loan 64 1 The Grove Apartments 3.5% 0 0 0 0 0 84,000
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% Springing 1,800,000 0 0 0 0
11.01 Property   1 Newpark I 1.6%            
11.02 Property   1 Newpark III 1.6%            
12 Loan 68 1 155-163 East 92nd Street 3.1% 0 0 0 0 0 37,620
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 0 0 0 0 0 0
13.01 Property   1 1732 Derby-Milford Road 0.8%            
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%            
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%            
13.04 Property   1 635 Aaron Parkway 0.4%            
13.05 Property   1 617 Moon Clinton Road 0.3%            
13.06 Property   1 4073 Constitution Boulevard 0.2%            
13.07 Property   1 3739 New Castle Road 0.2%            
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 0 0 0 0 0 1,875
15 Loan 74, 75 1 8 West 38th Street 2.6% 15,074 1,000,000 0 0 0 14,375
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 0 0 0 0 0 25,990
16.01 Property   1 43-04 48th Street 1.2%            
16.02 Property   1 43-38 47th Street 1.2%            
17 Loan 76 2 Roxborough Portfolio 2.4% 0 0 0 0 0 68,000
17.01 Property   1 Domino Lane Apartments 1.5%            
17.02 Property   1 Parker Place Apartments 0.9%            
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 91,407 2,193,760 0 0 0 0
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 0 0 150,000 0 0 0
20 Loan 87 1 Field Haven Apartments 1.9% 0 0 0 0 0 0
21 Loan   1 5th & K 1.5% 0 0 0 0 0 0
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 0 0 0 0 0 43,000
23 Loan 90 1 Black Mountain Center 1.1% 2,960 0 0 0 0 0
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 0 0 0 0 0 46,156
24.01 Property   1 Storage Sense - County Road 0.6%            
24.02 Property   1 Storage Sense - Highway 72 0.4%            
25 Loan 91, 92 1 UC Flats 0.9% 0 0 0 0 0 6,600
26 Loan 93 1 1672 Third Avenue 0.9% 165 0 0 0 0 9,286
27 Loan 94 1 Woodhaven 85 0.9% 0 0 0 0 0 0
28 Loan 95, 96 3 West Fargo Industrial 0.8% 6,254 225,149 0 0 0 25,575
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%            
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%            
28.03 Property   1 617 and 625 13th Street Northeast 0.1%            
29 Loan 97, 98 1 Woodman Townhomes 0.8% 0 0 0 0 0 0
30 Loan 99, 100 1 Inwood 213 0.7% 0 0 0 0 0 0
31 Loan 101 1 1000 Albion Avenue 0.7% 10,000 0 0 0 0 14,355
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 0 0 0 0 0 8,850
32.01 Property   1 Bell MHC 0.2%            
32.02 Property   1 Magnolia MHC 0.2%            
32.03 Property   1 Palzita MHC 0.1%            
32.04 Property   1 Thomas MHC 0.1%            
32.05 Property   1 Cone MHC 0.1%            

 

 A-14 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
                 
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 3,569,740 0 Unfunded Obligations Reserve
1.01 Property   1 200 Sidney 3.2%      
1.02 Property   1 Lincoln Centre 2.1%      
1.03 Property   1 40 Erie Street 1.4%      
1.04 Property   1 4570 Executive Drive 1.2%      
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%      
1.06 Property   1 21 Erie Street 0.7%      
1.07 Property   1 47 Erie Street Parking Structure 0.3%      
1.08 Property   1 Eastgate Mall 0.1%      
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 460,714 Springing Ground Rent Reserve (Upfront: $460,714), PIP Reserve (Monthly: Springing)
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 5,659,136 0 Rent Concession Reserve (Upfront: $3,526,546), Outstanding Leasing Reserve (Upfront: $2,132,590)
3.01 Property   1 Hayden & National 4.3%      
3.02 Property   1 3505-3525 Hayden 2.0%      
3.03 Property   1 Hayden & Higuera 0.8%      
3.04 Property   1 3555 Hayden 0.7%      
3.05 Property   1 8511 Warner Drive 0.6%      
3.06 Property   1 3585 Hayden 0.6%      
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 9,000,000 Springing DMV Space Reserve (Upfront: $9,000,000); Ground Rent Reserve (Monthly: Springing)
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 0 Springing Lease Sweep Reserve
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 0 0 NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 6,587,268 0 Affordable Housing Reserve ($6,309,095), Section 421-a Reserve ($278,173)
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 0 0 NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%      
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%      
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%      
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 2,374,126 Springing The Learning Experience Gap Rent Reserve (Upfront: $754,580; Monthly: Springing); 421-a Abatement Reserve (Upfront: $671,313); Free Rent Reserve (Upfront: $499,170); ICAP
Abatement Reserve (Upfront: $275,730); Ground Rent Reserve (Upfront: $173,333; Monthly: Springing); Condominium Common Charges Reserve (Monthly: Springing)
10 Loan 64 1 The Grove Apartments 3.5% 0 0 NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 376,722 0 Unfunded Obligations Reserve
11.01 Property   1 Newpark I 1.6%      
11.02 Property   1 Newpark III 1.6%      
12 Loan 68 1 155-163 East 92nd Street 3.1% 0 0 NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 2,500,000 0 Earnout Reserve
13.01 Property   1 1732 Derby-Milford Road 0.8%      
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%      
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%      
13.04 Property   1 635 Aaron Parkway 0.4%      
13.05 Property   1 617 Moon Clinton Road 0.3%      
13.06 Property   1 4073 Constitution Boulevard 0.2%      
13.07 Property   1 3739 New Castle Road 0.2%      
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 5,079,017 Springing Capital Improvements Reserve (Upfront: $5,000,000), Ground Rent Reserve (Upfront: $79,017), PIP Reserve (Monthly: Springing)
15 Loan 74, 75 1 8 West 38th Street 2.6% 721,106 0 Unfunded Obligations Reserve ($422,705.78), Jay Suites Reserve ($298,400)
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 0 0 NAP
16.01 Property   1 43-04 48th Street 1.2%      
16.02 Property   1 43-38 47th Street 1.2%      
17 Loan 76 2 Roxborough Portfolio 2.4% 0 0 NAP
17.01 Property   1 Domino Lane Apartments 1.5%      
17.02 Property   1 Parker Place Apartments 0.9%      
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 12,477,527 0 Rollover Reserve ($11,720,606), Gap Rent Reserve ($756,921)
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 0 0 NAP
20 Loan 87 1 Field Haven Apartments 1.9% 0 0 NAP
21 Loan   1 5th & K 1.5% 0 0 NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 123,425 Springing Tax Lien Reserve (Upfront: $123,425), PIP Reserve (Monthly: Springing)
23 Loan 90 1 Black Mountain Center 1.1% 215,360 0 Unfunded Obligations Reserve
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 0 0 NAP
24.01 Property   1 Storage Sense - County Road 0.6%      
24.02 Property   1 Storage Sense - Highway 72 0.4%      
25 Loan 91, 92 1 UC Flats 0.9% 0 0 NAP
26 Loan 93 1 1672 Third Avenue 0.9% 0 0 NAP
27 Loan 94 1 Woodhaven 85 0.9% 0 0 NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% 0 0 NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%      
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%      
28.03 Property   1 617 and 625 13th Street Northeast 0.1%      
29 Loan 97, 98 1 Woodman Townhomes 0.8% 0 0 NAP
30 Loan 99, 100 1 Inwood 213 0.7% 0 0 NAP
31 Loan 101 1 1000 Albion Avenue 0.7% 0 0 NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 0 0 NAP
32.01 Property   1 Bell MHC 0.2%      
32.02 Property   1 Magnolia MHC 0.2%      
32.03 Property   1 Palzita MHC 0.1%      
32.04 Property   1 Thomas MHC 0.1%      
32.05 Property   1 Cone MHC 0.1%      

 

 A-15 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N)
                             
