FWP 1 n4255_x5-annexa1.htm FWP

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-262701-06
     

FREE WRITING PROSPECTUS, DATED May 15, 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, BMO Capital Markets Corp., Barclays Capital Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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-V7

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
                       
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 100.0% CREFI CREFI NAP NAP 28-40 West 23rd Street
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 100.0% CREFI CREFI NAP NAP 1812 North Moore Street
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 100.0% GSBI GSMC NAP NAP 8620 Spectrum Center Boulevard
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%   CREFI CREFI Group 1 NAP Various
4.01 Property   1 Prime Storage - New Windsor 1.1% 16.2%         149 Windsor Highway
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 11.2%         929 Route 376
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 10.5%         1634 Route 9
4.04 Property   1 Prime Storage - Hyde Park 0.6% 8.1%         3914 Route 9
4.05 Property   1 Prime Storage - Newburgh 0.5% 7.7%         24 Liner Road
4.06 Property   1 Prime Storage - Highland 0.5% 7.0%         50 North Roberts Road
4.07 Property   1 Prime Storage - Beacon 0.5% 6.6%         629 Route 52
4.08 Property   1 Prime Storage - Chester 0.5% 6.5%         1108 Kings Highway
4.09 Property   1 Prime Storage - Fishkill 0.4% 5.7%         1078 Route 9
4.10 Property   1 Prime Storage - Warwick 0.4% 5.3%         210 Kings Highway
4.11 Property   1 Prime Storage - Walden 0.3% 4.7%         151 Orange Avenue
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 4.7%         3 Neptune Road
4.13 Property   1 Prime Storage - Saugerties 0.2% 3.5%         2902 Route 9W
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 2.5%         5 Mill Lane
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 100.0% GACC GACC NAP NAP 755 Sierra Vista Drive
6 Loan 35, 36 1 1040 40th Street SE 5.5% 100.0% CREFI CREFI NAP NAP 1040 40th Street Southeast
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%   DBRI, SGFC GACC NAP NAP Various
7.01 Property   1 3160 Abbott Lane 3.0% 57.8%         3160 Abbott Lane
7.02 Property   1 47001 Port Street 1.1% 20.1%         47001 Port Street
7.03 Property   1 3901 Willis Road 0.6% 12.3%         3901 Willis Road
7.04 Property   1 2845 West State Road 28 0.5% 9.7%         2845 West State Road 28
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 100.0% BCREI, AREF2 Barclays NAP NAP 1099 New York Avenue Northwest
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 100.0% CREFI CREFI NAP NAP 26-30 4th Street
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%   BMO, SGFC, BCREI, KeyBank BMO, Barclays NAP NAP Various
10.01 Property   1 FCA USA - Detroit, MI 1.4% 29.7%         6836 Georgia Street
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 11.7%         52888 Shelby Parkway
10.03 Property   1 Follett School - McHenry, IL 0.4% 8.5%         1340 Ridgeview Drive
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 4.9%         3580 Shaw Boulevard
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 4.5%         7408 Metro Parkway
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 4.4%         1750 Production Drive
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 4.1%         184 Suburban Road
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 4.1%         728 North Main Street
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 3.6%         130 Enterprise Drive
10.10 Property   1 Hannibal - Houston, TX 0.2% 3.6%         6501 Bingle Road
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 3.3%         2024 Buck Lane
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 3.1%         686 Adams Street and 33 Shawnee Avenue
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 2.7%         301 Larcel Drive
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 2.6%         1850 Clark Road
10.15 Property   1 CSTK - St. Louis, MO 0.1% 2.5%         420 East Carrie Avenue
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 2.5%         39 South Park Drive
10.17 Property   1 AM Castle - Wichita, KS 0.1% 2.4%         3050 South Hydraulic Avenue
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 1.3%         9 Old Mill Road
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 0.2%         2447 Eunice Avenue
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 0.1%         513 West Butler Road
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 100.0% CREFI CREFI NAP NAP 6540 Riverside Drive
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%   CREFI CREFI Group 1 NAP Various
12.01 Property   1 Prime Storage - Union City 1.6% 34.0%         3322, 3330 and 3334 Hudson Avenue and 122 Peter Street
12.02 Property   1 Prime Storage - Jersey City 1.1% 22.8%         190 Baldwin Avenue
12.03 Property   1 Prime Storage - Newark 1.0% 22.6%         200 Mount Pleasant Avenue
12.04 Property   1 Prime Storage - Hoboken 0.6% 13.3%         315 Coles Street
12.05 Property   1 Prime Storage - Garfield 0.3% 7.4%         170 River Drive
13 Loan 68 1 5454 Beethoven Street 4.0% 100.0% GACC GACC NAP NAP 5454 Beethoven Street
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 100.0% GSBI, GACC, Natixis BMO NAP NAP 1 Garden State Plaza
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 100.0% CREFI CREFI NAP NAP 148-15 89th Avenue
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%   CREFI CREFI Group 2 NAP Various
16.01 Property   1 574 Manhattan Avenue 0.6% 23.2%         574 Manhattan Avenue
16.02 Property   1 602 Manhattan Avenue 0.4% 16.7%         602 Manhattan Avenue
16.03 Property   1 592 Manhattan Avenue 0.4% 14.7%         592 Manhattan Avenue
16.04 Property   1 595 Manhattan Avenue 0.3% 12.6%         595 Manhattan Avenue
16.05 Property   1 591 Manhattan Avenue 0.3% 12.3%         591 Manhattan Avenue
16.06 Property   1 593 Manhattan Avenue 0.3% 12.2%         593 Manhattan Avenue
16.07 Property   1 872 Lorimer Street 0.2% 8.2%         872 Lorimer Street
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 100.0% 3650 REIT, JPMCB BMO NAP NAP 4545 Fisher Road
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%   GSBI GSMC NAP NAP Various
18.01 Property   1 Local Storage Oakridge 0.5% 29.6%         673 Oakridge Drive

 

 A-1-1 

 

Benchmark 2024-V7

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
                       
18.02 Property   1 Access Self Storage 0.3% 17.4%         203 Strykers Road
18.03 Property   1 LocalStorage Auburn Grant 0.3% 17.3%         263 Grant Avenue
18.04 Property   1 Secure Storage 0.3% 16.9%         1989 South Broadway
18.05 Property   1 Blue Ridge Self Storage 0.2% 10.5%         3579 Blue Ridge Boulevard
18.06 Property   1 Safe Storage 0.1% 8.4%         9004 North 2nd Street
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%   BMO BMO NAP NAP Various
19.01 Property   1 Crossroads Shopping Center 0.9% 54.9%         501-541 West Oglethorpe Highway
19.02 Property   1 Jackson Village Shopping Center 0.8% 45.1%         4400 Lebanon Pike
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 100.0% BMO, AREF2 BMO NAP NAP 620 West 153rd Street
21 Loan 93 1 34-50 28th Street 1.1% 100.0% CREFI CREFI NAP NAP 34-50 28th Street
22 Loan 94 1 Fountain Place Apartments 1.1% 100.0% CREFI CREFI NAP NAP 2155 Fontebranda Loop
23 Loan   1 Moove In Self Storage - Franklin 1.1% 100.0% CREFI CREFI NAP NAP 178 North Church Road
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%   CREFI CREFI Group 2 NAP Various
24.01 Property   1 126 Bedford  0.6% 61.3%         126 Bedford Avenue
24.02 Property   1 152 Norman 0.4% 38.7%         152 Norman Avenue
25 Loan   1 West 144th Street Multi 0.6% 100.0% CREFI CREFI NAP NAP 613-615 and 617-619 West 144th Street
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%   DBRI GACC NAP NAP Various
26.01 Property   1 1584 Jesup Avenue 0.2% 51.2%         1584 Jesup Avenue
26.02 Property   1 1471 Teller Avenue 0.2% 48.8%         1471 Teller Avenue
27 Loan 98 1 1874 Hart Street 0.4% 100.0% CREFI CREFI NAP NAP 1874 Hart Street

 

 A-1-2 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance City County State Zip Code General Property Type Detailed Property Type Year Built
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% New York New York NY 10010 Mixed Use Office/Retail 1911
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Arlington Arlington VA 22209 Office CBD 2013
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% San Diego San Diego CA 92123 Office CBD 2008
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Various Various NY Various Self Storage Self Storage Various
4.01 Property   1 Prime Storage - New Windsor 1.1% New Windsor Orange NY 12553 Self Storage Self Storage 2009-2024
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% Wappingers Falls Dutchess NY 12590 Self Storage Self Storage 2002-2016
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% Wappingers Falls Dutchess NY 12590 Self Storage Self Storage 1984
4.04 Property   1 Prime Storage - Hyde Park 0.6% Hyde Park Dutchess NY 12538 Self Storage Self Storage 1995-1999
4.05 Property   1 Prime Storage - Newburgh 0.5% Newburgh Orange NY 12550 Self Storage Self Storage 1999
4.06 Property   1 Prime Storage - Highland 0.5% Highland Ulster NY 12528 Self Storage Self Storage 1985-2021
4.07 Property   1 Prime Storage - Beacon 0.5% Beacon Dutchess NY 12508 Self Storage Self Storage 1956, 2023
4.08 Property   1 Prime Storage - Chester 0.5% Chester Orange NY 10918 Self Storage Self Storage 2002-2018
4.09 Property   1 Prime Storage - Fishkill 0.4% Fishkill Dutchess NY 12524 Self Storage Self Storage 1940, 1983
4.10 Property   1 Prime Storage - Warwick 0.4% Warwick Orange NY 10990 Self Storage Self Storage 1987-1997
4.11 Property   1 Prime Storage - Walden 0.3% Walden Orange NY 12586 Self Storage Self Storage 1995-1999
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% Poughkeepsie Dutchess NY 12601 Self Storage Self Storage 1986
4.13 Property   1 Prime Storage - Saugerties 0.2% Saugerties Ulster NY 12477 Self Storage Self Storage 2007-2021
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% Pleasant Valley Dutchess NY 12569 Self Storage Self Storage 1976-1994
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% Las Vegas Clark NV 89169 Hospitality Limited Service/Extended Stay 2020
6 Loan 35, 36 1 1040 40th Street SE 5.5% Grand Rapids Kent MI 49508 Industrial Warehouse/Distribution 1980
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Various Various Various Various Industrial Various Various
7.01 Property   1 3160 Abbott Lane 3.0% Harrisonburg Harrisonburg City VA 22801 Industrial Manufacturing 1960
7.02 Property   1 47001 Port Street 1.1% Plymouth Wayne MI 48170 Industrial Flex 1997
7.03 Property   1 3901 Willis Road 0.6% Grass Lake Jackson MI 49240 Industrial Manufacturing 1968
7.04 Property   1 2845 West State Road 28 0.5% Frankfort Clinton IN 46041 Industrial Manufacturing 1964, 1967, 1993, 1999, 2003
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Washington District of Columbia DC 20001 Office CBD 2008
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% Astoria Queens NY 11102 Multifamily Mid Rise 2023
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Various Various Various Various Various Various Various
10.01 Property   1 FCA USA - Detroit, MI 1.4% Detroit Wayne MI 48211 Industrial Warehouse/Distribution 2015
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% Shelby Township Macomb MI 48316 Industrial Manufacturing 2017
10.03 Property   1 Follett School - McHenry, IL 0.4% McHenry McHenry IL 60050 Industrial Warehouse/Distribution 1996
10.04 Property   1 Shaw Aero - Naples, FL 0.2% Naples Collier FL 34117 Industrial Manufacturing/Flex 1999
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% Sterling Heights Macomb MI 48312 Industrial Warehouse/Distribution 2006
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% Findlay Hancock OH 45840 Industrial Manufacturing/Warehouse 2018
10.07 Property   1 CF Sauer - 184 Suburban 0.2% San Luis Obispo San Luis Obispo CA 93401 Industrial Manufacturing 1998
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% Mauldin Greenville SC 29662 Industrial Warehouse/Distribution 1970
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% Pittsburgh Allegheny PA 15275 Industrial Distribution/Flex 2015
10.10 Property   1 Hannibal - Houston, TX 0.2% Houston Harris TX 77092 Industrial Manufacturing/Distribution 1978
10.11 Property   1 FedEx IV - Lexington, KY 0.2% Lexington Fayette KY 40511 Industrial Warehouse/Distribution 2006
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% Kansas City Wyandotte KS 66105 Industrial Manufacturing 1977
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% Sikeston New Madrid MO 63801 Industrial Warehouse/Distribution 2016
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% Havre de Grace Harford MD 21078 Industrial Warehouse/Distribution 2002
10.15 Property   1 CSTK - St. Louis, MO 0.1% St. Louis City of St. Louis MO 63147 Industrial Warehouse 2015
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% Mauldin Greenville SC 29607 Industrial Warehouse/Distribution 1982
10.17 Property   1 AM Castle - Wichita, KS 0.1% Wichita Sedgwick KS 67216 Industrial Manufacturing 1976
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% Mauldin Greenville SC 29607 Industrial Warehouse/Distribution 1960
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% Orlando Orange FL 32808 Industrial Warehouse/Distribution 1971
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% Mauldin Greenville SC 29662 Office Suburban 2000
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% Dublin Franklin OH 43017 Hospitality Select Service 2017
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Various Various NJ Various Self Storage Self Storage Various
12.01 Property   1 Prime Storage - Union City 1.6% Union City Hudson NJ 07087 Self Storage Self Storage 1992
12.02 Property   1 Prime Storage - Jersey City 1.1% Jersey City Hudson NJ 07306 Self Storage Self Storage 1992
12.03 Property   1 Prime Storage - Newark 1.0% Newark Essex NJ 07104 Self Storage Self Storage 1925
12.04 Property   1 Prime Storage - Hoboken 0.6% Jersey City Hudson NJ 07310 Self Storage Self Storage 1990
12.05 Property   1 Prime Storage - Garfield 0.3% Garfield Bergen NJ 07026 Self Storage Self Storage 1900
13 Loan 68 1 5454 Beethoven Street 4.0% Los Angeles Los Angeles CA 90066 Office Suburban 1969
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Paramus Bergen NJ 07652 Retail Super Regional Mall 1957
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% Jamaica Queens NY 11435 Multifamily Mid Rise 2023
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% Brooklyn Kings NY 11222 Various Various Various
16.01 Property   1 574 Manhattan Avenue 0.6% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1931
16.02 Property   1 602 Manhattan Avenue 0.4% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 2010
16.03 Property   1 592 Manhattan Avenue 0.4% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1931
16.04 Property   1 595 Manhattan Avenue 0.3% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1931
16.05 Property   1 591 Manhattan Avenue 0.3% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1931
16.06 Property   1 593 Manhattan Avenue 0.3% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1931
16.07 Property   1 872 Lorimer Street 0.2% Brooklyn Kings NY 11222 Multifamily Low Rise 1931
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Columbus Franklin OH 43228 Industrial Warehouse/Distribution 1976
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% Various Various Various Various Self Storage Self Storage Various
18.01 Property   1 Local Storage Oakridge 0.5% Johnstown Cambria PA 15904 Self Storage Self Storage 2014