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 0 0 NAP Hard Springing Yes No Yes No
1.01 Property   1 200 Sidney 3.2%                  
1.02 Property   1 Lincoln Centre 2.1%                  
1.03 Property   1 40 Erie Street 1.4%                  
1.04 Property   1 4570 Executive Drive 1.2%                  
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%                  
1.06 Property   1 21 Erie Street 0.7%                  
1.07 Property   1 47 Erie Street Parking Structure 0.3%                  
1.08 Property   1 Eastgate Mall 0.1%                  
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 0 0 NAP Hard Springing Yes Yes No NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 0 0 NAP Hard Springing Yes Yes Yes No
3.01 Property   1 Hayden & National 4.3%                  
3.02 Property   1 3505-3525 Hayden 2.0%                  
3.03 Property   1 Hayden & Higuera 0.8%                  
3.04 Property   1 3555 Hayden 0.7%                  
3.05 Property   1 8511 Warner Drive 0.6%                  
3.06 Property   1 3585 Hayden 0.6%                  
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 0 0 NAP Hard Springing Yes No Yes No
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 0 0 NAP Hard In Place Yes Yes Yes Yes
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 0 0 NAP Hard Springing Yes Yes Yes Yes
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 0 0 NAP Springing Springing Yes No No NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 0 0 NAP Springing Springing Yes No No NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%                  
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%                  
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%                  
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 0 0 NAP Springing Springing Yes Yes No NAP
10 Loan 64 1 The Grove Apartments 3.5% 0 0 NAP Springing Springing Yes No No NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 0 0 NAP Hard Springing Yes No No NAP
11.01 Property   1 Newpark I 1.6%                  
11.02 Property   1 Newpark III 1.6%                  
12 Loan 68 1 155-163 East 92nd Street 3.1% 0 0 NAP Springing Springing Yes No No NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 0 0 NAP Springing Springing Yes No No NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%                  
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%                  
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%                  
13.04 Property   1 635 Aaron Parkway 0.4%                  
13.05 Property   1 617 Moon Clinton Road 0.3%                  
13.06 Property   1 4073 Constitution Boulevard 0.2%                  
13.07 Property   1 3739 New Castle Road 0.2%                  
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 0 0 NAP Hard Springing Yes No No NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% 0 0 NAP Hard Springing Yes Yes No NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% 0 0 NAP Springing Springing Yes No No NAP
16.01 Property   1 43-04 48th Street 1.2%                  
16.02 Property   1 43-38 47th Street 1.2%                  
17 Loan 76 2 Roxborough Portfolio 2.4% 0 0 NAP Springing Springing Yes No No NAP
17.01 Property   1 Domino Lane Apartments 1.5%                  
17.02 Property   1 Parker Place Apartments 0.9%                  
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 0 0 NAP Hard Springing Yes Yes Yes No
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% 0 0 NAP Soft Springing Yes No No NAP
20 Loan 87 1 Field Haven Apartments 1.9% 0 0 NAP None None Yes No No NAP
21 Loan   1 5th & K 1.5% 0 0 NAP Springing Springing Yes No No NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 0 0 NAP Hard Springing Yes No No NAP
23 Loan 90 1 Black Mountain Center 1.1% 0 0 NAP Hard Springing Yes Yes No NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% 0 0 NAP Springing Springing Yes No No NAP
24.01 Property   1 Storage Sense - County Road 0.6%                  
24.02 Property   1 Storage Sense - Highway 72 0.4%                  
25 Loan 91, 92 1 UC Flats 0.9% 0 0 NAP Springing Springing Yes No No NAP
26 Loan 93 1 1672 Third Avenue 0.9% 0 0 NAP Springing Springing Yes No No NAP
27 Loan 94 1 Woodhaven 85 0.9% 0 0 NAP Springing Springing Yes No No NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% 0 0 NAP Hard Springing Yes No No NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%                  
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%                  
28.03 Property   1 617 and 625 13th Street Northeast 0.1%                  
29 Loan 97, 98 1 Woodman Townhomes 0.8% 0 0 NAP Springing Springing Yes No No NAP
30 Loan 99, 100 1 Inwood 213 0.7% 0 0 NAP Springing Springing Yes No No NAP
31 Loan 101 1 1000 Albion Avenue 0.7% 0 0 NAP Hard Springing Yes Yes No NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% 0 0 NAP Springing Springing Yes No No NAP
32.01 Property   1 Bell MHC 0.2%                  
32.02 Property   1 Magnolia MHC 0.2%                  
32.03 Property   1 Palzita MHC 0.1%                  
32.04 Property   1 Thomas MHC 0.1%                  
32.05 Property   1 Cone MHC 0.1%                  

 

 A-16 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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
                       
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 73,500,000 476,394,737 2,208,810.05 2,549,593.70 166,842,106 7.23928517798977%
1.01 Property   1 200 Sidney 3.2%            
1.02 Property   1 Lincoln Centre 2.1%            
1.03 Property   1 40 Erie Street 1.4%            
1.04 Property   1 4570 Executive Drive 1.2%            
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%            
1.06 Property   1 21 Erie Street 0.7%            
1.07 Property   1 47 Erie Street Parking Structure 0.3%            
1.08 Property   1 Eastgate Mall 0.1%            
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% NAP NAP NAP NAP NAP NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 66,000,000 54,000,000 299,756.25 666,125.00 12,000,000 11.00000%
3.01 Property   1 Hayden & National 4.3%            
3.02 Property   1 3505-3525 Hayden 2.0%            
3.03 Property   1 Hayden & Higuera 0.8%            
3.04 Property   1 3555 Hayden 0.7%            
3.05 Property   1 8511 Warner Drive 0.6%            
3.06 Property   1 3585 Hayden 0.6%            
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 60,000,000 180,000,000 787,943.75 1,050,591.67 140,000,000 9.20000%
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 46,500,000 98,500,000 579,234.73 852,680.56 NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 41,250,000 33,750,000 189,172.66 420,383.68 NAP NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% NAP NAP NAP NAP NAP NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%            
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%            
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%            
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% NAP NAP NAP NAP NAP NAP
11.01 Property   1 Newpark I 1.6%            
11.02 Property   1 Newpark III 1.6%            
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% NAP NAP NAP NAP NAP NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%            
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%            
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%            
13.04 Property   1 635 Aaron Parkway 0.4%            
13.05 Property   1 617 Moon Clinton Road 0.3%            
13.06 Property   1 4073 Constitution Boulevard 0.2%            
13.07 Property   1 3739 New Castle Road 0.2%            
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP NAP NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP NAP NAP NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NAP NAP NAP NAP NAP NAP
16.01 Property   1 43-04 48th Street 1.2%            
16.02 Property   1 43-38 47th Street 1.2%            
17 Loan 76 2 Roxborough Portfolio 2.4% NAP NAP NAP NAP NAP NAP
17.01 Property   1 Domino Lane Apartments 1.5%            
17.02 Property   1 Parker Place Apartments 0.9%            
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 16,000,000 239,000,000 1,413,328.16 1,507,944.27 NAP NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% NAP NAP NAP NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% NAP NAP NAP NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% NAP NAP NAP NAP NAP NAP
24.01 Property   1 Storage Sense - County Road 0.6%            
24.02 Property   1 Storage Sense - Highway 72 0.4%            
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% NAP NAP NAP NAP NAP NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%            
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%            
28.03 Property   1 617 and 625 13th Street Northeast 0.1%            
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% NAP NAP NAP NAP NAP NAP
32.01 Property   1 Bell MHC 0.2%            
32.02 Property   1 Magnolia MHC 0.2%            
32.03 Property   1 Palzita MHC 0.1%            
32.04 Property   1 Thomas MHC 0.1%            
32.05 Property   1 Cone MHC 0.1%            

 

 A-17 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%)
                  4  
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 716,736,843 3,570,087.72 65.3% 1.67 10.1%
1.01 Property   1 200 Sidney 3.2%          
1.02 Property   1 Lincoln Centre 2.1%          
1.03 Property   1 40 Erie Street 1.4%          
1.04 Property   1 4570 Executive Drive 1.2%          
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%          
1.06 Property   1 21 Erie Street 0.7%          
1.07 Property   1 47 Erie Street Parking Structure 0.3%          
1.08 Property   1 Eastgate Mall 0.1%          
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% NAP NAP NAP NAP NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 132,000,000 777,652.78 55.0% 1.53 11.1%
3.01 Property   1 Hayden & National 4.3%          
3.02 Property   1 3505-3525 Hayden 2.0%          
3.03 Property   1 Hayden & Higuera 0.8%          
3.04 Property   1 3555 Hayden 0.7%          
3.05 Property   1 8511 Warner Drive 0.6%          
3.06 Property   1 3585 Hayden 0.6%          
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 380,000,000 2,138,832.41 68.5% 1.07 7.5%
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 145,000,000 852,680.56 48.3% 1.83 13.2%
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 75,000,000 420,383.68 57.7% 1.66 11.4%
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% NAP NAP NAP NAP NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%          
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%          
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%          
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% NAP NAP NAP NAP NAP
11.01 Property   1 Newpark I 1.6%          
11.02 Property   1 Newpark III 1.6%          
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% NAP NAP NAP NAP NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%          
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%          
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%          
13.04 Property   1 635 Aaron Parkway 0.4%          
13.05 Property   1 617 Moon Clinton Road 0.3%          
13.06 Property   1 4073 Constitution Boulevard 0.2%          
13.07 Property   1 3739 New Castle Road 0.2%          
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP NAP NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NAP NAP NAP NAP NAP
16.01 Property   1 43-04 48th Street 1.2%          
16.02 Property   1 43-38 47th Street 1.2%          
17 Loan 76 2 Roxborough Portfolio 2.4% NAP NAP NAP NAP NAP
17.01 Property   1 Domino Lane Apartments 1.5%          
17.02 Property   1 Parker Place Apartments 0.9%          
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% 255,000,000 1,507,944.27 42.1% 2.30 16.8%
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% NAP NAP NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% NAP NAP NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% NAP NAP NAP NAP NAP
24.01 Property   1 Storage Sense - County Road 0.6%          
24.02 Property   1 Storage Sense - Highway 72 0.4%          
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% NAP NAP NAP NAP NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%          
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%          
28.03 Property   1 617 and 625 13th Street Northeast 0.1%          
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% NAP NAP NAP NAP NAP
32.01 Property   1 Bell MHC 0.2%          
32.02 Property   1 Magnolia MHC 0.2%          
32.03 Property   1 Palzita MHC 0.1%          
32.04 Property   1 Thomas MHC 0.1%          
32.05 Property   1 Cone MHC 0.1%          

 

 A-18 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 (%)
                     
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% NAP NAP NAP NAP NAP
1.01 Property   1 200 Sidney 3.2%          
1.02 Property   1 Lincoln Centre 2.1%          
1.03 Property   1 40 Erie Street 1.4%          
1.04 Property   1 4570 Executive Drive 1.2%          
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%          
1.06 Property   1 21 Erie Street 0.7%          
1.07 Property   1 47 Erie Street Parking Structure 0.3%          
1.08 Property   1 Eastgate Mall 0.1%          
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% NAP NAP NAP NAP NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% NAP NAP NAP NAP NAP
3.01 Property   1 Hayden & National 4.3%          
3.02 Property   1 3505-3525 Hayden 2.0%          
3.03 Property   1 Hayden & Higuera 0.8%          
3.04 Property   1 3555 Hayden 0.7%          
3.05 Property   1 8511 Warner Drive 0.6%          
3.06 Property   1 3585 Hayden 0.6%          
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% NAP NAP NAP NAP NAP
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP NAP NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% NAP NAP NAP NAP NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% NAP NAP NAP NAP NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%          
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%          
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%          
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% NAP NAP NAP NAP NAP
11.01 Property   1 Newpark I 1.6%          
11.02 Property   1 Newpark III 1.6%          
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% NAP NAP NAP NAP NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%          
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%          
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%          
13.04 Property   1 635 Aaron Parkway 0.4%          
13.05 Property   1 617 Moon Clinton Road 0.3%          
13.06 Property   1 4073 Constitution Boulevard 0.2%          
13.07 Property   1 3739 New Castle Road 0.2%          
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP NAP NAP NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP NAP NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NAP NAP NAP NAP NAP
16.01 Property   1 43-04 48th Street 1.2%          
16.02 Property   1 43-38 47th Street 1.2%          
17 Loan 76 2 Roxborough Portfolio 2.4% NAP NAP NAP NAP NAP
17.01 Property   1 Domino Lane Apartments 1.5%          
17.02 Property   1 Parker Place Apartments 0.9%          
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% NAP NAP NAP NAP NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% NAP NAP NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP NAP NAP NAP
23 Loan 90 1 Black Mountain Center 1.1% NAP NAP NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% NAP NAP NAP NAP NAP
24.01 Property   1 Storage Sense - County Road 0.6%          
24.02 Property   1 Storage Sense - Highway 72 0.4%          
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% NAP NAP NAP NAP NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%          
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%          
28.03 Property   1 617 and 625 13th Street Northeast 0.1%          
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% NAP NAP NAP NAP NAP
32.01 Property   1 Bell MHC 0.2%          
32.02 Property   1 Magnolia MHC 0.2%          
32.03 Property   1 Palzita MHC 0.1%          
32.04 Property   1 Thomas MHC 0.1%          
32.05 Property   1 Cone MHC 0.1%          

 

 A-19 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
            4      
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% NAP NAP Yes Mezzanine (Max Combined LTV of 65.3%; Min Combined Debt Yield of 9.66%; Intercreditor Agreement is required)
1.01 Property   1 200 Sidney 3.2%        
1.02 Property   1 Lincoln Centre 2.1%        
1.03 Property   1 40 Erie Street 1.4%        
1.04 Property   1 4570 Executive Drive 1.2%        
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%        
1.06 Property   1 21 Erie Street 0.7%        
1.07 Property   1 47 Erie Street Parking Structure 0.3%        
1.08 Property   1 Eastgate Mall 0.1%        
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% NAP NAP No NAP
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% NAP NAP No NAP
3.01 Property   1 Hayden & National 4.3%        
3.02 Property   1 3505-3525 Hayden 2.0%        
3.03 Property   1 Hayden & Higuera 0.8%        
3.04 Property   1 3555 Hayden 0.7%        
3.05 Property   1 8511 Warner Drive 0.6%        
3.06 Property   1 3585 Hayden 0.6%        
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% NAP NAP No NAP
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP NAP No NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% NAP NAP No NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP No NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% NAP NAP No NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%        
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%        
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%        
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP No NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP No NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% NAP NAP No NAP
11.01 Property   1 Newpark I 1.6%        
11.02 Property   1 Newpark III 1.6%        
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP No NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% NAP NAP No NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%        
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%        
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%        
13.04 Property   1 635 Aaron Parkway 0.4%        
13.05 Property   1 617 Moon Clinton Road 0.3%        
13.06 Property   1 4073 Constitution Boulevard 0.2%        
13.07 Property   1 3739 New Castle Road 0.2%        
14 Loan 72, 73 1 Marriott Durham City Center 2.6% NAP NAP No NAP
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP NAP No NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NAP NAP No NAP
16.01 Property   1 43-04 48th Street 1.2%        
16.02 Property   1 43-38 47th Street 1.2%        
17 Loan 76 2 Roxborough Portfolio 2.4% NAP NAP No NAP
17.01 Property   1 Domino Lane Apartments 1.5%        
17.02 Property   1 Parker Place Apartments 0.9%        
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% NAP NAP No NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP No NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP No NAP
21 Loan   1 5th & K 1.5% NAP NAP No NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% NAP NAP No NAP
23 Loan 90 1 Black Mountain Center 1.1% NAP NAP No NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% NAP NAP No NAP
24.01 Property   1 Storage Sense - County Road 0.6%        
24.02 Property   1 Storage Sense - Highway 72 0.4%        
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP No NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP No NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP No NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% NAP NAP No NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%        
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%        
28.03 Property   1 617 and 625 13th Street Northeast 0.1%        
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP No NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP No NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP No NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% NAP NAP No NAP
32.01 Property   1 Bell MHC 0.2%        
32.02 Property   1 Magnolia MHC 0.2%        
32.03 Property   1 Palzita MHC 0.1%        
32.04 Property   1 Thomas MHC 0.1%        
32.05 Property   1 Cone MHC 0.1%        

 

 A-20 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sponsor Non-Recourse Carveout Guarantor
               
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% BioMed Realty, L.P. BRE Edison L.P.
1.01 Property   1 200 Sidney 3.2%    
1.02 Property   1 Lincoln Centre 2.1%    
1.03 Property   1 40 Erie Street 1.4%    
1.04 Property   1 4570 Executive Drive 1.2%    
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%    
1.06 Property   1 21 Erie Street 0.7%    
1.07 Property   1 47 Erie Street Parking Structure 0.3%    
1.08 Property   1 Eastgate Mall 0.1%    
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% Financial Partners Group Co., Ltd. Financial Partners Group Co., Ltd.
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% Hackman Capital Partners, LLC HCP Studio Fund, LP and HCP Studio Parallel Fund A, LP
3.01 Property   1 Hayden & National 4.3%    
3.02 Property   1 3505-3525 Hayden 2.0%    
3.03 Property   1 Hayden & Higuera 0.8%    
3.04 Property   1 3555 Hayden 0.7%    
3.05 Property   1 8511 Warner Drive 0.6%    
3.06 Property   1 3585 Hayden 0.6%    
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% The Related Companies, L.P. The Related Companies, L.P.
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% Joseph K. Paul (a/k/a Jay Paul) Paul Guarantor LLC
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% Hackman Capital Partners, LLC Hackman Capital Partners, LLC
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% Jacob Rosenberg Jacob Rosenberg
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% Robert Dubroc Robert Dubroc
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%    
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%    
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%    
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% Jay Weitzman and Michael Weitzman Jay Weitzman and Michael Weitzman
10 Loan 64 1 The Grove Apartments 3.5% Avrohom Klor Avrohom Klor
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% James Balderson and M. Peter Iacobelli James Balderson and Crest Commercial Management, LLC
11.01 Property   1 Newpark I 1.6%    
11.02 Property   1 Newpark III 1.6%    
12 Loan 68 1 155-163 East 92nd Street 3.1% Nader Ohebshalom, Lisa Ohebshalom, Sherrie Soleymani, Jessica Harooni and Isaac Ohebshalom Nader Ohebshalom, Lisa Ohebshalom, Sherrie Soleymani, Jessica Harooni and Isaac Ohebshalom
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% Jonathan Salinas and Washington Street Investment Partners LLC Jonathan Salinas and Washington Street Investment Partners LLC
13.01 Property   1 1732 Derby-Milford Road 0.8%    
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%    
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%    
13.04 Property   1 635 Aaron Parkway 0.4%    
13.05 Property   1 617 Moon Clinton Road 0.3%    
13.06 Property   1 4073 Constitution Boulevard 0.2%    
13.07 Property   1 3739 New Castle Road 0.2%    
14 Loan 72, 73 1 Marriott Durham City Center 2.6% Lance T. Shaner, the Lance T. Shaner Revocable Trust and any Sponsor Family Entity Lance T. Shaner and the Lance T. Shaner Revocable Trust
15 Loan 74, 75 1 8 West 38th Street 2.6% Juda Srour and Jack Srour Juda Srour and Jack Srour
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% Barry Rudofsky Barry Rudofsky
16.01 Property   1 43-04 48th Street 1.2%    
16.02 Property   1 43-38 47th Street 1.2%    
17 Loan 76 2 Roxborough Portfolio 2.4% Yitzchok Moller, David Bernstein and Dovid A. Stern Yitzchok Moller, David Bernstein and Dovid A. Stern
17.01 Property   1 Domino Lane Apartments 1.5%    
17.02 Property   1 Parker Place Apartments 0.9%    
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% GGP/Homart II L.L.C., Brookfield Properties Retail Holding LLC and New York State Common Retirement Fund GGP/Homart II L.L.C.
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% Rory Scerri-Marion and Daniel Almog Rory Scerri-Marion and Daniel Almog
20 Loan 87 1 Field Haven Apartments 1.9% Michael Burrell, Chase Kelley, Michael Bechert, Travis Diener and Steven Holdren Michael Burrell, Chase Kelley, Michael Bechert, Travis Diener and Steven Holdren
21 Loan   1 5th & K 1.5% Joyce T. Battaglia and Brian F. Caine Joyce T. Battaglia and Brian F. Caine
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% Lovely Day Legacy Trust dated November 20, 2017 and Stanley P. Kozlowski Lovely Day Legacy Trust dated November 20, 2017 and Stanley P. Kozlowski
23 Loan 90 1 Black Mountain Center 1.1% Mihai Toma Mihai Toma
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% Lawrence Charles Kaplan, Richard Schontz and George Thacker Lawrence Charles Kaplan, Richard Schontz and George Thacker
24.01 Property   1 Storage Sense - County Road 0.6%    
24.02 Property   1 Storage Sense - Highway 72 0.4%    
25 Loan 91, 92 1 UC Flats 0.9% Vasant Makineni Vasant Makineni
26 Loan 93 1 1672 Third Avenue 0.9% Steven Pinchasick Steven Pinchasick
27 Loan 94 1 Woodhaven 85 0.9% Bronstein Equities LLC Bronstein Equities LLC
28 Loan 95, 96 3 West Fargo Industrial 0.8% Presidio Property Trust, Inc. Presidio Property Trust, Inc.
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%    
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%    
28.03 Property   1 617 and 625 13th Street Northeast 0.1%    
29 Loan 97, 98 1 Woodman Townhomes 0.8% Sean Hashem, Fareed Kanani and Joshua Allen Farahi Sean Hashem, Fareed Kanani and Joshua Allen Farahi
30 Loan 99, 100 1 Inwood 213 0.7% Bronstein Equities LLC Bronstein Equities LLC
31 Loan 101 1 1000 Albion Avenue 0.7% Twenty Lake Equities II, LLC Twenty Lake Equities II, LLC
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% Matthew John Bitter, Eric Michael Deraney and Edwin Ward Bitter III Matthew John Bitter, Eric Michael Deraney and Edwin Ward Bitter III
32.01 Property   1 Bell MHC 0.2%    
32.02 Property   1 Magnolia MHC 0.2%    
32.03 Property   1 Palzita MHC 0.1%    
32.04 Property   1 Thomas MHC 0.1%    
32.05 Property   1 Cone MHC 0.1%    