 

 A-1-3 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance City County State Zip Code General Property Type Detailed Property Type Year Built
                         
18.02 Property   1 Access Self Storage 0.3% Lopatcong Warren NJ 08865 Self Storage Self Storage 2018
18.03 Property   1 LocalStorage Auburn Grant 0.3% Auburn Cayuga NY 13021 Self Storage Self Storage 1980-1997
18.04 Property   1 Secure Storage 0.3% Geneva Ashtabula OH 44041 Self Storage Self Storage 1985
18.05 Property   1 Blue Ridge Self Storage 0.2% Blue Ridge Botetourt VA 24064 Self Storage Self Storage 2003
18.06 Property   1 Safe Storage 0.1% Machesney Park Winnebago IL 61115 Self Storage Self Storage 2008
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Various Various Various Various Retail Anchored Various
19.01 Property   1 Crossroads Shopping Center 0.9% Hinesville Liberty GA 31313 Retail Anchored 1979, 1994
19.02 Property   1 Jackson Village Shopping Center 0.8% Nashville Davidson TN 37076 Retail Anchored 1981
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% New York New York NY 10031 Multifamily High Rise 2023
21 Loan 93 1 34-50 28th Street 1.1% Astoria Queens NY 11106 Multifamily Mid Rise 1930
22 Loan 94 1 Fountain Place Apartments 1.1% Fern Park Seminole FL 32730 Multifamily Garden 2002
23 Loan   1 Moove In Self Storage - Franklin 1.1% Hardyston Sussex NJ 07416 Self Storage Self Storage 2008
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% Brooklyn Kings NY Various Mixed Use Multifamily/Retail Various
24.01 Property   1 126 Bedford  0.6% Brooklyn Kings NY 11249 Mixed Use Multifamily/Retail 1910
24.02 Property   1 152 Norman 0.4% Brooklyn Kings NY 11222 Mixed Use Multifamily/Retail 1928
25 Loan   1 West 144th Street Multi 0.6% New York New York NY 10031 Multifamily Mid Rise 1926
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% Bronx Bronx NY Various Multifamily Low Rise Various
26.01 Property   1 1584 Jesup Avenue 0.2% Bronx Bronx NY 10452 Multifamily Low Rise 1930
26.02 Property   1 1471 Teller Avenue 0.2% Bronx Bronx NY 10457 Multifamily Low Rise 1920
27 Loan 98 1 1874 Hart Street 0.4% Ridgewood Queens NY 11385 Multifamily Low Rise 1930

 

 A-1-4 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
                       
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 1987 578,105 SF 268.12 80,000,000 80,000,000
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP 543,697 SF 318.19 70,000,000 70,000,000
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP 274,758 SF 300.12 70,000,000 70,000,000
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Various 826,261 SF 166.41 57,500,000 57,500,000
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP 113,545 SF   9,308,840 9,308,840
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP 82,800 SF   6,423,892 6,423,892
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP 82,512 SF   6,042,464 6,042,464
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP 59,714 SF   4,685,163 4,685,163
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP 63,320 SF   4,408,443 4,408,443
4.06 Property   1 Prime Storage - Highland 0.5% NAP 58,114 SF   4,015,716 4,015,716
4.07 Property   1 Prime Storage - Beacon 0.5% 2017 71,853 SF   3,769,813 3,769,813
4.08 Property   1 Prime Storage - Chester 0.5% NAP 50,675 SF   3,719,577 3,719,577
4.09 Property   1 Prime Storage - Fishkill 0.4% 2020 40,625 SF   3,284,960 3,284,960
4.10 Property   1 Prime Storage - Warwick 0.4% NAP 42,855 SF   3,026,110 3,026,110
4.11 Property   1 Prime Storage - Walden 0.3% NAP 43,375 SF   2,700,773 2,700,773
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP 54,740 SF   2,694,295 2,694,295
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP 37,055 SF   1,988,015 1,988,015
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP 25,078 SF   1,431,938 1,431,938
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP 250 Rooms 184,000.00 46,000,000 46,000,000
6 Loan 35, 36 1 1040 40th Street SE 5.5% 2024 950,000 SF 47.84 45,450,000 45,450,000
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Various 1,256,904 SF 34.21 43,000,000 43,000,000
7.01 Property   1 3160 Abbott Lane 3.0% 2007 760,418 SF   24,867,000 24,867,000
7.02 Property   1 47001 Port Street 1.1% 2017 138,186 SF   8,635,000 8,635,000
7.03 Property   1 3901 Willis Road 0.6% 2014 179,133 SF   5,310,000 5,310,000
7.04 Property   1 2845 West State Road 28 0.5% NAP 179,167 SF   4,188,000 4,188,000
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP 179,585 SF 317.40 42,000,000 42,000,000
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP 99 Units 414,141.41 41,000,000 41,000,000
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Various 3,908,306 SF 60.64 40,000,000 40,000,000
10.01 Property   1 FCA USA - Detroit, MI 1.4% 2017, 2020 997,022 SF   11,897,972 11,897,972
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP 359,807 SF   4,690,110 4,690,110
10.03 Property   1 Follett School - McHenry, IL 0.4% 2002 486,868 SF   3,417,599 3,417,599
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP 130,581 SF   1,954,212 1,954,212
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP 200,000 SF   1,813,327 1,813,327
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP 216,300 SF   1,767,881 1,767,881
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP 106,066 SF   1,636,085 1,636,085
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP 247,000 SF   1,626,995 1,626,995
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 2024 85,646 SF   1,458,842 1,458,842
10.10 Property   1 Hannibal - Houston, TX 0.2% 2016 109,000 SF   1,445,208 1,445,208
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 2012 138,487 SF   1,336,136 1,336,136
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 1990 113,000 SF   1,222,519 1,222,519
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP 170,000 SF   1,081,634 1,081,634
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP 120,000 SF   1,027,098 1,027,098
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP 56,029 SF   1,018,008 1,018,008
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP 152,000 SF   999,830 999,830
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP 127,600 SF   963,472 963,472
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 2004 80,000 SF   527,183 527,183
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP 6,900 SF   70,443 70,443
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 2004 6,000 SF   45,447 45,447
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP 150 Rooms 262,600.00 39,390,000 39,390,000
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Various 247,112 SF 234.71 38,000,000 38,000,000
12.01 Property   1 Prime Storage - Union City 1.6% NAP 69,217 SF   12,906,897 12,906,897
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP 44,841 SF   8,648,276 8,648,276
12.03 Property   1 Prime Storage - Newark 1.0% 2014 62,563 SF   8,582,759 8,582,759
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP 34,064 SF   5,044,828 5,044,828
12.05 Property   1 Prime Storage - Garfield 0.3% 2019 36,427 SF   2,817,241 2,817,241
13 Loan 68 1 5454 Beethoven Street 4.0% 2000, 2023 87,526 SF 377.03 33,000,000 33,000,000
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 1981, 1986, 1993, 1994, 2014, 2017, 2021 2,057,906 SF 255.11 30,000,000 30,000,000
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP 69 Units 405,797.10 28,000,000 28,000,000
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% Various 33 Units 612,121.21 20,200,000 20,200,000
16.01 Property   1 574 Manhattan Avenue 0.6% 2021 9 Units   4,687,520 4,687,520
16.02 Property   1 602 Manhattan Avenue 0.4% NAP 8 Units   3,380,635 3,380,635
16.03 Property   1 592 Manhattan Avenue 0.4% 2018 4 Units   2,977,015 2,977,015
16.04 Property   1 595 Manhattan Avenue 0.3% 2018 2 Units   2,536,645 2,536,645
16.05 Property   1 591 Manhattan Avenue 0.3% 2018 2 Units   2,480,585 2,480,585
16.06 Property   1 593 Manhattan Avenue 0.3% 2018 2 Units   2,471,970 2,471,970
16.07 Property   1 872 Lorimer Street 0.2% NAP 6 Units   1,665,630 1,665,630
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 2012-2023 2,183,325 SF 28.40 14,000,000 14,000,000
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% Various 185,504 SF 75.47 14,000,000 14,000,000
18.01 Property   1 Local Storage Oakridge 0.5% NAP 55,810 SF   4,137,408 4,137,408

 

 A-1-5 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
                       
18.02 Property   1 Access Self Storage 0.3% NAP 18,074 SF   2,430,180 2,430,180
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP 22,800 SF   2,419,032 2,419,032
18.04 Property   1 Secure Storage 0.3% 2016 45,600 SF   2,368,725 2,368,725
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP 18,900 SF   1,471,720 1,471,720
18.06 Property   1 Safe Storage 0.1% NAP 24,320 SF   1,172,936 1,172,936
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP 221,677 SF 63.15 14,000,000 14,000,000
19.01 Property   1 Crossroads Shopping Center 0.9% NAP 129,840 SF   7,690,000 7,690,000
19.02 Property   1 Jackson Village Shopping Center 0.8% NAP 91,837 SF   6,310,000 6,310,000
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP 238 Units 491,596.64 10,000,000 10,000,000
21 Loan 93 1 34-50 28th Street 1.1% NAP 76 Units 118,421.05 9,000,000 9,000,000
22 Loan 94 1 Fountain Place Apartments 1.1% 2019 66 Units 136,363.64 9,000,000 9,000,000
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP 53,865 SF 162.44 8,750,000 8,750,000
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% Various 11 Units 681,818.18 7,500,000 7,500,000
24.01 Property   1 126 Bedford  0.6% 2020 5 Units   4,599,710 4,599,710
24.02 Property   1 152 Norman 0.4% 1999 6 Units   2,900,290 2,900,290
25 Loan   1 West 144th Street Multi 0.6% 2024 41 Units 117,073.17 4,800,000 4,800,000
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 2023 18 Units 222,222.22 4,000,000 4,000,000
26.01 Property   1 1584 Jesup Avenue 0.2% 2023 9 Units   2,047,244 2,047,244
26.02 Property   1 1471 Teller Avenue 0.2% 2023 9 Units   1,952,756 1,952,756
27 Loan 98 1 1874 Hart Street 0.4% 2016 8 Units 412,500.00 3,300,000 3,300,000

 