 

 A-21 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($)
                  8   7      
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% No No Refinance   549,894,737 142,402,323 166,842,106 0 859,139,166
1.01 Property   1 200 Sidney 3.2%       No          
1.02 Property   1 Lincoln Centre 2.1%       No          
1.03 Property   1 40 Erie Street 1.4%       No          
1.04 Property   1 4570 Executive Drive 1.2%       No          
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%       No          
1.06 Property   1 21 Erie Street 0.7%       No          
1.07 Property   1 47 Erie Street Parking Structure 0.3%       No          
1.08 Property   1 Eastgate Mall 0.1%       No          
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% No No Recapitalization No 69,000,000 0 0 0 69,000,000
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% No No Refinance   120,000,000 10,719,195 12,000,000 0 142,719,195
3.01 Property   1 Hayden & National 4.3%       No          
3.02 Property   1 3505-3525 Hayden 2.0%       No          
3.03 Property   1 Hayden & Higuera 0.8%       No          
3.04 Property   1 3555 Hayden 0.7%       No          
3.05 Property   1 8511 Warner Drive 0.6%       No          
3.06 Property   1 3585 Hayden 0.6%       No          
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% No No Refinance No 240,000,000 13,238,721 140,000,000 0 393,238,721
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% No No Recapitalization No 145,000,000 0 0 0 145,000,000
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% No No Refinance No 75,000,000 0 0 0 75,000,000
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% No No Refinance No 30,000,000 0 0 0 30,000,000
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% No Yes Acquisition   28,500,000 14,135,264 0 427,332 43,062,596
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%       No          
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%       No          
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%       No          
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% No No Refinance No 28,300,000 0 0 0 28,300,000
10 Loan 64 1 The Grove Apartments 3.5% No No Refinance No 25,750,000 0 0 0 25,750,000
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% No Yes Acquisition   24,000,000 18,051,344 0 0 42,051,344
11.01 Property   1 Newpark I 1.6%       No          
11.02 Property   1 Newpark III 1.6%       No          
12 Loan 68 1 155-163 East 92nd Street 3.1% No Yes Refinance No 22,700,000 728,121 0 0 23,428,121
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% No No Refinance   22,150,000 0 0 0 22,150,000
13.01 Property   1 1732 Derby-Milford Road 0.8%       No          
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%       No          
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%       No          
13.04 Property   1 635 Aaron Parkway 0.4%       No          
13.05 Property   1 617 Moon Clinton Road 0.3%       No          
13.06 Property   1 4073 Constitution Boulevard 0.2%       No          
13.07 Property   1 3739 New Castle Road 0.2%       No          
14 Loan 72, 73 1 Marriott Durham City Center 2.6% No No Recapitalization No 19,500,000 0 0 0 19,500,000
15 Loan 74, 75 1 8 West 38th Street 2.6% No No Acquisition No 19,000,000 19,459,890 0 0 38,459,890
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% No No Refinance            
16.01 Property   1 43-04 48th Street 1.2%       No          
16.02 Property   1 43-38 47th Street 1.2%       No          
17 Loan 76 2 Roxborough Portfolio 2.4% No No Refinance            
17.01 Property   1 Domino Lane Apartments 1.5%       No          
17.02 Property   1 Parker Place Apartments 0.9%       No          
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% No No Refinance No          
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% No No Refinance No          
20 Loan 87 1 Field Haven Apartments 1.9% No No Refinance No          
21 Loan   1 5th & K 1.5% No No Refinance No          
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% No No Refinance No          
23 Loan 90 1 Black Mountain Center 1.1% No No Refinance No          
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% No No Refinance            
24.01 Property   1 Storage Sense - County Road 0.6%       No          
24.02 Property   1 Storage Sense - Highway 72 0.4%       No          
25 Loan 91, 92 1 UC Flats 0.9% No No Refinance No          
26 Loan 93 1 1672 Third Avenue 0.9% No No Refinance No          
27 Loan 94 1 Woodhaven 85 0.9% No No Refinance No          
28 Loan 95, 96 3 West Fargo Industrial 0.8% No No Refinance            
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%       No          
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%       No          
28.03 Property   1 617 and 625 13th Street Northeast 0.1%       No          
29 Loan 97, 98 1 Woodman Townhomes 0.8% No No Refinance No          
30 Loan 99, 100 1 Inwood 213 0.7% No No Refinance No          
31 Loan 101 1 1000 Albion Avenue 0.7% No No Refinance No          
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% No No Refinance            
32.01 Property   1 Bell MHC 0.2%       No          
32.02 Property   1 Magnolia MHC 0.2%       No          
32.03 Property   1 Palzita MHC 0.1%       No          
32.04 Property   1 Thomas MHC 0.1%       No          
32.05 Property   1 Cone MHC 0.1%       No          

 

 A-22 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($)
                               
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% 845,920,651 0 9,648,775 3,569,740 0 0 859,139,166 NAP NAP NAP
1.01 Property   1 200 Sidney 3.2%               NAP NAP NAP
1.02 Property   1 Lincoln Centre 2.1%               NAP NAP NAP
1.03 Property   1 40 Erie Street 1.4%               NAP NAP NAP
1.04 Property   1 4570 Executive Drive 1.2%               NAP NAP NAP
1.05 Property   1 9360-9390 Towne Centre Drive 0.9%               NAP NAP NAP
1.06 Property   1 21 Erie Street 0.7%               NAP NAP NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3%               NAP NAP NAP
1.08 Property   1 Eastgate Mall 0.1%               NAP NAP NAP
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 0 0 1,796,180 777,281 66,426,540 0 69,000,000 NAP 242.89 220.54
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% 122,616,144 0 12,216,389 7,886,663 0 0 142,719,195 NAP NAP NAP
3.01 Property   1 Hayden & National 4.3%               NAP NAP NAP
3.02 Property   1 3505-3525 Hayden 2.0%               NAP NAP NAP
3.03 Property   1 Hayden & Higuera 0.8%               NAP NAP NAP
3.04 Property   1 3555 Hayden 0.7%               NAP NAP NAP
3.05 Property   1 8511 Warner Drive 0.6%               NAP NAP NAP
3.06 Property   1 3585 Hayden 0.6%               NAP NAP NAP
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% 376,708,834 0 6,654,906 9,874,981 0 0 393,238,721 NAP NAP NAP
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% 0 0 1,117,315 1,035,239 0 142,847,446 145,000,000 NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% 68,575,407 0 1,181,363 1,179,329 4,063,901 0 75,000,000 NAP NAP NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% 20,042,113 0 2,012,577 6,639,679 1,305,631 0 30,000,000 NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% 0 41,400,000 1,474,835 187,761 0 0 43,062,596 NAP NAP NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2%               NAP NAP NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5%               NAP NAP NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2%               NAP NAP NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% 15,809,333 0 1,104,274 2,426,727 8,959,666 0 28,300,000 NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% 24,469,594 0 1,056,627 200,894 22,885 0 25,750,000 NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% 0 38,750,000 907,358 2,393,986 0 0 42,051,344 NAP NAP NAP
11.01 Property   1 Newpark I 1.6%               NAP NAP NAP
11.02 Property   1 Newpark III 1.6%               NAP NAP NAP
12 Loan 68 1 155-163 East 92nd Street 3.1% 22,286,933 0 844,526 296,663 0 0 23,428,121 NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% 14,572,476 0 813,562 2,535,593 4,228,369 0 22,150,000 NAP NAP NAP
13.01 Property   1 1732 Derby-Milford Road 0.8%               NAP NAP NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6%               NAP NAP NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5%               NAP NAP NAP
13.04 Property   1 635 Aaron Parkway 0.4%               NAP NAP NAP
13.05 Property   1 617 Moon Clinton Road 0.3%               NAP NAP NAP
13.06 Property   1 4073 Constitution Boulevard 0.2%               NAP NAP NAP
13.07 Property   1 3739 New Castle Road 0.2%               NAP NAP NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 0 0 785,311 5,104,060 13,610,629 0 19,500,000 12/31/2039 183.99 141.19
15 Loan 74, 75 1 8 West 38th Street 2.6% 0 35,000,000 1,550,832 1,909,058 0 0 38,459,890 NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4%               NAP NAP NAP
16.01 Property   1 43-04 48th Street 1.2%               NAP NAP NAP
16.02 Property   1 43-38 47th Street 1.2%               NAP NAP NAP
17 Loan 76 2 Roxborough Portfolio 2.4%               NAP NAP NAP
17.01 Property   1 Domino Lane Apartments 1.5%               NAP NAP NAP
17.02 Property   1 Parker Place Apartments 0.9%               NAP NAP NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2%               NAP NAP NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9%               NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9%               NAP NAP NAP
21 Loan   1 5th & K 1.5%               NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4%               6/8/2033 172.02 132.94
23 Loan 90 1 Black Mountain Center 1.1%               NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0%               NAP NAP NAP
24.01 Property   1 Storage Sense - County Road 0.6%               NAP NAP NAP
24.02 Property   1 Storage Sense - Highway 72 0.4%               NAP NAP NAP
25 Loan 91, 92 1 UC Flats 0.9%               NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9%               NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9%               NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8%               NAP NAP NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4%               NAP NAP NAP
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3%               NAP NAP NAP
28.03 Property   1 617 and 625 13th Street Northeast 0.1%               NAP NAP NAP
29 Loan 97, 98 1 Woodman Townhomes 0.8%               NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7%               NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7%               NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7%               NAP NAP NAP
32.01 Property   1 Bell MHC 0.2%               NAP NAP NAP
32.02 Property   1 Magnolia MHC 0.2%               NAP NAP NAP
32.03 Property   1 Palzita MHC 0.1%               NAP NAP NAP
32.04 Property   1 Thomas MHC 0.1%               NAP NAP NAP
32.05 Property   1 Cone MHC 0.1%               NAP NAP NAP