 A-1-6 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool 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) ($)
                1   2   2  
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 80,000,000 6.07000% 0.01667% 6.05333% NAP 410,287.04 NAP 4,923,444.48
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 68,183,553 7.53000% 0.01667% 7.51333% 490,888.94 445,350.69 5,890,667.28 5,344,208.28
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 70,000,000 7.91200% 0.01667% 7.89533% NAP 467,943.52 NAP 5,615,322.24
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 57,500,000 6.23000% 0.01667% 6.21333% NAP 302,666.96 NAP 3,632,003.52
4.01 Property   1 Prime Storage - New Windsor 1.1% 9,308,840              
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 6,423,892              
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 6,042,464              
4.04 Property   1 Prime Storage - Hyde Park 0.6% 4,685,163              
4.05 Property   1 Prime Storage - Newburgh 0.5% 4,408,443              
4.06 Property   1 Prime Storage - Highland 0.5% 4,015,716              
4.07 Property   1 Prime Storage - Beacon 0.5% 3,769,813              
4.08 Property   1 Prime Storage - Chester 0.5% 3,719,577              
4.09 Property   1 Prime Storage - Fishkill 0.4% 3,284,960              
4.10 Property   1 Prime Storage - Warwick 0.4% 3,026,110              
4.11 Property   1 Prime Storage - Walden 0.3% 2,700,773              
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 2,694,295              
4.13 Property   1 Prime Storage - Saugerties 0.2% 1,988,015              
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 1,431,938              
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 46,000,000 7.93000% 0.01667% 7.91333% NAP 308,205.32 NAP 3,698,463.84
6 Loan 35, 36 1 1040 40th Street SE 5.5% 45,450,000 7.06000% 0.01667% 7.04333% NAP 271,111.35 NAP 3,253,336.20
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 43,000,000 6.24600% 0.01667% 6.22933% NAP 226,923.54 NAP 2,723,082.48
7.01 Property   1 3160 Abbott Lane 3.0% 24,867,000              
7.02 Property   1 47001 Port Street 1.1% 8,635,000              
7.03 Property   1 3901 Willis Road 0.6% 5,310,000              
7.04 Property   1 2845 West State Road 28 0.5% 4,188,000              
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 42,000,000 6.79700% 0.01667% 6.78033% NAP 241,199.10 NAP 2,894,389.20
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 41,000,000 6.64000% 0.01667% 6.62333% NAP 230,017.59 NAP 2,760,211.08
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 40,000,000 5.74400% 0.01667% 5.72733% NAP 194,125.93 NAP 2,329,511.16
10.01 Property   1 FCA USA - Detroit, MI 1.4% 11,897,972              
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 4,690,110              
10.03 Property   1 Follett School - McHenry, IL 0.4% 3,417,599              
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 1,954,212              
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 1,813,327              
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 1,767,881              
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 1,636,085              
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 1,626,995              
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 1,458,842              
10.10 Property   1 Hannibal - Houston, TX 0.2% 1,445,208              
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 1,336,136              
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 1,222,519              
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 1,081,634              
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 1,027,098              
10.15 Property   1 CSTK - St. Louis, MO 0.1% 1,018,008              
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 999,830              
10.17 Property   1 AM Castle - Wichita, KS 0.1% 963,472              
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 527,183              
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 70,443              
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 45,447              
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 39,390,000 8.28000% 0.01667% 8.26333% NAP 275,565.88 NAP 3,306,790.56
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 38,000,000 6.21000% 0.01667% 6.19333% NAP 199,381.25 NAP 2,392,575.00
12.01 Property   1 Prime Storage - Union City 1.6% 12,906,897              
12.02 Property   1 Prime Storage - Jersey City 1.1% 8,648,276              
12.03 Property   1 Prime Storage - Newark 1.0% 8,582,759              
12.04 Property   1 Prime Storage - Hoboken 0.6% 5,044,828              
12.05 Property   1 Prime Storage - Garfield 0.3% 2,817,241              
13 Loan 68 1 5454 Beethoven Street 4.0% 33,000,000 6.61000% 0.01667% 6.59333% NAP 184,299.65 NAP 2,211,595.80
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 30,000,000 6.61300% 0.01842% 6.59458% NAP 167,621.18 NAP 2,011,454.16
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 28,000,000 6.75000% 0.01667% 6.73333% NAP 159,687.50 NAP 1,916,250.00
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 20,200,000 6.42000% 0.01667% 6.40333% NAP 109,570.97 NAP 1,314,851.64
16.01 Property   1 574 Manhattan Avenue 0.6% 4,687,520              
16.02 Property   1 602 Manhattan Avenue 0.4% 3,380,635              
16.03 Property   1 592 Manhattan Avenue 0.4% 2,977,015              
16.04 Property   1 595 Manhattan Avenue 0.3% 2,536,645              
16.05 Property   1 591 Manhattan Avenue 0.3% 2,480,585              
16.06 Property   1 593 Manhattan Avenue 0.3% 2,471,970              
16.07 Property   1 872 Lorimer Street 0.2% 1,665,630              
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 14,000,000 7.04000% 0.01667% 7.02333% NAP 83,274.07 NAP 999,288.84
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 14,000,000 6.81000% 0.01667% 6.79333% NAP 80,553.47 NAP 966,641.64
18.01 Property   1 Local Storage Oakridge 0.5% 4,137,408              

 

 A-1-7 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool 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) ($)
                1   2   2  
18.02 Property   1 Access Self Storage 0.3% 2,430,180              
18.03 Property   1 LocalStorage Auburn Grant 0.3% 2,419,032              
18.04 Property   1 Secure Storage 0.3% 2,368,725              
18.05 Property   1 Blue Ridge Self Storage 0.2% 1,471,720              
18.06 Property   1 Safe Storage 0.1% 1,172,936              
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 14,000,000 7.88000% 0.01667% 7.86333% NAP 93,210.19 NAP 1,118,522.28
19.01 Property   1 Crossroads Shopping Center 0.9% 7,690,000              
19.02 Property   1 Jackson Village Shopping Center 0.8% 6,310,000              
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 10,000,000 6.13000% 0.01667% 6.11333% NAP 51,792.82 NAP 621,513.84
21 Loan 93 1 34-50 28th Street 1.1% 9,000,000 6.76000% 0.01667% 6.74333% NAP 51,404.17 NAP 616,850.04
22 Loan 94 1 Fountain Place Apartments 1.1% 9,000,000 6.32000% 0.01667% 6.30333% NAP 48,058.33 NAP 576,699.96
23 Loan   1 Moove In Self Storage - Franklin 1.1% 8,750,000 7.27000% 0.01667% 7.25333% NAP 53,746.67 NAP 644,960.04
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 7,500,000 6.85000% 0.01667% 6.83333% NAP 43,407.12 NAP 520,885.44
24.01 Property   1 126 Bedford  0.6% 4,599,710              
24.02 Property   1 152 Norman 0.4% 2,900,290              
25 Loan   1 West 144th Street Multi 0.6% 4,800,000 6.99000% 0.01667% 6.97333% NAP 28,348.33 NAP 340,179.96
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 3,830,640 6.80400% 0.01667% 6.78733% 26,087.67 22,995.00 313,052.04 275,940.00
26.01 Property   1 1584 Jesup Avenue 0.2% 1,960,563              
26.02 Property   1 1471 Teller Avenue 0.2% 1,870,076              
27 Loan 98 1 1874 Hart Street 0.4% 3,300,000 6.72000% 0.01667% 6.70333% NAP 18,736.67 NAP 224,840.04

 

 A-1-8 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.)
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% Interest Only No Actual/360 60 59 60 59
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Interest Only, Amortizing Balloon No Actual/360 24 24 60 60
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Interest Only No Actual/360 60 60 60 60
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Interest Only No Actual/360 60 58 60 58
4.01 Property   1 Prime Storage - New Windsor 1.1%              
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%              
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%              
4.04 Property   1 Prime Storage - Hyde Park 0.6%              
4.05 Property   1 Prime Storage - Newburgh 0.5%              
4.06 Property   1 Prime Storage - Highland 0.5%              
4.07 Property   1 Prime Storage - Beacon 0.5%              
4.08 Property   1 Prime Storage - Chester 0.5%              
4.09 Property   1 Prime Storage - Fishkill 0.4%              
4.10 Property   1 Prime Storage - Warwick 0.4%              
4.11 Property   1 Prime Storage - Walden 0.3%              
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%              
4.13 Property   1 Prime Storage - Saugerties 0.2%              
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%              
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% Interest Only No Actual/360 60 59 60 59
6 Loan 35, 36 1 1040 40th Street SE 5.5% Interest Only No Actual/360 61 61 61 61
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Interest Only No Actual/360 60 59 60 59
7.01 Property   1 3160 Abbott Lane 3.0%              
7.02 Property   1 47001 Port Street 1.1%              
7.03 Property   1 3901 Willis Road 0.6%              
7.04 Property   1 2845 West State Road 28 0.5%              
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Interest Only No Actual/360 60 59 60 59
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% Interest Only No Actual/360 60 60 60 60
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Interest Only No Actual/360 60 59 60 59
10.01 Property   1 FCA USA - Detroit, MI 1.4%              
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%              
10.03 Property   1 Follett School - McHenry, IL 0.4%              
10.04 Property   1 Shaw Aero - Naples, FL 0.2%              
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%              
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%              
10.07 Property   1 CF Sauer - 184 Suburban 0.2%              
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%              
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%              
10.10 Property   1 Hannibal - Houston, TX 0.2%              
10.11 Property   1 FedEx IV - Lexington, KY 0.2%              
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%              
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%              
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%              
10.15 Property   1 CSTK - St. Louis, MO 0.1%              
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%              
10.17 Property   1 AM Castle - Wichita, KS 0.1%              
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%              
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%              
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%              
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% Interest Only No Actual/360 60 60 60 60
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Interest Only No Actual/360 60 60 60 60
12.01 Property   1 Prime Storage - Union City 1.6%              
12.02 Property   1 Prime Storage - Jersey City 1.1%              
12.03 Property   1 Prime Storage - Newark 1.0%              
12.04 Property   1 Prime Storage - Hoboken 0.6%              
12.05 Property   1 Prime Storage - Garfield 0.3%              
13 Loan 68 1 5454 Beethoven Street 4.0% Interest Only No Actual/360 60 59 60 59
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Interest Only No Actual/360 60 56 60 56
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% Interest Only No Actual/360 60 60 60 60
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% Interest Only No Actual/360 60 59 60 59
16.01 Property   1 574 Manhattan Avenue 0.6%              
16.02 Property   1 602 Manhattan Avenue 0.4%              
16.03 Property   1 592 Manhattan Avenue 0.4%              
16.04 Property   1 595 Manhattan Avenue 0.3%              
16.05 Property   1 591 Manhattan Avenue 0.3%              
16.06 Property   1 593 Manhattan Avenue 0.3%              
16.07 Property   1 872 Lorimer Street 0.2%              
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Interest Only No Actual/360 60 60 60 60
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% Interest Only No Actual/360 60 60 60 60
18.01 Property   1 Local Storage Oakridge 0.5%              

 

 A-1-9 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.)
                         
18.02 Property   1 Access Self Storage 0.3%              
18.03 Property   1 LocalStorage Auburn Grant 0.3%              
18.04 Property   1 Secure Storage 0.3%              
18.05 Property   1 Blue Ridge Self Storage 0.2%              
18.06 Property   1 Safe Storage 0.1%              
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Interest Only No Actual/360 60 60 60 60
19.01 Property   1 Crossroads Shopping Center 0.9%              
19.02 Property   1 Jackson Village Shopping Center 0.8%              
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% Interest Only No Actual/360 60 59 60 59
21 Loan 93 1 34-50 28th Street 1.1% Interest Only No Actual/360 60 59 60 59
22 Loan 94 1 Fountain Place Apartments 1.1% Interest Only No Actual/360 60 60 60 60
23 Loan   1 Moove In Self Storage - Franklin 1.1% Interest Only No Actual/360 60 59 60 59
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% Interest Only No Actual/360 60 60 60 60
24.01 Property   1 126 Bedford  0.6%              
24.02 Property   1 152 Norman 0.4%              
25 Loan   1 West 144th Street Multi 0.6% Interest Only No Actual/360 60 59 60 59
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% Interest Only, Amortizing Balloon No Actual/360 12 12 60 60
26.01 Property   1 1584 Jesup Avenue 0.2%              
26.02 Property   1 1471 Teller Avenue 0.2%              
27 Loan 98 1 1874 Hart Street 0.4% Interest Only No Actual/360 60 59 60 59

 

 A-1-10 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date
                           
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 0 0 4/5/2024 1 6 5/6/2024 NAP 4/6/2029
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 360 360 4/10/2024 0 6 6/6/2024 6/6/2026 5/6/2029
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 0 0 4/25/2024 0 6 6/6/2024 NAP 5/6/2029
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 0 0 2/27/2024 2 6 4/6/2024 NAP 3/6/2029
4.01 Property   1 Prime Storage - New Windsor 1.1%                
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%                
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%                
4.04 Property   1 Prime Storage - Hyde Park 0.6%                
4.05 Property   1 Prime Storage - Newburgh 0.5%                
4.06 Property   1 Prime Storage - Highland 0.5%                
4.07 Property   1 Prime Storage - Beacon 0.5%                
4.08 Property   1 Prime Storage - Chester 0.5%                
4.09 Property   1 Prime Storage - Fishkill 0.4%                
4.10 Property   1 Prime Storage - Warwick 0.4%                
4.11 Property   1 Prime Storage - Walden 0.3%                
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%                
4.13 Property   1 Prime Storage - Saugerties 0.2%                
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%                
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 0 0 3/28/2024 1 6 5/6/2024 NAP 4/6/2029
6 Loan 35, 36 1 1040 40th Street SE 5.5% 0 0 5/7/2024 0 6 6/6/2024 NAP 6/6/2029
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 0 0 4/2/2024 1 6 5/6/2024 NAP 4/6/2029
7.01 Property   1 3160 Abbott Lane 3.0%                
7.02 Property   1 47001 Port Street 1.1%                
7.03 Property   1 3901 Willis Road 0.6%                
7.04 Property   1 2845 West State Road 28 0.5%                
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 0 0 3/22/2024 1 6 5/6/2024 NAP 4/6/2029
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 0 0 4/10/2024 0 6 6/6/2024 NAP 5/6/2029
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 0 0 4/5/2024 1 6 5/6/2024 NAP 4/6/2029
10.01 Property   1 FCA USA - Detroit, MI 1.4%                
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%                
10.03 Property   1 Follett School - McHenry, IL 0.4%                
10.04 Property   1 Shaw Aero - Naples, FL 0.2%                
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%                
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%                
10.07 Property   1 CF Sauer - 184 Suburban 0.2%                
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%                
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%                
10.10 Property   1 Hannibal - Houston, TX 0.2%                
10.11 Property   1 FedEx IV - Lexington, KY 0.2%                
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%                
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%                
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%                
10.15 Property   1 CSTK - St. Louis, MO 0.1%                
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%                
10.17 Property   1 AM Castle - Wichita, KS 0.1%                
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%                
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%                
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%                
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 0 0 4/9/2024 0 6 6/6/2024 NAP 5/6/2029
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 0 0 4/22/2024 0 6 6/6/2024 NAP 5/6/2029
12.01 Property   1 Prime Storage - Union City 1.6%                
12.02 Property   1 Prime Storage - Jersey City 1.1%                
12.03 Property   1 Prime Storage - Newark 1.0%                
12.04 Property   1 Prime Storage - Hoboken 0.6%                
12.05 Property   1 Prime Storage - Garfield 0.3%                
13 Loan 68 1 5454 Beethoven Street 4.0% 0 0 3/8/2024 1 6 5/6/2024 NAP 4/6/2029
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 0 0 12/11/2023 4 6 2/6/2024 NAP 1/6/2029
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 0 0 5/3/2024 0 6 6/6/2024 NAP 5/6/2029
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 0 0 4/5/2024 1 6 5/6/2024 NAP 4/6/2029
16.01 Property   1 574 Manhattan Avenue 0.6%                
16.02 Property   1 602 Manhattan Avenue 0.4%                
16.03 Property   1 592 Manhattan Avenue 0.4%                
16.04 Property   1 595 Manhattan Avenue 0.3%                
16.05 Property   1 591 Manhattan Avenue 0.3%                
16.06 Property   1 593 Manhattan Avenue 0.3%                
16.07 Property   1 872 Lorimer Street 0.2%                
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 0 0 4/19/2024 0 5 6/5/2024 NAP 5/5/2029
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 0 0 4/12/2024 0 6 6/6/2024 NAP 5/6/2029
18.01 Property   1 Local Storage Oakridge 0.5%                

 

 A-1-11 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date
                           
18.02 Property   1 Access Self Storage 0.3%                
18.03 Property   1 LocalStorage Auburn Grant 0.3%                
18.04 Property   1 Secure Storage 0.3%                
18.05 Property   1 Blue Ridge Self Storage 0.2%                
18.06 Property   1 Safe Storage 0.1%                
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 0 0 4/26/2024 0 6 6/6/2024 NAP 5/6/2029
19.01 Property   1 Crossroads Shopping Center 0.9%                
19.02 Property   1 Jackson Village Shopping Center 0.8%                
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 0 0 4/2/2024 1 6 5/6/2024 NAP 4/6/2029
21 Loan 93 1 34-50 28th Street 1.1% 0 0 3/26/2024 1 6 5/6/2024 NAP 4/6/2029
22 Loan 94 1 Fountain Place Apartments 1.1% 0 0 4/29/2024 0 6 6/6/2024 NAP 5/6/2029
23 Loan   1 Moove In Self Storage - Franklin 1.1% 0 0 3/19/2024 1 6 5/6/2024 NAP 4/6/2029
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 0 0 4/10/2024 0 6 6/6/2024 NAP 5/6/2029
24.01 Property   1 126 Bedford  0.6%                
24.02 Property   1 152 Norman 0.4%                
25 Loan   1 West 144th Street Multi 0.6% 0 0 4/5/2024 1 6 5/6/2024 NAP 4/6/2029
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 360 360 4/17/2024 0 6 6/6/2024 6/6/2025 5/6/2029
26.01 Property   1 1584 Jesup Avenue 0.2%                
26.02 Property   1 1471 Teller Avenue 0.2%                
27 Loan 98 1 1874 Hart Street 0.4% 0 0 3/28/2024 1 6 5/6/2024 NAP 4/6/2029

 

 A-1-12 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                  3  
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP 3 0 L(25),D(28),O(7) 51,646,088
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP 0 0 L(24),D(29),O(7) 28,300,056
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP 5 (Once per trailing 12-month period) 0 L(24),D(29),O(7) 6,899,325
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% NAP 0 0 L(26),D(28),O(6) 16,050,481
4.01 Property   1 Prime Storage - New Windsor 1.1%         2,412,582
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%         1,687,002
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%         1,681,829
4.04 Property   1 Prime Storage - Hyde Park 0.6%         1,230,232
4.05 Property   1 Prime Storage - Newburgh 0.5%         1,173,043
4.06 Property   1 Prime Storage - Highland 0.5%         1,099,725
4.07 Property   1 Prime Storage - Beacon 0.5%         913,825
4.08 Property   1 Prime Storage - Chester 0.5%         983,373
4.09 Property   1 Prime Storage - Fishkill 0.4%         906,868
4.10 Property   1 Prime Storage - Warwick 0.4%         793,754
4.11 Property   1 Prime Storage - Walden 0.3%         716,715
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%         1,264,377
4.13 Property   1 Prime Storage - Saugerties 0.2%         642,256
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%         544,900
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP 0 0 L(25),D(28),O(7) 15,236,027
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP 0 0 L(24),D(34),O(3) 5,178,123
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP 0 0 L(12),YM1(13),DorYM1(30),O(5) NAV
7.01 Property   1 3160 Abbott Lane 3.0%         NAV
7.02 Property   1 47001 Port Street 1.1%         NAV
7.03 Property   1 3901 Willis Road 0.6%         NAV
7.04 Property   1 2845 West State Road 28 0.5%         NAV
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP 0 0 L(25),D(28),O(7) 13,966,824
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP 0 0 L(24),D(31),O(5) NAV
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% NAP 0 0 L(11),YM1(14),DorYM1(28),O(7) 30,083,673
10.01 Property   1 FCA USA - Detroit, MI 1.4%         9,124,678
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%         3,723,073
10.03 Property   1 Follett School - McHenry, IL 0.4%         2,078,309
10.04 Property   1 Shaw Aero - Naples, FL 0.2%         1,339,488
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%         1,189,724
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%         1,700,662
10.07 Property   1 CF Sauer - 184 Suburban 0.2%         1,140,189
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%         1,196,256
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%         1,054,508
10.10 Property   1 Hannibal - Houston, TX 0.2%         1,437,384
10.11 Property   1 FedEx IV - Lexington, KY 0.2%         853,366
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%         720,000
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%         920,672
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%         661,814
10.15 Property   1 CSTK - St. Louis, MO 0.1%         995,619
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%         736,155
10.17 Property   1 AM Castle - Wichita, KS 0.1%         750,794
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%         387,452
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%         44,567
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%         28,962
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP 0 0 L(24),D(29),O(7) 14,155,734
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% NAP 0 0 L(24),D(30),O(6) 7,796,656
12.01 Property   1 Prime Storage - Union City 1.6%         2,357,687
12.02 Property   1 Prime Storage - Jersey City 1.1%         1,750,533
12.03 Property   1 Prime Storage - Newark 1.0%         1,673,721
12.04 Property   1 Prime Storage - Hoboken 0.6%         1,200,220
12.05 Property   1 Prime Storage - Garfield 0.3%         814,494
13 Loan 68 1 5454 Beethoven Street 4.0% NAP 0 0 L(12),YM1(44),O(4) 4,361,338
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP 0 0 L(28),DorYM1(25),O(7) 137,298,631
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP 0 0 L(24),D(31),O(5) NAV
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP 0 0 L(25),D(28),O(7) 2,022,027
16.01 Property   1 574 Manhattan Avenue 0.6%         467,732
16.02 Property   1 602 Manhattan Avenue 0.4%         344,327
16.03 Property   1 592 Manhattan Avenue 0.4%         297,709
16.04 Property   1 595 Manhattan Avenue 0.3%         216,676
16.05 Property   1 591 Manhattan Avenue 0.3%         245,700
16.06 Property   1 593 Manhattan Avenue 0.3%         246,576
16.07 Property   1 872 Lorimer Street 0.2%         203,308
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP 0 0 L(24),DorYM1(30),O(6) 11,447,223
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP 0 0 L(24),D(29),O(7) 1,849,367
18.01 Property   1 Local Storage Oakridge 0.5%         477,808

 

 A-1-13 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                  3  
18.02 Property   1 Access Self Storage 0.3%         363,128
18.03 Property   1 LocalStorage Auburn Grant 0.3%         282,334
18.04 Property   1 Secure Storage 0.3%         368,101
18.05 Property   1 Blue Ridge Self Storage 0.2%         191,057
18.06 Property   1 Safe Storage 0.1%         166,940
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP 0 0 L(24),D(29),O(7) 2,452,288
19.01 Property   1 Crossroads Shopping Center 0.9%         1,372,136
19.02 Property   1 Jackson Village Shopping Center 0.8%         1,080,152
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP 0 0 L(25),D(29),O(6) 7,894,069
21 Loan 93 1 34-50 28th Street 1.1% NAP 0 0 L(25),D(28),O(7) 1,500,581
22 Loan 94 1 Fountain Place Apartments 1.1% NAP 0 0 L(24),D(29),O(7) 1,075,624
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP 0 0 L(25),D(28),O(7) 1,155,150
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP 0 0 L(24),D(29),O(7) 668,694
24.01 Property   1 126 Bedford  0.6%         378,249
24.02 Property   1 152 Norman 0.4%         290,445
25 Loan   1 West 144th Street Multi 0.6% NAP 0 0 L(25),D(28),O(7) 898,972
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP 0 0 L(24),D(31),O(5) NAV
26.01 Property   1 1584 Jesup Avenue 0.2%         NAV
26.02 Property   1 1471 Teller Avenue 0.2%         NAV
27 Loan 98 1 1874 Hart Street 0.4% NAP 0 0 L(25),D(31),O(4) 315,684

 

 A-1-14 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 18,128,650 33,517,438 12/31/2023 T-12 48,016,236 17,307,963 30,708,273
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 9,525,214 18,774,842 1/31/2024 T-12 28,260,517 9,469,511 18,791,006
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 3,035,453 3,863,872 2/29/2024 T-12 6,737,537 2,959,182 3,778,355
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 4,303,606 11,746,875 12/31/2023 T-12 15,454,279 4,438,900 11,015,379
4.01 Property   1 Prime Storage - New Windsor 1.1% 515,056 1,897,526 12/31/2023 T-12 2,300,684 575,031 1,725,653
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 344,334 1,342,668 12/31/2023 T-12 1,673,609 442,186 1,231,423
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 391,116 1,290,713 12/31/2023 T-12 1,684,058 394,299 1,289,759
4.04 Property   1 Prime Storage - Hyde Park 0.6% 288,505 941,727 12/31/2023 T-12 1,216,566 268,258 948,308
4.05 Property   1 Prime Storage - Newburgh 0.5% 273,466 899,577 12/31/2023 T-12 1,132,174 283,510 848,664
4.06 Property   1 Prime Storage - Highland 0.5% 296,552 803,173 12/31/2023 T-12 1,036,753 343,765 692,988
4.07 Property   1 Prime Storage - Beacon 0.5% 384,343 529,482 12/31/2023 T-12 707,068 325,092 381,976
4.08 Property   1 Prime Storage - Chester 0.5% 201,497 781,876 12/31/2023 T-12 972,762 249,750 723,012
4.09 Property   1 Prime Storage - Fishkill 0.4% 230,021 676,847 12/31/2023 T-12 956,255 244,863 711,392
4.10 Property   1 Prime Storage - Warwick 0.4% 168,702 625,052 12/31/2023 T-12 771,753 195,691 576,062
4.11 Property   1 Prime Storage - Walden 0.3% 163,848 552,867 12/31/2023 T-12 716,524 161,566 554,958
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 642,259 622,118 12/31/2023 T-12 1,182,451 599,410 583,041
4.13 Property   1 Prime Storage - Saugerties 0.2% 215,250 427,006 12/31/2023 T-12 599,631 189,059 410,572
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 188,656 356,244 12/31/2023 T-12 503,991 166,420 337,571
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 8,539,383 6,696,644 2/29/2024 T-12 14,377,666 8,343,423 6,034,243
6 Loan 35, 36 1 1040 40th Street SE 5.5% 1,564,530 3,613,593 2/29/2024 T-12 4,973,031 1,498,669 3,474,363
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAV NAV NAV NAV NAV NAV NAV
7.01 Property   1 3160 Abbott Lane 3.0% NAV NAV NAV NAV NAV NAV NAV
7.02 Property   1 47001 Port Street 1.1% NAV NAV NAV NAV NAV NAV NAV
7.03 Property   1 3901 Willis Road 0.6% NAV NAV NAV NAV NAV NAV NAV
7.04 Property   1 2845 West State Road 28 0.5% NAV NAV NAV NAV NAV NAV NAV
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 5,804,946 8,161,878 12/31/2023 T-12 12,603,004 5,692,702 6,910,302
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAV NAV NAV NAV NAV NAV NAV
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 1,937,654 28,146,019 12/31/2023 T-12 29,989,517 2,405,590 27,583,927
10.01 Property   1 FCA USA - Detroit, MI 1.4% 980,812 8,143,866 12/31/2023 T-12 8,520,112 650,834 7,869,278
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 62,226 3,660,847 12/31/2023 T-12 3,635,451 46,387 3,589,064
10.03 Property   1 Follett School - McHenry, IL 0.4% 15,385 2,062,924 12/31/2023 T-12 2,282,237 242,928 2,039,309
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 263,265 1,076,223 12/31/2023 T-12 1,258,092 199,160 1,058,932
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 19,724 1,170,000 12/31/2023 T-12 1,167,198 17,198 1,150,000
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 52,029 1,648,633 12/31/2023 T-12 2,181,541 566,121 1,615,420
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 5,229 1,134,961 12/31/2023 T-12 1,116,127 3,421 1,112,707
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 12,180 1,184,076 12/31/2023 T-12 1,168,826 7,967 1,160,859
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 24,302 1,030,206 12/31/2023 T-12 1,041,968 21,962 1,020,006
10.10 Property   1 Hannibal - Houston, TX 0.2% 291,247 1,146,137 12/31/2023 T-12 1,440,392 316,728 1,123,664
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 12,834 840,532 12/31/2023 T-12 990,505 148,531 841,974
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 5,328 714,672 12/31/2023 T-12 723,486 3,486 720,000
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 79,649 841,024 12/31/2023 T-12 909,392 80,797 828,595
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 6,949 654,865 12/31/2023 T-12 646,522 4,435 642,087
10.15 Property   1 CSTK - St. Louis, MO 0.1% 94,628 900,991 12/31/2023 T-12 990,341 87,739 902,602
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 7,492 728,662 12/31/2023 T-12 719,276 4,901 714,375
10.17 Property   1 AM Castle - Wichita, KS 0.1% 0 750,794 12/31/2023 T-12 747,440 0 747,440
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 3,946 383,506 12/31/2023 T-12 378,568 2,581 375,987
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 230 44,338 12/31/2023 T-12 43,653 222 43,432
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 199 28,763 12/31/2023 T-12 28,391 192 28,199
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 9,287,990 4,867,744 2/29/2024 T-12 14,236,398 9,300,197 4,936,201
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 3,197,633 4,599,023 1/31/2024 T-12 7,785,895 3,204,085 4,581,810
12.01 Property   1 Prime Storage - Union City 1.6% 771,290 1,586,397 1/31/2024 T-12 2,353,184 773,374 1,579,811
12.02 Property   1 Prime Storage - Jersey City 1.1% 642,921 1,107,612 1/31/2024 T-12 1,750,302 642,547 1,107,755
12.03 Property   1 Prime Storage - Newark 1.0% 684,803 988,918 1/31/2024 T-12 1,672,818 688,895 983,923
12.04 Property   1 Prime Storage - Hoboken 0.6% 614,452 585,768 1/31/2024 T-12 1,196,368 611,092 585,276
12.05 Property   1 Prime Storage - Garfield 0.3% 484,166 330,328 1/31/2024 T-12 813,223 488,178 325,046
13 Loan 68 1 5454 Beethoven Street 4.0% 730,393 3,630,945 12/31/2023 T-12 3,223,799 367,193 2,856,606
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 39,504,321 97,794,310 9/30/2023 T-12 134,950,113 38,311,371 96,638,742
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAV NAV NAV NAV NAV NAV NAV
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 408,112 1,613,915 2/29/2024 T-12 1,960,451 401,370 1,559,081
16.01 Property   1 574 Manhattan Avenue 0.6% 112,804 354,928 2/29/2024 T-12 465,627 110,279 355,348
16.02 Property   1 602 Manhattan Avenue 0.4% 58,064 286,263 2/29/2024 T-12 342,444 59,434 283,009
16.03 Property   1 592 Manhattan Avenue 0.4% 55,463 242,245 2/29/2024 T-12 287,054 51,657 235,397
16.04 Property   1 595 Manhattan Avenue 0.3% 39,225 177,450 2/29/2024 T-12 195,706 38,375 157,331
16.05 Property   1 591 Manhattan Avenue 0.3% 39,615 206,085 2/29/2024 T-12 243,100 38,515 204,585
16.06 Property   1 593 Manhattan Avenue 0.3% 36,750 209,826 2/29/2024 T-12 225,206 36,278 188,927
16.07 Property   1 872 Lorimer Street 0.2% 66,191 137,117 2/29/2024 T-12 201,315 66,831 134,483
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 3,456,686 7,990,537 1/31/2024 T-12 11,265,521 3,405,931 7,859,590
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 640,596 1,208,772 12/31/2023 T-12 NAV NAV NAV
18.01 Property   1 Local Storage Oakridge 0.5% 94,171 383,637 12/31/2023 T-12 NAV NAV NAV