 

 A-23 

 

Benchmark 2024-V10

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
1 Loan 9,10 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 8 BioMed 2024 Portfolio 2 9.96% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 200 Sidney 3.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 Lincoln Centre 2.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 40 Erie Street 1.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property   1 4570 Executive Drive 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property   1 9360-9390 Towne Centre Drive 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 21 Erie Street 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 47 Erie Street Parking Structure 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 Eastgate Mall 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 24, 25, 26, 27 1 Hyatt Centric Hotel & Shops Waikiki Beach 9.3% 90.8% 242.89 220.54 90.8% 238.21 206.65 86.8% 239.08 206.28 86.3%
3 Loan 9, 28, 29, 30, 31, 32, 33, 34, 35, 36, 37 6 Culver Collection 8.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Hayden & National 4.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 3505-3525 Hayden 2.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Hayden & Higuera 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 3555 Hayden 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 8511 Warner Drive 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 3585 Hayden 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 9, 38, 39, 40, 41, 42, 43 1 Bronx Terminal Market 8.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 9, 44, 45, 46 1 Moffett Towers Building D 6.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 9, 47, 48, 49 1 Culver Steps 5.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 50, 51, 52, 53 1 2767-2777 Atlantic Avenue 4.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 54, 55, 56 3 AAA Stow-A-Way Storage Portfolio 3.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 AAA Stow-A-Way Storage - Paducah 3.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 AAA Stow-A-Way Storage - Mayfield 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 AAA Stow-A-Way Storage - Metropolis 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 57, 58, 59, 60, 61, 62, 63 1 1000 Lorimer 3.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 64 1 The Grove Apartments 3.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 65, 66, 67 2 Park City Office Portfolio 3.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Newpark I 1.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Newpark III 1.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 68 1 155-163 East 92nd Street 3.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 69, 70, 71 7 LocalStorage Seven Property Portfolio 3.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 1732 Derby-Milford Road 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 167 Fly Rod Road and 697 Moscow Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 1127 East Lynchburg Salem Turnpike 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 635 Aaron Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.05 Property   1 617 Moon Clinton Road 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.06 Property   1 4073 Constitution Boulevard 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.07 Property   1 3739 New Castle Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 72, 73 1 Marriott Durham City Center 2.6% 76.7% 183.99 141.19 76.7% 180.70 137.37 76.0% 161.20 114.89 71.3%
15 Loan 74, 75 1 8 West 38th Street 2.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   2 Sunnyside Multifamily Portfolio 2.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 43-04 48th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 43-38 47th Street 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 76 2 Roxborough Portfolio 2.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 Domino Lane Apartments 1.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 Parker Place Apartments 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 9, 77, 78, 79, 80, 81, 82 1 Stonebriar Centre 2.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 83, 84, 85, 86 1 2315 North Front Street 1.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 87 1 Field Haven Apartments 1.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 5th & K 1.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 88, 89 1 Residence Inn Pinehurst 1.4% 77.3% 172.02 132.94 77.3% 149.80 116.62 77.8% 153.87 94.57 61.5%
23 Loan 90 1 Black Mountain Center 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   2 CityLine Huntsville Storage Portfolio 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Storage Sense - County Road 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Storage Sense - Highway 72 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 91, 92 1 UC Flats 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 93 1 1672 Third Avenue 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 94 1 Woodhaven 85 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 95, 96 3 West Fargo Industrial 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.01 Property   1 1700 and 1740 Main Avenue West 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 474, 500 and 526 10th Street Northeast 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.03 Property   1 617 and 625 13th Street Northeast 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 97, 98 1 Woodman Townhomes 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 99, 100 1 Inwood 213 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 101 1 1000 Albion Avenue 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 102, 103 5 Trust Communities MHP Portfolio 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 Bell MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 Magnolia MHC 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Palzita MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.04 Property   1 Thomas MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.05 Property   1 Cone MHC 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-24 

 

Benchmark 2024-V10

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)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.

 

(9)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).

 

(10)The BioMed 2024 Portfolio 2 Mortgage Loan is part of the BioMed 2024 Portfolio 2 Whole Loan that was co-originated by CREFI, JPMorgan Chase Bank, National Association, Goldman Sachs Bank USA and Wells Fargo Bank, National Association.

 

(11)Defeasance of the BioMed 2024 Portfolio 2 Whole Loan is permitted at any time after the date that is the earliest to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) August 9, 2027. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the Benchmark 2024-V10 securitization in September 2024. The actual defeasance lockout period may be longer.

 

 A-25 

 

(12)“Yield Maintenance Premium” means, with respect to each mortgage loan component, an amount equal to the greater of (a) one-half of one percent (0.50%) of the outstanding principal amount of such component to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest in respect of the principal amount being prepaid under such component assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on such component is paid on February 9, 2029 (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding payment date in the event such payment is not made on a payment date), over (ii) the principal amount being prepaid, provided, that with respect to any prepayment of any portion of the BioMed 2024 Portfolio 2 Whole Loan that is subject to a rated securitization and that is made after the payment date in January 2029 but prior to February 9, 2029, the Yield Maintenance Premium will be zero. All Yield Maintenance Premiums payable with respect to component A and component B will be allocated to the BioMed 2024 Portfolio 2 Senior Notes on a pro rata and pari passu basis, and all Yield Maintenance Premiums payable with respect to component C and component D will be allocated to the BioMed Portfolio 2 Junior Notes on a pro rata and pari passu basis. “Prepayment Rate” means the bond equivalent yield (in the secondary market) on the United States Treasury Security, that as of the date that is five business days prior to the date that such prepayment has a remaining term to maturity closest to, but not later than, February 9, 2029 as most recently published in “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as the lender may reasonably select. If there is no United States Treasury Security with a yield equal to the remaining term to February 9, 2029, the Prepayment Rate will be calculated by taking the linear interpolation of the yields with maturity dates (one longer and one shorter) most nearly approximating the remaining term to February 9, 2029.

 

(13)The BioMed 2024 Portfolio 2 Whole Loan also includes the BioMed 2024 Portfolio 2 Junior Notes. The BioMed 2024 Portfolio 2 Junior Notes bear interest at the weighted average of the interest rate of BioMed 2024 Portfolio 2 Mortgage Loan component C (which is 6.6442479% per annum) and component D (which is 7.7308079% per annum). Payments on the BioMed 2024 Portfolio 2 Junior Notes are generally subordinate to payments on the BioMed 2024 Portfolio 2 Senior Notes, provided that the BioMed 2024 Portfolio 2 Junior Notes receive payments of interest prior to principal payments being made on the BioMed 2024 Portfolio 2 Senior Notes. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced AB Whole Loan—The BioMed 2024 Portfolio 2 Whole Loan” in the preliminary prospectus.

 

(14)The Interest Rate % represents the weighted average of component A and component B of the BioMed 2024 Portfolio 2 Whole Loan, which components are comprised of, collectively, Note A-1, Note A-2, Note A-3, Note A-4, Note A-5-1, Note A-5-2, Note A-5-3, Note A-6, Note A-7-1, A-7-2 and Note A-8. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Definitions” in the preliminary prospectus.

 

(15)The Largest Tenant at the Lincoln Centre Mortgaged Property, Illumina, Inc., leases 360,000 square feet with 200,000 square feet expiring on January 15, 2033 and 160,000 square feet expiring on November 15, 2033.

 

(16)The Largest Tenant at the 200 Sidney Mortgaged Property, AbbVie Inc., leases 119,980 square feet with 57,850 square feet expiring on July 31, 2028 and 62,130 square feet expiring on October 31, 2029.

 

(17)The Second Largest Tenant at the 4750 Executive Drive Mortgaged Property, Human Longevity, Inc. leases 48,049 square feet with 13,433 square feet expiring on September 12, 2030 and 34,616 square feet expiring on September 12, 2025.

 

(18)Certain tenants may sublease square feet with respect to all or a portion of their leased space. See “Risk Factors—Certain Tenants Have the Right to Terminate Their Leases or Go “Dark” at Any Time” and “Description of the Mortgage Pool-Mortgage Pool Characteristics-Tenant Issues-Other” in the preliminary prospectus for more information regarding the foregoing and related tenant issues.

 

(19)The Second Largest tenant at the 9360-9390 Town Centre Drive Mortgaged Property, Biosplice Therapeutics, Inc. currently leases 76,172 square feet and subleases 25,391 square feet to BioMed Realty, L.P., a borrower affiliate, at a rental rate of approximately $56.37 per square foot NNN. The remaining 50,781 square feet of non-subleased space was not being utilized by Biosplice Therapeutics, Inc. at origination and the lender underwriting considers such space to be vacant.

 

 A-26 

 

(20)Poseida Therapeutics, Inc., the Largest Tenant at the 9360-9390 Town Centre Drive Mortgaged Property, which leases 48.4% of the NRA at the 9360-9390 Towne Centre Drive Mortgaged Property and 100% of NRA at the Eastgate Mall Mortgaged Property, has a termination option if it enters into another lease at a different property owned by the landlord or an affiliate landlord, which may or may not constitute collateral for the BioMed 2024 Portfolio 2 Mortgage Loan; provided, that the term of the new lease is no less than 10 years, and the premises of the new lease is no less than (x) in the case of its lease at the 9360-9390 Towne Centre Drive Mortgaged Property, 125,000 square feet and (y) in the case of its lease at the Eastgate Mall Mortgaged Property, 95,000 square feet; and provided further, in each case, that the tenant must provide 30 days' notice following full execution and delivery of the new lease. The loan documents do not contain anti-poaching provisions.