 

 A-1-15 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)
                         
18.02 Property   1 Access Self Storage 0.3% 194,098 169,030 12/31/2023 T-12 NAV NAV NAV
18.03 Property   1 LocalStorage Auburn Grant 0.3% 69,336 212,998 12/31/2023 T-12 NAV NAV NAV
18.04 Property   1 Secure Storage 0.3% 122,369 245,731 12/31/2023 T-12 NAV NAV NAV
18.05 Property   1 Blue Ridge Self Storage 0.2% 98,035 93,022 12/31/2023 T-12 NAV NAV NAV
18.06 Property   1 Safe Storage 0.1% 62,586 104,353 12/31/2023 T-12 NAV NAV NAV
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 778,554 1,673,734 12/31/2023 T-12 2,251,647 809,536 1,442,111
19.01 Property   1 Crossroads Shopping Center 0.9% 453,064 919,072 12/31/2023 T-12 1,186,434 458,877 727,557
19.02 Property   1 Jackson Village Shopping Center 0.8% 325,490 754,662 12/31/2023 T-12 1,065,213 350,659 714,554
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 1,190,865 6,703,204 2/29/2024 T-3 Ann. NAV NAV NAV
21 Loan 93 1 34-50 28th Street 1.1% 641,416 859,165 12/31/2023 T-12 1,399,067 631,165 767,902
22 Loan 94 1 Fountain Place Apartments 1.1% 375,905 699,718 3/31/2024 T-12 NAV NAV NAV
23 Loan   1 Moove In Self Storage - Franklin 1.1% 393,038 762,112 12/31/2023 T-12 1,097,193 386,655 710,538
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 131,837 536,856 2/29/2024 T-12 691,157 131,565 559,592
24.01 Property   1 126 Bedford  0.6% 64,321 313,928 2/29/2024 T-12 399,517 64,550 334,967
24.02 Property   1 152 Norman 0.4% 67,517 222,928 2/29/2024 T-12 291,640 67,016 224,624
25 Loan   1 West 144th Street Multi 0.6% 432,961 466,011 2/29/2024 T-12 884,537 419,361 465,176
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAV NAV NAV NAV NAV NAV NAV
26.01 Property   1 1584 Jesup Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
26.02 Property   1 1471 Teller Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
27 Loan 98 1 1874 Hart Street 0.4% 32,235 283,450 12/31/2023 T-12 300,229 28,962 271,267

 

 A-1-16 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 12/31/2022 T-12 46,966,435 15,927,879 31,038,555 12/31/2021 T-12
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 12/31/2023 T-12 26,441,098 8,973,322 17,467,776 12/31/2022 T-12
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 12/31/2023 T-12 4,217,575 2,311,761 1,905,814 12/31/2022 T-12
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 12/31/2022 T-12 14,584,959 4,137,392 10,447,567 12/31/2021 T-12
4.01 Property   1 Prime Storage - New Windsor 1.1% 12/31/2022 T-12 2,200,409 487,664 1,712,745 12/31/2021 T-12
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 12/31/2022 T-12 1,613,207 367,194 1,246,013 12/31/2021 T-12
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 12/31/2022 T-12 1,610,285 412,666 1,197,619 12/31/2021 T-12
4.04 Property   1 Prime Storage - Hyde Park 0.6% 12/31/2022 T-12 1,168,595 286,034 882,561 12/31/2021 T-12
4.05 Property   1 Prime Storage - Newburgh 0.5% 12/31/2022 T-12 1,055,881 288,256 767,625 12/31/2021 T-12
4.06 Property   1 Prime Storage - Highland 0.5% 12/31/2022 T-12 860,473 289,615 570,858 12/31/2021 T-12
4.07 Property   1 Prime Storage - Beacon 0.5% 12/31/2022 T-12 666,903 226,596 440,307 12/31/2021 T-12
4.08 Property   1 Prime Storage - Chester 0.5% 12/31/2022 T-12 924,315 232,129 692,186 12/31/2021 T-12
4.09 Property   1 Prime Storage - Fishkill 0.4% 12/31/2022 T-12 885,686 213,378 672,308 12/31/2021 T-12
4.10 Property   1 Prime Storage - Warwick 0.4% 12/31/2022 T-12 730,591 198,079 532,512 12/31/2021 T-12
4.11 Property   1 Prime Storage - Walden 0.3% 12/31/2022 T-12 683,949 180,821 503,128 12/31/2021 T-12
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 12/31/2022 T-12 1,137,012 575,398 561,614 12/31/2021 T-12
4.13 Property   1 Prime Storage - Saugerties 0.2% 12/31/2022 T-12 564,671 197,242 367,429 12/31/2021 T-12
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 12/31/2022 T-12 482,982 182,321 300,661 12/31/2021 T-12
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 12/31/2023 T-12 12,197,402 7,394,748 4,802,654 12/31/2022 T-12
6 Loan 35, 36 1 1040 40th Street SE 5.5% 12/31/2023 T-12 NAV NAV NAV NAV NAV
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAV NAV NAV NAV NAV NAV NAV
7.01 Property   1 3160 Abbott Lane 3.0% NAV NAV NAV NAV NAV NAV NAV
7.02 Property   1 47001 Port Street 1.1% NAV NAV NAV NAV NAV NAV NAV
7.03 Property   1 3901 Willis Road 0.6% NAV NAV NAV NAV NAV NAV NAV
7.04 Property   1 2845 West State Road 28 0.5% NAV NAV NAV NAV NAV NAV NAV
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 12/31/2022 T-12 14,315,394 5,769,975 8,545,419 12/31/2021 T-12
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAV NAV NAV NAV NAV NAV NAV
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 12/31/2022 T-12 27,940,480 1,352,135 26,588,345 12/31/2021 T-12
10.01 Property   1 FCA USA - Detroit, MI 1.4% 12/31/2022 T-12 7,504,173 492,597 7,011,576 12/31/2021 T-12
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 12/31/2022 T-12 3,572,514 53,827 3,518,687 12/31/2021 T-12
10.03 Property   1 Follett School - McHenry, IL 0.4% 12/31/2022 T-12 2,175,499 14,055 2,161,445 12/31/2021 T-12
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 12/31/2022 T-12 1,185,273 140,625 1,044,648 12/31/2021 T-12
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 12/31/2022 T-12 1,145,854 15,854 1,130,000 12/31/2021 T-12
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 12/31/2022 T-12 1,613,103 30,166 1,582,937 12/31/2021 T-12
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 12/31/2022 T-12 1,095,495 4,606 1,090,889 12/31/2021 T-12
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 12/31/2022 T-12 1,148,824 10,727 1,138,097 12/31/2021 T-12
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 12/31/2022 T-12 1,030,165 20,259 1,009,906 12/31/2021 T-12
10.10 Property   1 Hannibal - Houston, TX 0.2% 12/31/2022 T-12 1,418,165 316,534 1,101,631 12/31/2021 T-12
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 12/31/2022 T-12 960,054 145,240 814,814 12/31/2021 T-12
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 12/31/2022 T-12 721,756 1,756 720,000 12/31/2021 T-12
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 12/31/2022 T-12 894,780 78,430 816,350 12/31/2021 T-12
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 12/31/2022 T-12 640,692 2,212 638,480 12/31/2021 T-12
10.15 Property   1 CSTK - St. Louis, MO 0.1% 12/31/2022 T-12 917,357 14,755 902,602 12/31/2021 T-12
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 12/31/2022 T-12 706,968 6,600 700,367 12/31/2021 T-12
10.17 Property   1 AM Castle - Wichita, KS 0.1% 12/31/2022 T-12 767,495 0 767,495 12/31/2021 T-12
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 12/31/2022 T-12 372,089 3,475 368,614 12/31/2021 T-12
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 12/31/2022 T-12 42,580 225 42,355 12/31/2021 T-12
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 12/31/2022 T-12 27,646 195 27,452 12/31/2021 T-12
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 12/31/2023 T-12 13,204,001 8,908,397 4,295,604 12/31/2022 T-12
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 12/31/2023 T-12 7,583,372 3,139,090 4,444,282 12/31/2022 T-12
12.01 Property   1 Prime Storage - Union City 1.6% 12/31/2023 T-12 2,201,878 762,779 1,439,098 12/31/2022 T-12
12.02 Property   1 Prime Storage - Jersey City 1.1% 12/31/2023 T-12 1,696,875 617,895 1,078,980 12/31/2022 T-12
12.03 Property   1 Prime Storage - Newark 1.0% 12/31/2023 T-12 1,685,224 704,636 980,588 12/31/2022 T-12
12.04 Property   1 Prime Storage - Hoboken 0.6% 12/31/2023 T-12 1,230,369 599,618 630,751 12/31/2022 T-12
12.05 Property   1 Prime Storage - Garfield 0.3% 12/31/2023 T-12 769,027 454,161 314,866 12/31/2022 T-12
13 Loan 68 1 5454 Beethoven Street 4.0% 12/31/2022 T-12 NAV NAV NAV NAV NAV
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 12/31/2022 T-12 135,602,310 36,432,590 99,169,720 12/31/2021 T-12
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAV NAV NAV NAV NAV NAV NAV
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 12/31/2023 T-12 1,629,688 319,641 1,310,048 12/31/2022 T-12
16.01 Property   1 574 Manhattan Avenue 0.6% 12/31/2023 T-12 365,450 75,494 289,956 12/31/2022 T-12
16.02 Property   1 602 Manhattan Avenue 0.4% 12/31/2023 T-12 328,987 53,653 275,334 12/31/2022 T-12
16.03 Property   1 592 Manhattan Avenue 0.4% 12/31/2023 T-12 269,515 42,311 227,205 12/31/2022 T-12
16.04 Property   1 595 Manhattan Avenue 0.3% 12/31/2023 T-12 133,420 28,529 104,891 12/31/2022 T-12
16.05 Property   1 591 Manhattan Avenue 0.3% 12/31/2023 T-12 234,406 28,658 205,748 12/31/2022 T-12
16.06 Property   1 593 Manhattan Avenue 0.3% 12/31/2023 T-12 120,180 35,575 84,605 12/31/2022 T-12
16.07 Property   1 872 Lorimer Street 0.2% 12/31/2023 T-12 177,730 55,422 122,308 12/31/2022 T-12
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 12/31/2023 T-12 8,717,178 3,254,004 5,463,174 12/31/2022 T-12
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAV NAV NAV NAV NAV NAV NAV
18.01 Property   1 Local Storage Oakridge 0.5% NAV NAV NAV NAV NAV NAV NAV