 

(21)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to (i) rent increases through May 31, 2025 and (ii) straight line rent credit for investment grade tenants.

 

(22)The BioMed Portfolio 2 Whole Loan is comprised of seven lab/office properties totaling 995,458 square feet and one parking garage comprised of 447 parking stalls. The lab/office portion of the mortgaged property is 93.8% leased as of April 12, 2024, and represents 97.2% of total portfolio Underwritten EGI ($), with the parking garage income accounting for the remaining 2.8% of total portfolio Underwritten EGI ($).

 

(23)During the continuance of a cash sweep period, if the amount in the rollover reserve account is less than an amount equal to $1 multiplied by the aggregate square footage (excluding the rentable square footage attributable to the parking garage property) (the “Rollover Reserve Cap”), the borrowers will be required to deposit on each payment date an amount equal to 1/12th of the Rollover Reserve Cap (or such lesser amount which would cause the amounts on deposit in the rollover reserve account to equal the Rollover Reserve Cap).

 

(24)The Hyatt Centric Hotel & Shops Waikiki Beach Mortgaged Property is a 21-story, 230-room, mixed use full-service hotel with 55,496 square feet of retail space and four floors of onsite parking. Approximately 70.6% of underwritten revenue at the Hyatt Centric Hotel & Shops Waikiki Beach Mortgaged Property is derived from hospitality operations which includes rooms revenue, food and beverage and other income, approximately 20.1% from retail operations, and approximately 9.3% from parking garage operations.

 

(25)Monthly Replacement / FF&E Reserve ($) is comprised of an amount equal to 1/12 of 4% of the annual gross revenues for the parking-related operations at the Hyatt Centric Hotel & Shops Waikiki Beach Mortgaged Property initially estimated to be approximately $7,211 and an amount equal to 1/12 of 1% of the annual gross revenues for the retail-related operations at the Hyatt Centric Hotel & Shops Waikiki Beach Mortgaged Property initially estimated to be approximately $4,915 .

 

(26)The borrower is required to deposit into a furniture, fixtures and equipment (“FF&E”) reserve, on a monthly basis, an amount equal to the greater of (i) the FF&E Payment, which is an amount equal to 1/12th of 4.0% of the greater of (x) the annual gross revenues for the hotel-related operations at the Hyatt Centric Hotel & Shops Waikiki Beach Property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel-related operations at the Hyatt Centric Hotel & Shops Waikiki Beach Property for the calendar year in which such monthly payment occurs as set forth in the then-current approved annual budget; provided, that if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion and (ii) if the borrower is required to make deposits with the hotel operator, on account of FF&E the amount of the deposit (if any) then required by the hotel operator on account of FF&E under the hotel operating agreement (initially estimated to be approximately $69,263), the monthly deposits for FF&E under the mortgage loan documents will not be required for so long as such requirement under the hotel operating agreement remains in effect.

 

(27)The security for the Hyatt Centric Hotel & Shops Waikiki Beach Mortgage Loan consists of the borrower’s leasehold interest under two ground leases with coterminous lease expirations of December 31, 2081. The security for the Hyatt Centric Hotel & Shops Waikiki Beach Mortgage Loan consists of the borrower’s leasehold interest under two ground leases with coterminous lease expirations of December 31, 2081. The ground rent under such ground leases consists of both (i) annual minimum rent and (ii) Net Percentage Rent. The aggregate ground lease annual minimum rent payments under the two ground leases currently equals $2,199,420 and is required to be adjusted in 2027 and every 5 years thereafter until 2052 to an amount equal to the applicable annual minimum rent plus 75% of the average annual Net Percentage Rent over the five year rent period just concluded. In 2052 the ground rent payments are required to be redetermined pursuant to an appraisal process, and thereafter continue to be adjusted every five years as described above.

 

 A-27 

 

“Net Percentage Rent” means the sum of the following amounts: (i) 3.75% of food and beverage gross revenues; (ii) 21.0% of rental gross revenues; (iii) 7.5% of room gross revenues; and (iv) 6.5% of parking (non-licensed) gross revenues. The ground leases lack certain customary lender protections. See “Description of the Mortgage Pool—Statistical Characteristics of the Mortgage Pool—Leasehold Interests; Ground Leases” in the preliminary prospectus for additional information

 

(28)The Culver Collection Mortgage Loan is part of a whole loan that was co-originated by GACC and Wells Fargo Bank, National Association

 

(29)The defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date in October 2024. Defeasance of the Culver Collection whole loan in full or in part is permitted at any time after the earlier to occur of (i) August 29, 2027 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 defeasance lockout period of 24 months is based on the anticipated closing date of the Benchmark 2024-V10 securitization trust in September 2024. The actual lockout period may be longer. The borrower may also prepay the loan at any time, together with, if prior to the open period, the payment of a prepayment fee equal to the greater of (x) 1.00% of the amount prepaid and (y) a yield maintenance premium

 

(30)The senior A-Notes accrue interest at 6.57000% per annum and the subordinate B-Note accrues interest at 11.00000% per annum.

 

(31)The “As-Is” portfolio value of $240,200,000 is inclusive of the “As-Is” values ascribed to the properties (including the 8511 Warner Drive property, which may be released in the lender’s discretion) and a portfolio premium. The “As-Is” appraised value without the portfolio premium is $238,800,000. The “As-Is” appraised value without the 8511 Warner Drive property and without the portfolio premium is $222,600,000.

 

(32)Occupancy (%) of 72.8% reflects the known vacates of Smashbox Beauty and Omelet, which are both dark in their space. Smashbox Beauty is a tenant at the Hayden & Higuera property and occupied 6,007 square feet. Omelet is a tenant at the Hayden & National property and occupies 12,730 square feet. The Culver Collection Portfolio’s physical occupancy as of August 31, 2024 is 78.9%.

 

(33)The Largest Tenant at the 3505-3525 Hayden property and Hayden & National property, Scopely, Inc., has separate termination options effective February 2029 upon 10 months’ prior written notice and the payment of a termination fee.

 

(34)The Largest tenant at the Hayden & Higuera property, Decoded Advertising, has two one-time options to terminate in April 2025 and October 2026 with a minimum of 9 months’ notice and payment of termination fee of $671,101.52 for the termination right in 2025 or $449,230 for the termination right in 2026.

 

(35)The Second Largest tenant at the Hayden & Higuera property, Eric Owen Moss, has an ongoing right to terminate his lease with 30 days’ notice if his architectural agreement with Samitaur Constructs is terminated. The Eric Owen Moss lease will terminate 60 days after receipt of the tenant’s termination notice.

 

(36)On any business day after the defeasance lockout expiration date, the related borrower may request a release of the 8511 Warner Drive property and the lender has the right to approve or disapprove such request in the lender’s sole and absolute discretion; provided, that, any amounts paid to the lender in connection with any release of the 8511 Warner Drive property are required to be applied by the lender in the following order of priority (provided, however, as to the allocation of the application of payments among Note A-1, Note A-2, Note A-3 and Note A-4 and, separately, the allocation of the application of payments among Note B-1 and Note B-2, in each case, such allocation shall be made by the lender in such manner as the lender elects in its sole discretion): first, to all amounts (other than principal and interest) then due and payable under the Culver Collection Portfolio Whole Loan documents, including any costs and expenses of the lender in connection with such prepayment; second; with respect to the senior notes, accrued and unpaid interest at their interest rate; third, with respect to the junior notes, accrued and unpaid interest at their interest rate and fourth, to reduce the principal amount of the senior notes and junior notes, respectively, on a pro rata basis.

 

(37)All Per Square Foot metrics exclude any square footage attributed to the 8511 Warner Drive property.

 

(38)The mortgage loan is part of a whole loan that was co-originated by GACC, Wells Fargo Bank, National Association, Bank of America, National Association and SMC.

 

 A-28 

 

(39)The senior A-Notes accrue interest at 5.18100% per annum and the subordinate B-Note accrues interest at 9.20000% per annum.

 

(40)The defeasance lockout period will be at least 25 payment dates beginning with and including the first payment date on September 6, 2024. Defeasance of the Bronx Terminal Market whole loan in full is permitted at any time after the earlier to occur of (i) September 6, 2027, or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. In addition, on any business day on and after August 6, 2026 voluntary prepayment of the Bronx Terminal Market whole loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs prior to May 6, 2029, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Bronx Terminal Market whole loan being prepaid and (y) a yield maintenance premium. The assumed defeasance lockout period of 25 payments is based on the expected Benchmark 2024-V10 securitization closing date in September 2024. The actual defeasance lockout period may be longer.

 

(41)With respect to the Bronx Terminal Market mortgage loan, the whole loan Underwritten NCF DSCR (x) is 1.07x, which is below the cash flow sweep trigger of 1.10x. However, the NCF DSCR cash flow sweep trigger event calculation under the loan documents is based on tenant improvements and leasing commissions of $0.35 per square foot and capital expenditures of $0.10 per square foot, which results in a net cash flow debt service coverage ratio equal to or greater than 1.10x. Therefore, the Mortgage Loan is not in a cash flow sweep at the time of securitization.

 

(42)The property benefits from a payment in lieu of taxes (“PILOT”) arrangement with the City of New York that expires (i.e. is in the last year of receiving benefits) in the 2032/2033 tax year. The exemption amount is 100% in tax year 2023/2024 and reduces by 10% per year through expiration. The Bronx Terminal Market Whole Loan matures in 2029. In tax year 2023/2024, unabated taxes were estimated to be $13,436,971. Underwritten property taxes are based on the borrower’s budgeted amount, which takes into account the PILOT exemption.

 

(43)Commencing August 2, 2024 and every five years thereafter, the ground tenant is required to pay ground rent equal to the greater of (i) 105% of the immediately preceding adjusted base amount or (ii) 5.0% of gross revenues (defined as all rent received from subtenants minus (a) a management fee in the amount of 3% of rent from subtenants received by the ground tenant and (b) aggregate compensation and associated costs and expenses for two on-site personnel engaged in the operation of the Bronx Terminal Market Property). As part of Target's lease, the tenant paid an upfront buydown of its rent of $46,394,000. Gross revenues utilized to calculate percent ground rent include an amortized imputed annual gross revenue amount from the Target buydown, calculated at an annual rate of 6.9% of the total buydown. The underwritten annual ground rent is $1,371,008 based on lender’s underwriting assumptions. The 2023 ground rent was $1,078,546.