 

 A-1-17 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                         
18.02 Property   1 Access Self Storage 0.3% NAV NAV NAV NAV NAV NAV NAV
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAV NAV NAV NAV NAV NAV NAV
18.04 Property   1 Secure Storage 0.3% NAV NAV NAV NAV NAV NAV NAV
18.05 Property   1 Blue Ridge Self Storage 0.2% NAV NAV NAV NAV NAV NAV NAV
18.06 Property   1 Safe Storage 0.1% NAV NAV NAV NAV NAV NAV NAV
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 12/31/2022 T-12 2,103,269 750,978 1,352,291 12/31/2021 T-12
19.01 Property   1 Crossroads Shopping Center 0.9% 12/31/2022 T-12 1,146,782 377,008 769,774 12/31/2021 T-12
19.02 Property   1 Jackson Village Shopping Center 0.8% 12/31/2022 T-12 956,487 373,970 582,517 12/31/2021 T-12
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAV NAV NAV NAV NAV NAV NAV
21 Loan 93 1 34-50 28th Street 1.1% 12/31/2022 T-12 NAV NAV NAV NAV NAV
22 Loan 94 1 Fountain Place Apartments 1.1% NAV NAV NAV NAV NAV NAV NAV
23 Loan   1 Moove In Self Storage - Franklin 1.1% 12/31/2022 T-12 1,053,513 370,404 683,109 12/31/2021 T-12
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 12/31/2023 T-12 662,764 118,860 543,904 12/31/2022 T-12
24.01 Property   1 126 Bedford  0.6% 12/31/2023 T-12 390,582 56,201 334,381 12/31/2022 T-12
24.02 Property   1 152 Norman 0.4% 12/31/2023 T-12 272,182 62,659 209,523 12/31/2022 T-12
25 Loan   1 West 144th Street Multi 0.6% 12/31/2023 T-12 842,245 423,404 418,841 12/31/2022 T-12
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAV NAV NAV NAV NAV NAV NAV
26.01 Property   1 1584 Jesup Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
26.02 Property   1 1471 Teller Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
27 Loan 98 1 1874 Hart Street 0.4% 12/31/2022 T-12 276,117 27,471 248,646 12/31/2021 T-12

 

 A-1-18 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 74.9% 41,557,426 17,664,098 23,893,328 115,621 1,022,942 22,754,765
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 86.7% 33,560,948 9,502,562 24,058,387 108,739 1,360,002 22,589,645
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 96.2% 12,739,675 3,445,066 9,294,609 54,952 194,873 9,044,784
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 86.4% 16,782,408 4,490,628 12,291,780 134,192 25,190 12,132,398
4.01 Property   1 Prime Storage - New Windsor 1.1% 96.5% 2,505,167 533,125 1,972,042 16,843 0 1,955,199
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 92.4% 1,726,764 355,500 1,371,265 14,764 0 1,356,500
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 92.8% 1,731,640 401,237 1,330,403 8,361 0 1,322,042
4.04 Property   1 Prime Storage - Hyde Park 0.6% 94.9% 1,281,997 298,659 983,338 9,865 0 973,473
4.05 Property   1 Prime Storage - Newburgh 0.5% 95.9% 1,225,170 290,723 934,448 5,007 0 929,440
4.06 Property   1 Prime Storage - Highland 0.5% 93.2% 1,153,815 305,372 848,443 5,040 0 843,403
4.07 Property   1 Prime Storage - Beacon 0.5% 45.5% 1,215,620 427,382 788,238 4,171 0 784,067
4.08 Property   1 Prime Storage - Chester 0.5% 90.7% 996,010 210,193 785,817 5,736 0 780,081
4.09 Property   1 Prime Storage - Fishkill 0.4% 87.6% 933,831 236,618 697,213 3,714 0 693,499
4.10 Property   1 Prime Storage - Warwick 0.4% 93.1% 814,940 174,575 640,365 5,751 0 634,614
4.11 Property   1 Prime Storage - Walden 0.3% 89.8% 742,354 165,367 576,988 5,974 0 571,014
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 90.4% 1,274,680 662,366 612,314 18,293 25,190 568,831
4.13 Property   1 Prime Storage - Saugerties 0.2% 92.6% 652,918 229,032 423,886 4,100 0 419,786
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 93.4% 527,501 200,480 327,021 26,571 0 300,450
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 80.6% 15,236,027 8,597,327 6,638,700 609,441 0 6,029,259
6 Loan 35, 36 1 1040 40th Street SE 5.5% 95.8% 6,181,987 1,852,040 4,329,947 133,000 95,000 4,101,947
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 95.0% 7,425,241 222,757 7,202,484 188,536 0 7,013,948
7.01 Property   1 3160 Abbott Lane 3.0% NAV NAV NAV NAV NAV NAV NAV
7.02 Property   1 47001 Port Street 1.1% NAV NAV NAV NAV NAV NAV NAV
7.03 Property   1 3901 Willis Road 0.6% NAV NAV NAV NAV NAV NAV NAV
7.04 Property   1 2845 West State Road 28 0.5% NAV NAV NAV NAV NAV NAV NAV
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 90.0% 14,167,990 6,281,842 7,886,148 35,917 599,727 7,250,505
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 97.0% 3,911,393 558,742 3,352,651 24,750 0 3,327,901
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 100.0% 32,612,362 2,698,321 29,914,041 586,246 0 29,327,795
10.01 Property   1 FCA USA - Detroit, MI 1.4% 100.0% 10,165,096 1,216,851 8,948,245 149,553 0 8,798,692
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 100.0% 3,862,154 136,993 3,725,161 53,971 0 3,671,190
10.03 Property   1 Follett School - McHenry, IL 0.4% 100.0% 2,257,626 60,838 2,196,789 73,030 0 2,123,759
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 100.0% 1,482,908 319,310 1,163,598 19,587 0 1,144,011
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 100.0% 1,315,504 54,009 1,261,495 30,000 0 1,231,495
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 100.0% 1,799,430 88,008 1,711,423 32,445 0 1,678,978
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 100.0% 1,198,556 27,502 1,171,054 15,910 0 1,155,144
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 100.0% 1,255,057 33,326 1,221,732 37,050 0 1,184,682
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 100.0% 1,120,814 54,362 1,066,453 12,847 0 1,053,606
10.10 Property   1 Hannibal - Houston, TX 0.2% 100.0% 1,552,566 340,787 1,211,779 16,350 0 1,195,429
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 100.0% 855,554 26,656 828,898 20,773 0 808,125
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 100.0% 851,541 20,629 830,912 16,950 0 813,962
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 100.0% 979,883 112,372 867,512 25,500 0 842,012
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 100.0% 700,694 18,761 681,932 18,000 0 663,932
10.15 Property   1 CSTK - St. Louis, MO 0.1% 100.0% 1,124,754 131,892 992,862 8,404 0 984,458
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 100.0% 772,341 20,506 751,835 22,800 0 729,035
10.17 Property   1 AM Castle - Wichita, KS 0.1% 100.0% 834,023 22,751 811,272 19,140 0 792,132
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 100.0% 406,497 10,794 395,703 12,000 0 383,703
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 100.0% 46,876 1,167 45,709 1,035 0 44,674
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 100.0% 30,486 808 29,678 900 0 28,778
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 78.2% 14,117,057 9,141,486 4,975,571 564,682 0 4,410,888
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 91.4% 8,184,298 2,895,573 5,288,725 32,502 0 5,256,223
12.01 Property   1 Prime Storage - Union City 1.6% 95.0% 2,490,483 691,083 1,799,399 6,571 0 1,792,828
12.02 Property   1 Prime Storage - Jersey City 1.1% 92.9% 1,783,453 582,226 1,201,226 4,064 0 1,197,162
12.03 Property   1 Prime Storage - Newark 1.0% 89.0% 1,881,836 689,981 1,191,855 6,259 0 1,185,596
12.04 Property   1 Prime Storage - Hoboken 0.6% 86.4% 1,196,253 490,022 706,231 7,793 0 698,438
12.05 Property   1 Prime Storage - Garfield 0.3% 90.9% 832,274 442,261 390,013 7,815 0 382,198
13 Loan 68 1 5454 Beethoven Street 4.0% 95.0% 4,715,988 966,418 3,749,570 17,505 0 3,732,064
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 92.1% 144,104,515 38,201,821 105,902,693 245,165 931,746 104,725,782
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 95.8% 2,787,653 314,803 2,472,849 17,250 0 2,455,599
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 96.4% 2,059,990 391,156 1,668,834 9,593 17,996 1,641,246
16.01 Property   1 574 Manhattan Avenue 0.6% 96.7% 471,148 86,045 385,103 2,348 1,895 380,860
16.02 Property   1 602 Manhattan Avenue 0.4% 96.5% 342,975 63,500 279,475 2,218 2,582 274,676
16.03 Property   1 592 Manhattan Avenue 0.4% 96.3% 304,482 58,332 246,150 1,210 3,058 241,882
16.04 Property   1 595 Manhattan Avenue 0.3% 96.1% 245,548 35,229 210,319 763 3,455 206,102
16.05 Property   1 591 Manhattan Avenue 0.3% 96.0% 246,613 40,731 205,882 778 3,557 201,547
16.06 Property   1 593 Manhattan Avenue 0.3% 96.1% 245,307 40,234 205,073 778 3,448 200,847
16.07 Property   1 872 Lorimer Street 0.2% 97.0% 203,917 67,085 136,832 1,500 0 135,332
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 92.6% 12,831,872 3,531,569 9,300,303 218,333 467,930 8,614,040
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 100.0% 1,889,674 614,202 1,275,473 18,550 0 1,256,922
18.01 Property   1 Local Storage Oakridge 0.5% 100.0% 498,750 128,775 369,975 5,581 0 364,394

 

 A-1-19 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
                         
18.02 Property   1 Access Self Storage 0.3% 100.0% 363,128 142,360 220,768 1,807 0 218,960
18.03 Property   1 LocalStorage Auburn Grant 0.3% 100.0% 301,699 79,696 222,002 2,280 0 219,722
18.04 Property   1 Secure Storage 0.3% 100.0% 368,101 147,063 221,038 4,560 0 216,478
18.05 Property   1 Blue Ridge Self Storage 0.2% 100.0% 191,057 56,684 134,373 1,890 0 132,483
18.06 Property   1 Safe Storage 0.1% 100.0% 166,940 59,624 107,316 2,432 0 104,884
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 95.0% 2,520,229 775,649 1,744,580 39,902 110,839 1,593,840
19.01 Property   1 Crossroads Shopping Center 0.9% 95.0% 1,442,041 439,649 1,002,392 21,534 64,920 915,938
19.02 Property   1 Jackson Village Shopping Center 0.8% 95.0% 1,078,187 336,000 742,188 18,367 45,919 677,902
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 94.3% 11,953,146 1,465,007 10,488,139 54,727 23,270 10,410,143
21 Loan 93 1 34-50 28th Street 1.1% 96.6% 1,555,036 644,613 910,423 20,064 0 890,359
22 Loan 94 1 Fountain Place Apartments 1.1% 95.0% 1,141,119 374,958 766,162 18,170 0 747,992
23 Loan   1 Moove In Self Storage - Franklin 1.1% 85.2% 1,155,150 345,022 810,128 5,386 0 804,742
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 96.4% 810,198 151,819 658,379 3,073 6,140 649,166
24.01 Property   1 126 Bedford  0.6% 96.2% 485,934 79,958 405,976 1,400 5,000 399,576
24.02 Property   1 152 Norman 0.4% 96.6% 324,264 71,861 252,403 1,673 1,140 249,591
25 Loan   1 West 144th Street Multi 0.6% 97.0% 889,102 458,719 430,383 10,250 0 420,133
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 95.0% 478,737 93,324 385,413 4,500 0 380,913
26.01 Property   1 1584 Jesup Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
26.02 Property   1 1471 Teller Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV
27 Loan 98 1 1874 Hart Street 0.4% 97.0% 312,698 32,102 280,596 2,400 0 278,196

 

 A-1-20 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
            4 4        
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 2.50 2.39 15.4% 14.7% 420,000,000 As Is
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 1.65 1.55 13.9% 13.1% 315,000,000 As Is
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 1.41 1.37 11.3% 11.0% 122,000,000 As Is
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 1.42 1.40 8.9% 8.8% 219,500,000 As Is
4.01 Property   1 Prime Storage - New Windsor 1.1%         35,600,000 As Is
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%         23,800,000 As Is
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%         21,200,000 As Is
4.04 Property   1 Prime Storage - Hyde Park 0.6%         15,800,000 As Is
4.05 Property   1 Prime Storage - Newburgh 0.5%         14,000,000 As Is
4.06 Property   1 Prime Storage - Highland 0.5%         12,800,000 As Is
4.07 Property   1 Prime Storage - Beacon 0.5%         27,800,000 As Is
4.08 Property   1 Prime Storage - Chester 0.5%         12,900,000 As Is
4.09 Property   1 Prime Storage - Fishkill 0.4%         12,100,000 As Is
4.10 Property   1 Prime Storage - Warwick 0.4%         10,000,000 As Is
4.11 Property   1 Prime Storage - Walden 0.3%         9,400,000 As Is
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%         10,700,000 As Is
4.13 Property   1 Prime Storage - Saugerties 0.2%         7,400,000 As Is
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%         6,000,000 As Is
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 1.79 1.63 14.4% 13.1% 73,100,000 As Is
6 Loan 35, 36 1 1040 40th Street SE 5.5% 1.33 1.26 9.5% 9.0% 69,950,000 As Is
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 2.64 2.58 16.7% 16.3% 99,600,000 As Is
7.01 Property   1 3160 Abbott Lane 3.0%         57,600,000 As Is
7.02 Property   1 47001 Port Street 1.1%         20,000,000 As Is
7.03 Property   1 3901 Willis Road 0.6%         12,300,000 As Is
7.04 Property   1 2845 West State Road 28 0.5%         9,700,000 As Is
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 2.01 1.85 13.8% 12.7% 95,900,000 As Is - Subject to Extraordinary Assumption
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 1.21 1.21 8.2% 8.1% 64,400,000 As Is
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 2.17 2.12 12.6% 12.4% 440,475,000 As Is
10.01 Property   1 FCA USA - Detroit, MI 1.4%         130,900,000 As Is
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%         52,000,000 As Is
10.03 Property   1 Follett School - McHenry, IL 0.4%         37,600,000 As Is
10.04 Property   1 Shaw Aero - Naples, FL 0.2%         21,500,000 As Is
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%         19,950,000 As Is
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%         19,450,000 As Is
10.07 Property   1 CF Sauer - 184 Suburban 0.2%         18,000,000 As Is
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%         17,900,000 As Is
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%         16,050,000 As Is
10.10 Property   1 Hannibal - Houston, TX 0.2%         15,900,000 As Is
10.11 Property   1 FedEx IV - Lexington, KY 0.2%         14,700,000 As Is
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%         13,450,000 As Is
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%         11,900,000 As Is
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%         11,300,000 As Is
10.15 Property   1 CSTK - St. Louis, MO 0.1%         11,200,000 As Is
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%         11,000,000 As Is
10.17 Property   1 AM Castle - Wichita, KS 0.1%         10,600,000 As Is
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%         5,800,000 As Is
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%         775,000 As Is
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%         500,000 As Is
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 1.50 1.33 12.6% 11.2% 64,800,000 As Is
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 1.45 1.44 9.1% 9.1% 91,200,000 As Is
12.01 Property   1 Prime Storage - Union City 1.6%         29,000,000 As Is
12.02 Property   1 Prime Storage - Jersey City 1.1%         21,500,000 As Is
12.03 Property   1 Prime Storage - Newark 1.0%         19,500,000 As Is
12.04 Property   1 Prime Storage - Hoboken 0.6%         13,500,000 As Is
12.05 Property   1 Prime Storage - Garfield 0.3%         7,700,000 As Is
13 Loan 68 1 5454 Beethoven Street 4.0% 1.70 1.69 11.4% 11.3% 57,900,000 As Is
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 3.01 2.98 20.2% 19.9% 1,814,000,000 As Is
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 1.29 1.28 8.8% 8.8% 43,600,000 As Is
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 1.27 1.25 8.3% 8.1% 30,250,000 As Is
16.01 Property   1 574 Manhattan Avenue 0.6%         7,000,000 As Is
16.02 Property   1 602 Manhattan Avenue 0.4%         5,650,000 As Is
16.03 Property   1 592 Manhattan Avenue 0.4%         4,400,000 As Is
16.04 Property   1 595 Manhattan Avenue 0.3%         3,700,000 As Is
16.05 Property   1 591 Manhattan Avenue 0.3%         3,600,000 As Is
16.06 Property   1 593 Manhattan Avenue 0.3%         3,600,000 As Is
16.07 Property   1 872 Lorimer Street 0.2%         2,300,000 As Is
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 2.10 1.95 15.0% 13.9% 147,000,000 As Is
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 1.32 1.30 9.1% 9.0% 23,800,000 As Is Portfolio
18.01 Property   1 Local Storage Oakridge 0.5%         7,000,000 As Is

 

 A-1-21 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
            4 4        
18.02 Property   1 Access Self Storage 0.3%         4,625,000 As Is
18.03 Property   1 LocalStorage Auburn Grant 0.3%         4,850,000 As Is
18.04 Property   1 Secure Storage 0.3%         3,050,000 As Is
18.05 Property   1 Blue Ridge Self Storage 0.2%         2,250,000 As Is
18.06 Property   1 Safe Storage 0.1%         1,500,000 As Is
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 1.56 1.42 12.5% 11.4% 22,300,000 As Is
19.01 Property   1 Crossroads Shopping Center 0.9%         11,700,000 As Is
19.02 Property   1 Jackson Village Shopping Center 0.8%         10,600,000 As Is
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 1.44 1.43 9.0% 8.9% 205,200,000 As Is
21 Loan 93 1 34-50 28th Street 1.1% 1.48 1.44 10.1% 9.9% 13,800,000 As Is
22 Loan 94 1 Fountain Place Apartments 1.1% 1.33 1.30 8.5% 8.3% 13,700,000 As Is
23 Loan   1 Moove In Self Storage - Franklin 1.1% 1.26 1.25 9.3% 9.2% 14,000,000 As Is
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 1.26 1.25 8.8% 8.7% 11,900,000 As Is
24.01 Property   1 126 Bedford  0.6%         7,150,000 As Is
24.02 Property   1 152 Norman 0.4%         4,750,000 As Is
25 Loan   1 West 144th Street Multi 0.6% 1.27 1.24 9.0% 8.8% 7,100,000 As Is
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 1.23 1.22 9.6% 9.5% 6,350,000 As Is
26.01 Property   1 1584 Jesup Avenue 0.2%         3,250,000 As Is
26.02 Property   1 1471 Teller Avenue 0.2%         3,100,000 As Is
27 Loan 98 1 1874 Hart Street 0.4% 1.25 1.24 8.5% 8.4% 5,100,000 As Is

 

 A-1-22 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant
                  5      
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 2/15/2024 36.9% 36.9% 73.5% 4/1/2024 No Aramis - Estee Lauder
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 2/20/2024 54.9% 53.5% 83.8% 3/1/2024 No Nestle USA, Inc.
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 7/13/2023 67.6% 67.6% 100.0% 4/9/2024 No General Services Administration
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 1/31/2024 62.6% 62.6% 89.6%      
4.01 Property   1 Prime Storage - New Windsor 1.1% 1/31/2024     96.1% 1/2/2024 NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% 1/31/2024     93.9% 1/2/2024 NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% 1/31/2024     93.1% 1/2/2024 NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6% 1/31/2024     96.0% 1/2/2024 NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5% 1/31/2024     95.9% 1/2/2024 NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5% 1/31/2024     94.5% 1/2/2024 NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5% 1/31/2024     46.9% 1/2/2024 NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5% 1/31/2024     90.5% 1/2/2024 NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4% 1/31/2024     88.6% 1/2/2024 NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4% 1/31/2024     92.9% 1/2/2024 NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3% 1/31/2024     89.1% 1/2/2024 NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% 1/31/2024     95.0% 1/2/2024 NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2% 1/31/2024     93.0% 1/2/2024 NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% 1/31/2024     93.0% 1/2/2024 NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 2/16/2024 62.9% 62.9% 80.6% 2/29/2024 NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% 4/5/2024 65.0% 65.0% 97.3% 5/1/2024 No Bunzl Retail Services, LLC
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Various 43.2% 43.2% 100.0%      
7.01 Property   1 3160 Abbott Lane 3.0% 8/11/2023     100.0% 5/6/2024 Yes Tenneco Inc.
7.02 Property   1 47001 Port Street 1.1% 8/9/2023     100.0% 5/6/2024 Yes Tenneco Inc.
7.03 Property   1 3901 Willis Road 0.6% 8/9/2023     100.0% 5/6/2024 Yes Tenneco Inc.
7.04 Property   1 2845 West State Road 28 0.5% 8/14/2023     100.0% 5/6/2024 Yes Tenneco Inc.
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 2/13/2024 59.4% 59.4% 91.3% 3/13/2024 No Jenner & Block, LLP
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 2/19/2024 63.7% 63.7% 97.0% 3/26/2024 NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Various 53.8% 53.8% 100.0%      
10.01 Property   1 FCA USA - Detroit, MI 1.4% 2/29/2024     100.0% 5/6/2024 Yes Fiat Chrysler
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 2/29/2024     100.0% 5/6/2024 Yes Grupo Antolin
10.03 Property   1 Follett School - McHenry, IL 0.4% 2/28/2024     100.0% 5/6/2024 Yes Follett School Solutions
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 3/5/2024     100.0% 5/6/2024 Yes Shaw Aero Devices
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 2/29/2024     100.0% 5/6/2024 Yes KUKA Systems
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 3/1/2024     100.0% 5/6/2024 Yes ZF Active Safety
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 3/1/2024     100.0% 5/6/2024 Yes Sauer Brands
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 2/29/2024     100.0% 5/6/2024 Yes Sauer Brands
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 2/28/2024     100.0% 5/6/2024 Yes Walgreens
10.10 Property   1 Hannibal - Houston, TX 0.2% 2/28/2024     100.0% 5/6/2024 Yes Hannibal Industries
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 3/7/2024     100.0% 5/6/2024 Yes FedEx Ground
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 3/4/2024     100.0% 5/6/2024 Yes VersaFlex
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 2/28/2024     100.0% 5/6/2024 Yes Cott Beverages
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 3/1/2024     100.0% 5/6/2024 Yes Dunlop Protective Footwear
10.15 Property   1 CSTK - St. Louis, MO 0.1% 2/29/2024     100.0% 5/6/2024 Yes Central States Thermo King
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 2/29/2024     100.0% 5/6/2024 Yes Sauer Brands
10.17 Property   1 AM Castle - Wichita, KS 0.1% 3/5/2024     100.0% 5/6/2024 Yes A.M. Castle & Co
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 2/29/2024     100.0% 5/6/2024 Yes Sauer Brands
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 3/4/2024     100.0% 5/6/2024 Yes Sauer Brands
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 2/29/2024     100.0% 5/6/2024 Yes Sauer Brands
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 3/11/2024 60.8% 60.8% 78.2% 2/29/2024 NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Various 63.6% 63.6% 92.5%      
12.01 Property   1 Prime Storage - Union City 1.6% 3/25/2024     95.4% 2/29/2024 NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1% 3/25/2024     93.3% 2/29/2024 NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0% 3/23/2024     90.9% 2/29/2024 NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6% 3/25/2024     87.6% 2/29/2024 NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3% 3/23/2024     93.0% 2/29/2024 NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% 1/17/2024 57.0% 57.0% 100.0% 5/6/2024 Yes Activision Publishing, Inc.
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 10/23/2023 28.9% 28.9% 94.9% 9/13/2023 No Macy's
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 2/29/2024 64.2% 64.2% 95.7% 4/8/2024 NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 3/11/2024 66.8% 66.8% 100.0%      
16.01 Property   1 574 Manhattan Avenue 0.6% 3/11/2024     100.0% 3/22/2024 No Zena Ventures I, LLC DBA Sit Still
16.02 Property   1 602 Manhattan Avenue 0.4% 3/11/2024     100.0% 3/22/2024 No Spring House Nail Corp,
16.03 Property   1 592 Manhattan Avenue 0.4% 3/11/2024     100.0% 3/22/2024 No GENTRY
16.04 Property   1 595 Manhattan Avenue 0.3% 3/11/2024     100.0% 3/22/2024 No YHG Hospitality Inc.
16.05 Property   1 591 Manhattan Avenue 0.3% 3/11/2024     100.0% 3/22/2024 No Met Wine & Liquor Corp.
16.06 Property   1 593 Manhattan Avenue 0.3% 3/11/2024     100.0% 3/22/2024 No Built Different Bk, LLC DBA Hide and Seek
16.07 Property   1 872 Lorimer Street 0.2% 3/11/2024     100.0% 3/22/2024 NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 2/13/2024 42.2% 42.2% 88.2% 2/28/2024 No Ford Motor Company
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 1/30/2024 58.8% 58.8% 86.4%      
18.01 Property   1 Local Storage Oakridge 0.5% 1/26/2024     87.8% 12/31/2023 NAP NAP

 