 

(44)If a lease sweep trigger event has occurred with respect to the Amazon lease or a qualified replacement tenant lease, the borrower is required to make a monthly deposit in an amount equal to $643,031 and available cash with respect to any interest period, not to exceed an aggregate amount equal to $55.00 per square foot of the applicable tenant space (except such cap will not apply in the event of a lease sweep tenant insolvency proceeding).

 

(45)The mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and UBS AG.

 

(46)The assumption fee is 0.25% if transferee borrower is an affiliate of the guarantor.

 

(47)The mortgage loan is part of a whole loan that was co-originated by DBRI Investments Co. Limited and Wells Fargo Bank, National Association

 

(48)The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily due to one lease totaling 6.2% of NRA commencing in July 2024, underwritten contractual rent steps through July 2025, and straight line rent averaging for Amazon through the end of the loan term.

 

(49)The mortgaged property consists of 79,369 square feet of creative office, which accounts for 65.2% of total net rentable area and 63.1% of underwritten base rent, and 42,367 square feet of grocery anchored retail, which accounts for 34.8% of total net rentable area and 36.9% of underwritten base rent.

 

 A-29 

 

(50)The Appraised Value ($) includes the net present value of a 421-a tax exemption which the borrower is in the process of applying for. The appraiser attributed $10,800,000 of value to this, which amount is included in the "as is" appraised value. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the preliminary prospectus.

 

(51)Historical financial information is not available because the 2767-2777 Atlantic Avenue Property was recently constructed in 2024.

 

(52)The borrower has applied for, but not yet received, a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption for the 2767-2777 Atlantic Avenue Mortgaged Property. In order to qualify for the tax exemption, at least 30% of the units at the 2767-2777 Atlantic Avenue Mortgaged Property must be leased as “affordable units,” which are defined as affordable to a household whose income does not exceed 130% of the area median income. For years one through 25 of such exemption, 100% of the projected assessed value of the 2767-2777 Atlantic Avenue Mortgaged Property improvements on the tax lot would be exempt from real estate taxes. The exemption falls to 30% in years 26 through 35 of such exemption. Real estate taxes were underwritten to the appraisal's year-one abated 2024/2025 taxes of $48,495. The appraisal's estimated full tax liability for the 2024/2025 tax year is $556,346.

 

(53)At origination of the 2767-2777 Atlantic Avenue Mortgage Loan, the borrower deposited $6,309,095 into an upfront affordable housing reserve. Since origination, all 32 of the rent stabilized affordable housing units have been leased resulting in the upfront affordable housing reserve expecting to be released.

 

(54)The 329 West Water Street property, within the AAA Stow-A-Way Storage - Mayfield Mortgaged Property, and 144 County Park Road, 1375 South 3rd Street, 951 Bleich Road, 2240 Bridge Street and 2174 Bridge Street properties, within the AAA Stow-A-Way Storage - Paducah Mortgaged Property have environmental insurance.

 

(55)The borrowers own the mortgaged properties as tenants-in-common.

 

(56)The AAA Stow-A-Way Storage - Paducah Mortgaged Property is comprised of 31 parcels totaling 592,486 square feet at the following addresses across Paducah, Kevil and Boaz Kentucky: 144 County Park Road, 4070 Olivet Church Road, 6300 Kentucky Dam Road, 3542 Lovelaceville Road, 4335 At Massa Drive, 2835 Ross Avenue, 1700 Guthrie Avenue, 951 Bleich Road, 2600 Perkins Creek Road, 318 South Friendship Road, 3104 Benton Road, 2840 Maryland Street, 2240 Bridge Street, 1318 Husband Road, 4430 Hansen Road, 270 Eagle Nest Drive, 730 Leiberman Street, 110 Calvert Drive, 1960 Irvin Cobb Drive, 5265 Old US Highway 45 South, 3210 Oregon Street, 1375 South 3rd Street, 3520 Old Mayfield Road, 4744 Old Mayfield Road, 1549 Bloom Avenue, 135 Sheehan Bridge Road, 5605 Old Highway 60, 925 Joe Clifton Drive, 2174 Bridge Street, 9510 Hwy 60 West and 7525 Mayfield Paducah Road.

 

The AAA Stow-A-Way Storage – Mayfield Mortgaged Property is comprised of 11 parcels totaling 102,733 square feet at the following addresses in Mayfield,, Kentucky: 1577 State Road 303, 615 East Broadway, 602 North 7th Street, 329 West Water Street, 74 Construction Road, 507 North 8th Street, 816 East Broadway, 1518 Cuba Road, 1798 Cuba Road, 105 Youngblood Drive and 1014 Paris Road.

 

(57)Historical financial information is not available because the mortgaged property was recently constructed in 2024.

 

(58)The mortgaged property is comprised of 49 residential units totaling 36,112 SF and accounting for 72.9% of total EGI, and 4 retail units totaling 18,410 SF and accounting for 27.1% of total EGI.

 

(59)With respect to the 1000 Lorimer Mortgaged Property, the borrower has applied for, but not yet received, a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. In order to qualify for the 421-a tax exemption, at least 30% of the units at the 1000 Lorimer Mortgaged Property must be leased as “affordable units” which are defined as affordable to a household whose income does not exceed 130% of the area median income. For years one through 25 of such exemption, 100% of the projected assessed value of the 1000 Lorimer Mortgaged Property improvements on the tax lot would be exempt from real estate taxes. The exemption falls to 30.6% in years 26 through 35 of such exemption. The borrower has also applied for an Industrial and Commercial Abatement Program ("ICAP") tax abatement for the commercial portion of the Mortgaged Property. The ICAP abatement would be effective for a period of 15 years and consist of a 100% exemption for the first 11 years of the abatement and then phase down by 20% each year thereafter until expiration. Taxes were underwritten to the estimated five-year tax expense of $219,415 assuming the 421-a exemption and ICAP abatement are obtained, versus the appraisal’s estimated full tax liability for 2024/2025 of $898,630. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the preliminary prospectus.
 A-30 

 

(60)In connection with the 421(a) and ICAP tax abatements, the 1000 Lorimer Property is expected to implement a condominium structure. On the date of formation of the condominium, the borrower is required to deposit into a condominium common charges reserve an amount equal to two times the then-currently monthly payments due as condominium common charges (the “Condominium Reserve Target Balance”). Following any increase in the condominium common charges, the borrower is required to deposit an amount sufficient to cause the balance in the condominium common charges reserve to equal the Condominium Reserve Target Balance that will be applicable after giving effect to such increase. During the occurrence and continuance of a Trigger Period, the borrower is required to deposit, on a monthly basis, an amount equal to the monthly condominium common charges due and payable on the first day of the calendar month following the last monthly payment date.

 

(61)The security for the 1000 Lorimer Mortgage Loan consists of the borrower’s leasehold interest under a 99-year ground lease expiring March 31, 2119. The ground lease provides for a current annual rent of $1,000,000 with a 5% increase occurring in April 2025; beginning in 2030, the rent increase 10% every 5 years until 2069, at which point it resets to “fair market rent” (as defined in the ground lease); beginning in 2074, the rent again increases 10% every 5 years. See “Description of the Mortgage Pool—Statistical Characteristics of the Mortgage Loans—Fee & Leasehold Interests” in the preliminary prospectus for additional information.

 

(62)The largest commercial tenant, The Learning Experience, has not yet taken occupancy at the 1000 Lorimer Mortgaged Property. At origination, the borrower reserved $754,580 into a gap rent reserve related to The Learning Experience lease and $499,170 into a free rent reserve related to the The Learning Experience lease.

 

(63)The Appraised Value ($) includes the net present value of the 421-a exemption and ICAP exemption which the borrower is in the process of applying for. The appraisal attributed $11,700,000 of value to the 421-a exemption, and $2,000,000 to the ICAP exemption, which amounts are included in the appraised value.

 

(64)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to the rent increases that followed the sponsor’s acquisition in 2022 and the subsequent renovations.

 

(65)On a monthly basis, if the amount in the TI / LC account is less than $1,800,000, the borrowers are required to escrow for deposit into the TI / LC account an amount equal to the lesser of (i) $10,231.50 or (ii) the amount necessary for the balance in the TI/LC account to be equal to $1,800,000. Notwithstanding the foregoing, the borrowers will only be obligated to make the monthly deposits as described herein until such time as the cumulative amount of monthly deposits is equal to the total amount of tenant improvements and leasing commissions which are owing in relation to the tenants Parsons Behle & Latimer, Miller Orthodontics and Assembly Park City, LLC (totaling $329,951).

 

(66)(i) (x) the third largest tenant at the Newpark I Mortgaged Property, Wells Fargo Advisors, LLC, leasing approximately 9.4% of the net rentable area at such Mortgaged Property, has a one-time right to terminate its lease effective on November 30, 2026 with notice on or before August 31, 2026 and payment of a termination fee and (y) the fourth largest tenant at the Newpark I Mortgaged Property, Morgan Stanley & Co., Inc., leasing approximately 8.3% of the net rentable area at such Mortgaged Property, has the right to terminate its lease effective on April 30, 2026 with at least 6 months’ prior written notice and payment of a termination fee, and (ii) the third largest tenant at the Newpark II Mortgaged Property, Big-D Signature, LLC, leasing approximately 11.4% of the net rentable area at such Mortgaged Property, has a one-time right to terminate its lease effective on November 1, 2026 with 180 days’ prior written notice and payment of a termination fee.

 

(67)The borrowers own the mortgaged properties as tenants-in-common.

 

(68)The borrowers own the mortgaged properties as tenants-in-common.

 

(69)The 1732 Derby-Milford Road Mortgaged Property is currently undergoing construction of an additional 12,400 SF of expansion space that is expected to be completed on October 31, 2024. We cannot assure you that the expansion will be completed. If completed, total SF for LocalStorage Seven Property Portfolio is expected to be 272,333 SF.

 

(70)The Appraised Value is based on the “As Is Portfolio” value, inclusive of a 3.8% portfolio premium. The sum of the individual appraised values is $31,700,000, which equates to a Cut-off Date LTV and Maturity Date LTV of 69.9%.

 

 A-31 

 

(71)Proceeds from the earnout reserve will be released upon the borrowers’ request provided, among other things, the borrowers provide evidence that the LocalStorage Seven Property Portfolio properties have achieved a debt yield following disbursement equal to or greater than 8.95%, provided, if less than the entire balance of funds in the earnout account are to be disbursed to the borrowers in connection a disbursement request, the amount of any permitted partial disbursement to be made to the borrower will be equal to the amount which would satisfy the “Earnout Debt Yield” as set forth in the loan documents. In no event will the borrowers be entitled to seek a partial disbursement of less than $500,000.

 

The “Earnout Debt Yield” means, as of any date, the ratio (expressed as a percentage) calculated by the lender of (i) the earnout net operating income, as calculated under the loan documents to (ii) the outstanding principal balance of the LocalStorage Seven Property Portfolio mortgage loan, excluding any portion of the funds which will remain on deposit in the earnout account after a disbursement pursuant to the loan documents.

 

(72)The Appraised Value ($) of $38,200,000 represents the appraised value “Upon Completion” as the property is expected to undergo renovations in 2024 which the borrower has deposited $5,000,000 for at the Marriott Durham City Center Mortgage Loan origination. The appraisal also concluded to an “As Is” value of $31,500,000 which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 61.9% and 61.9% respectively.

 

(73)The security for the Marriott Durham City Center Mortgage Loan consists of the borrower’s leasehold interest under a ground lease with the City and County of Durham which commenced in 1987. The ground lease expires on October 9, 2062 with no extensions. The current total ground rent payment for the ground lease consists of base rent of $30,000 per year, plus additional rent equal to 9% of gross room sales as long as occupancy remains above 70%. The Annual Ground Lease Payment as of the Cut-off Date ($) that is presented represents the underwritten ground lease payment.

 

(74)Grace Period - Late Fee (Days) of five days is permitted once during any 366-day period. This does not apply to principal payment at maturity.

 

(75)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to the Second Largest Tenant, Jay Conference 38th Street LLC, an affiliate to the Sponsor, executing its lease in July 2024.

 

(76)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to the lease up of the Roxborough Portfolio Mortgaged Properties following the borrower's acquisition and subsequent unit renovations in 2021.

 

(77)The mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, Bank of America, N.A. and Societe Generale Financial Corporation.

 

(78)Defeasance of the Stonebriar Centre whole loan is permitted at any time after the earlier of (i) July 1, 2027 and (ii) two years from the closing date of the securitization that includes the last pari passu note of the Stonebriar Centre whole loan to be securitized. The assumed lockout period of 26 payments is based on the expected Benchmark 2024-V10 securitization closing date in September 2024. The actual lockout period may be longer.

 

(79)Other Reserves consist of an Upfront Rollover Reserve ($11,720,606) and an Upfront Gap Rent Reserve ($756,921). The borrowers funded $10,449,929 into a reserve at origination, with the remaining $2,027,598 being guaranteed by the non-recourse carveout guarantor, as limited payment guarantor.

 

(80)During the continuance of a reserve trigger period or cash management period, the borrowers are required to deposit $18,281.33 each month as the replacement reserve monthly deposit, which monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $438,752.00.

 

(81)During the continuance of a reserve trigger period or cash management period, the borrowers are required to deposit $91,406.67 each month as the rollover reserve monthly deposit, which monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $2,193,760.00. During the continuance of a reserve trigger period or cash management period, if sufficient funds are available pursuant to the Stonebriar Centre Whole Loan cash management agreement, then no actual rollover reserve monthly deposit will be required.

 

 A-32 

 

(82)If an anchor trigger event has occurred and is continuing with respect to any single anchor, the borrowers are required to pay to the lender on each monthly payment date an amount equal to all initial excess cash flow with respect to any particular interest period (the “Anchor Reserve Monthly Deposit”), provided, that to the extent the product obtained by multiplying (x) $50.00 by (y) the aggregate amount of gross leasable square footage of the applicable anchor parcel (the “Individual Anchor Threshold Amount”) has been deposited for any such anchor trigger event then continuing, then the Anchor Reserve Monthly Deposit with respect to such individual anchor trigger event will be zero (even if the funds in the anchor reserve account allocable to such individual Anchor Trigger Event fall below the related Individual Anchor Threshold thereafter due to any disbursement to the borrowers in accordance with the terms of the mortgage loan documents).

 

(83)The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to lease up at the mortgaged property. The first residential tenants moved into the building in June 2023.

 

(84)Historical cash flows are not available because the property was built in 2023.

 

(85)The mortgaged property consists of 63 multifamily units totaling 41,352 square feet, which is 96.8% occupied, and 8,500 square feet of ground-floor commercial retail space, which is 100% occupied to two tenants.

 

(86)The Mortgaged Property benefits from a tax abatement on its improvements which expires in 2033. According to the appraisal, estimated unabated taxes for 2024 would be $159,227, and estimated abated taxes are $15,923. The Mortgage Loan was underwritten based on abated taxes for 2024. The appraisal estimates the present value of the tax abatement to be $1,167,758.

 

(87)The Mortgaged Property was constructed or materially renovated, or in a lease-up period, 12 months or less prior to the Cut-off Date and, therefore, has no or limited prior operating history and/or lack historical financial figures and information.

 

(88)The borrower is required to deposit into a furniture, fixtures and equipment (“FF&E”) reserve, on a monthly basis, an amount equal to the greater of (i) the FF&E Payment, which is an amount equal to 1/12th of 4% of the greater of (x) the annual gross revenues for the hotel related operations at the Residence Inn Pinehurst Mortgaged Property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Residence Inn Pinehurst Mortgaged Property for the calendar year in which such monthly payment occurs as set forth in the then-current approved annual budget; provided, that if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount of the FF&E Payment will be determined by lender in its reasonable discretion and (ii) the amount of the deposit (if any) then required by the hotel operator on account of FF&E under the hotel operating agreement (initially estimated to be approximately $13,193).

 

(89)The first payment date for the mortgage loan is November 6, 2024. On the Closing Date, Citi Real Estate Funding Inc. (“CREFI”) will deposit sufficient funds to pay the amount of interest that would be due with respect to a October 6, 2024 payment. Original Interest-Only Period (Mos.), Remaining Interest-Only Period (Mos.), Original Term To Maturity / ARD (Mos.), Remaining Term To Maturity / ARD (Mos.) and Prepayment Provision are inclusive of the additional October 6, 2024 interest-only payment funded by CREFI on the Closing Date.

 

(90)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to contractual rent steps which are underwritten through August 2025.

 

(91)The increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to the increase in occupancy and lease-up of the property from 79.4% at the end of 2023 to 95.2% per the rent roll dated July 29, 2024.

 

(92)The Mortgaged Property benefits from a tax abatement on its improvements which expires in 2027. The appraisal for the Mortgaged Property estimates unabated taxes for 2024 to be $117,655, and abated taxes for 2024 to be $23,531. The appraisal estimates the net present value of the tax abatement to be $279,000. The Mortgage Loan was underwritten based on the five year average taxes of $56,461.

 

(93)The Mortgaged Property is a mixed-use building with 16 apartment units totaling 8,010 SF and accounting for 73.4% of total EGI and a ground floor commercial space totaling 1,975 SF and accounting for 26.6% of total EGI.

 

 A-33 

 

(94)Occupancy (%) of 93.8% reflects the on-site unit utilized by the superintendent as vacant. There is currently no underwritten base rent attributed to the unit. The mortgaged property would be 95.8% occupied if the superintendent unit was treated as occupied.

 

(95)The Fourth Largest tenant at the 1700 and 1740 Main Avenue West property, Cintas Corporation No. 2, has a one-time right to terminate its lease on January 31, 2025 upon one years’ written notice and the payment of a termination fee.

 

(96)Occupancy (%) of 97.5% reflects the known vacate of William P. Knutson & Eugene D. Murach, which is a tenant at the 617 and 625 13th Street Northeast property and occupied 1,250 square feet. The West Fargo Industrial Portfolio has a physical occupancy as of June 17, 2024, which is inclusive of William P. Knutson & Eugene D. Murach, of 98.3%.

 

(97)The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to a repositioning that occurred in 2022 and 2023 at the mortgaged property. The sponsor spent approximately $2.3 million on tenant buyouts, closing costs, carry costs, and interior unit renovations to modernize 16 out of 23 units, exterior renovations and miscellaneous capital expenditure projects which negatively impacted historical operating performance.

 

(98)The mortgaged property is subject to the Los Angeles City Rent Stabilization Ordinance and as of May 15, 2024, the mortgaged property has five Housing Choice Voucher Program (Section 8) tenants with rents that are approximately 17.4% below market according to a third party.

 

(99)Occupancy (%) of 93.3% reflects the on-site unit utilized by the superintendent as vacant. There is currently no underwritten base rent attributed to the unit. The mortgaged property would be 95.6% occupied if the superintendent unit were treated as occupied.

 

(100)The mortgaged property contains 42 units that are currently under rent regulation, 2 apartments are leased to Section 8 voucher tenants, and 1 apartment is leased to a Senior Citizen Rent Increase Exemption (SCRIE) tenant.

 

(101)The Mortgaged Property is subject to a triple-net lease with the related tenant and, therefore, has no or limited prior operating history and/or lack historical financial figures and information.

 

(102)The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to recent investments from the borrower to reposition the portfolio.

 

(103)Historical cash flows are not available because the sponsor acquired the properties from 2021 to 2023.

 

 

 A-34