 A-1-23 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant
                  5      
18.02 Property   1 Access Self Storage 0.3% 1/25/2024     87.8% 12/31/2023 NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3% 1/30/2024     88.6% 12/31/2023 NAP NAP
18.04 Property   1 Secure Storage 0.3% 2/5/2024     88.0% 12/31/2023 NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2% 1/24/2024     96.0% 12/31/2023 NAP NAP
18.06 Property   1 Safe Storage 0.1% 2/10/2024     69.7% 12/31/2023 NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Various 62.8% 62.8% 97.0%      
19.01 Property   1 Crossroads Shopping Center 0.9% 12/28/2023     96.0% 1/31/2024 No Big Lot Stores Inc  
19.02 Property   1 Jackson Village Shopping Center 0.8% 12/27/2023     98.5% 1/31/2024 No The Kroger Company
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 2/28/2024 57.0% 57.0% 89.9% 4/1/2024 NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% 2/29/2024 65.2% 65.2% 97.4% 3/5/2024 NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% 4/1/2024 65.7% 65.7% 97.0% 4/1/2024 NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% 10/3/2023 62.5% 62.5% 96.4% 11/30/2023 NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 3/11/2024 63.0% 63.0% 100.0%      
24.01 Property   1 126 Bedford  0.6% 3/11/2024     100.0% 3/22/2024 No Moonrise Williamsburg LLC
24.02 Property   1 152 Norman 0.4% 3/11/2024     100.0% 3/22/2024 No Piast European Market 
25 Loan   1 West 144th Street Multi 0.6% 2/27/2024 67.6% 67.6% 100.0% 3/1/2024 NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 2/5/2024 63.0% 60.3% 100.0%      
26.01 Property   1 1584 Jesup Avenue 0.2% 2/5/2024     100.0% 3/13/2024 NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2% 2/5/2024     100.0% 3/13/2024 NAP NAP
27 Loan 98 1 1874 Hart Street 0.4% 2/23/2024 64.7% 64.7% 100.0% 2/15/2024 NAP NAP

 

 A-1-24 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 1 28-40 West 23rd Street 9.7% 240,500 41.6% 1/31/2028 Home Depot 118,500 20.5% 1/31/2036
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 299,779 55.1% 11/30/2032 Humana Inc. 46,784 8.6% 5/31/2031
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 120,209 43.8% 5/31/2044 Cypress Insurance Company 34,065 12.4% 12/31/2029
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%              
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP NAP NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP NAP NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP NAP NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP NAP NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP NAP NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP NAP NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% 714,294 75.2% 4/30/2028 American Seating Company 210,000 22.1% 7/31/2033
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%              
7.01 Property   1 3160 Abbott Lane 3.0% 760,418 100.0% 12/31/2042 NAP NAP NAP NAP
7.02 Property   1 47001 Port Street 1.1% 138,186 100.0% 12/31/2042 NAP NAP NAP NAP
7.03 Property   1 3901 Willis Road 0.6% 179,133 100.0% 12/31/2042 NAP NAP NAP NAP
7.04 Property   1 2845 West State Road 28 0.5% 179,167 100.0% 12/31/2042 NAP NAP NAP NAP
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 83,334 46.4% 7/31/2034 Medialinks TV, LLC 47,414 26.4% 3/31/2033
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%              
10.01 Property   1 FCA USA - Detroit, MI 1.4% 997,022 100.0% 7/2/2030 NAP NAP NAP NAP
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% 359,807 100.0% 10/31/2032 NAP NAP NAP NAP
10.03 Property   1 Follett School - McHenry, IL 0.4% 486,868 100.0% 12/31/2029 NAP NAP NAP NAP
10.04 Property   1 Shaw Aero - Naples, FL 0.2% 130,581 100.0% 12/31/2032 NAP NAP NAP NAP
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% 200,000 100.0% 6/30/2034 NAP NAP NAP NAP
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% 216,300 100.0% 10/31/2033 NAP NAP NAP NAP
10.07 Property   1 CF Sauer - 184 Suburban 0.2% 106,066 100.0% 7/31/2039 NAP NAP NAP NAP
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% 247,000 100.0% 7/31/2039 NAP NAP NAP NAP
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% 85,646 100.0% 11/30/2030 NAP NAP NAP NAP
10.10 Property   1 Hannibal - Houston, TX 0.2% 109,000 100.0% 9/30/2029 NAP NAP NAP NAP
10.11 Property   1 FedEx IV - Lexington, KY 0.2% 138,487 100.0% 4/30/2032 NAP NAP NAP NAP
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% 113,000 100.0% 12/31/2038 NAP NAP NAP NAP
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% 170,000 100.0% 1/31/2027 NAP NAP NAP NAP
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% 120,000 100.0% 1/17/2031 NAP NAP NAP NAP
10.15 Property   1 CSTK - St. Louis, MO 0.1% 56,029 100.0% 3/25/2030 NAP NAP NAP NAP
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% 152,000 100.0% 7/31/2039 NAP NAP NAP NAP
10.17 Property   1 AM Castle - Wichita, KS 0.1% 127,600 100.0% 10/31/2029 NAP NAP NAP NAP
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% 80,000 100.0% 7/31/2039 NAP NAP NAP NAP
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% 6,900 100.0% 7/31/2039 NAP NAP NAP NAP
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% 6,000 100.0% 7/31/2039 NAP NAP NAP NAP
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%              
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP NAP NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% 87,526 100.0% 3/31/2029 NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 439,632 21.4% 7/31/2026 Nordstrom 245,348 11.9% 7/31/2026
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%              
16.01 Property   1 574 Manhattan Avenue 0.6% 650 100.0% 3/21/2032 NAP NAP NAP NAP
16.02 Property   1 602 Manhattan Avenue 0.4% 1,450 100.0% 6/1/2030 NAP NAP NAP NAP
16.03 Property   1 592 Manhattan Avenue 0.4% 1,400 100.0% 4/30/2026 NAP NAP NAP NAP
16.04 Property   1 595 Manhattan Avenue 0.3% 1,750 100.0% 7/31/2032 NAP NAP NAP NAP
16.05 Property   1 591 Manhattan Avenue 0.3% 1,850 100.0% 9/21/2030 NAP NAP NAP NAP
16.06 Property   1 593 Manhattan Avenue 0.3% 1,850 100.0% 7/31/2032 NAP NAP NAP NAP
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP NAP NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 909,287 41.6% 4/30/2028 Redhawk Global 409,599 18.8% 7/1/2027
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%              
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP NAP NAP NAP

 

 A-1-25 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP NAP NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP NAP NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%              
19.01 Property   1 Crossroads Shopping Center 0.9% 37,200 28.7% 1/31/2029 Beall's Outlet Stores, Inc 25,398 19.6% 1/31/2028
19.02 Property   1 Jackson Village Shopping Center 0.8% 64,615 70.4% 2/28/2027 CVS Pharmacy Inc 10,722 11.7% 8/31/2025
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP NAP NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%              
24.01 Property   1 126 Bedford  0.6% 1,000 100.0% 1/31/2034 NAP NAP NAP NAP
24.02 Property   1 152 Norman 0.4% 1,150 100.0% 4/1/2026 NAP NAP NAP NAP
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%              
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP NAP NAP NAP

 

 A-1-26 

 

Benchmark 2024-V7

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
                  6
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% RAMP 66,000 11.4% 11/30/2029
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Oracle America, Inc. 46,262 8.5% 12/31/2029
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Employment Development Department (EDD) 27,536 10.0% 10/31/2032
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%        
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%        
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Securities Industry and Financial Markets Association 17,288 9.6% 10/31/2032
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%        
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%        
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Neiman Marcus 141,139 6.9% 8/31/2041
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%        
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% US 1 Logistics LLC 169,871 7.8% 7/31/2027
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%        
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP

 

 A-1-27 

 

Benchmark 2024-V7

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
                  6
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%        
19.01 Property   1 Crossroads Shopping Center 0.9% Aaron's LLC 15,953 12.3% 1/31/2030
19.02 Property   1 Jackson Village Shopping Center 0.8% NAPA Auto Parts (Genuine Parts Company) 7,700 8.4% 1/31/2029
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%        
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%        
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP

 

 A-1-28 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
                  6
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP NAP NAP NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Graham Holdings Company 24,023 4.4% 4/30/2040
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% AppFolio 25,300 9.2% 1/31/2033
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%        
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%        
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Bruch Law Group PLLC 6,372 3.5% 12/31/2028
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%        
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%        
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% AMC 95,818 4.7% 5/31/2027
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%        
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% PECO Pallet 116,643 5.3% 10/31/2024
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%        
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP

 

 A-1-29 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
                  6
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%        
19.01 Property   1 Crossroads Shopping Center 0.9% Its Fashion Metro (CATO) 10,536 8.1% 1/31/2026
19.02 Property   1 Jackson Village Shopping Center 0.8% Bombay Brow Salon (Parixitkumar Maheshbhai Patel) 1,600 1.7% 12/31/2024
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%        
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%        
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP

 

 A-1-30 

 

Benchmark 2024-V7

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
                  6  
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP NAP NAP NAP 2/23/2024
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% National Electrical Manufacturers Association 11,839 2.2% 9/30/2036 3/15/2024
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Sunroad Asset Management 24,879 9.1% 4/30/2032 7/27/2023
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%          
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP 1/3/2024
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP 1/3/2024
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP 1/3/2024
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP 1/3/2024
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP 1/3/2024
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP 1/3/2024
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP 1/3/2024
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP 1/3/2024
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP 1/3/2024
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP 1/3/2024
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP 1/3/2024
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP 1/3/2024
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP 1/3/2024
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP 1/3/2024
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP 6/19/2023
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP 4/18/2024
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%          
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP 9/1/2023
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP 9/1/2023
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP 9/1/2023
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP 9/1/2023
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% FT Casaluca DC, LLC 5,683 3.2% 4/30/2033 2/20/2024
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP 3/5/2024
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%          
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP 3/6/2024
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP 3/6/2024
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP 3/6/2024
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP 3/8/2024
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP 3/6/2024
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP 3/6/2024
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP 3/6/2024
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP 3/26/2024
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP 3/6/2024
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP 3/6/2024
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP 3/6/2024
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP 3/6/2024
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP 3/6/2024
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP 3/6/2024
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP 3/6/2024
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP 3/6/2024
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP 3/26/2024
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP 3/15/2024
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP 3/6/2024
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP 3/5/2024
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP 3/20/2024
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%          
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP 1/12/2024
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP 1/12/2024
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP 1/12/2024
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP 1/16/2024
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP 1/12/2024
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP 1/19/2024
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Forever 21 38,218 1.9% 4/30/2025 12/1/2023
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP 3/12/2024
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%          
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP 3/19/2024
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP 3/19/2024
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP 3/19/2024
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP 3/19/2024
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP 3/19/2024
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP 3/19/2024
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP 3/19/2024
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Lexington Logistics 110,995 5.1% 1/6/2025 3/5/2024
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%          
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP 2/22/2024

 

 A-1-31 

 

Benchmark 2024-V7

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
                  6  
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP 2/22/2024
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP 2/22/2024
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP 2/22/2024
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP 2/22/2024
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP 10/30/2023
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%          
19.01 Property   1 Crossroads Shopping Center 0.9% Fang's Food & Arcade, LLC 10,000 7.7% 1/31/2028 1/18/2024
19.02 Property   1 Jackson Village Shopping Center 0.8% Func Factory, LLC 1,600 1.7% 11/30/2025 1/18/2024
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP 3/6/2024
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP 3/8/2024
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP 4/17/2024
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP 3/1/2024
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%          
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP 3/19/2024
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP 3/19/2024
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP 3/5/2024
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%          
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP 2/13/2024
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP 2/13/2024
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP 3/11/2024

 

 A-1-32 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest
                       
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP 2/23/2024 NAP NAP No Fee
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP 3/15/2024 NAP NAP No Fee
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP 7/27/2023 7/27/2023 6% No Fee
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%            
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP 2/5/2024 NAP NAP No Fee
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP 2/5/2024 NAP NAP No Fee
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP 2/5/2024 NAP NAP No Fee
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP 2/5/2024 NAP NAP No Fee
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP 2/5/2024 NAP NAP No Fee
4.06 Property   1 Prime Storage - Highland 0.5% NAP 2/5/2024 NAP NAP No Fee
4.07 Property   1 Prime Storage - Beacon 0.5% NAP 2/5/2024 NAP NAP No Fee
4.08 Property   1 Prime Storage - Chester 0.5% NAP 2/5/2024 NAP NAP No Fee
4.09 Property   1 Prime Storage - Fishkill 0.4% 2/5/2024 2/5/2024 NAP NAP No Fee
4.10 Property   1 Prime Storage - Warwick 0.4% NAP 2/5/2024 NAP NAP No Fee
4.11 Property   1 Prime Storage - Walden 0.3% NAP 2/5/2024 NAP NAP No Fee
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP 2/5/2024 NAP NAP No Fee
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP 2/5/2024 NAP NAP No Fee
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP 2/5/2024 NAP NAP No Fee
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP 6/19/2023 NAP NAP No Fee
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP 4/18/2024 NAP NAP No Fee
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%            
7.01 Property   1 3160 Abbott Lane 3.0% NAP 9/1/2023 NAP NAP No Fee
7.02 Property   1 47001 Port Street 1.1% NAP 9/1/2023 NAP NAP No Fee
7.03 Property   1 3901 Willis Road 0.6% NAP 9/1/2023 NAP NAP No Fee
7.04 Property   1 2845 West State Road 28 0.5% NAP 9/1/2023 NAP NAP No Fee
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP 2/20/2024 NAP NAP No Fee
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP 3/5/2024 NAP NAP Yes - AE Fee
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%            
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP 3/6/2024 NAP NAP No Fee
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP 3/6/2024 NAP NAP No Fee
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP 3/6/2024 NAP NAP No Fee
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP 3/6/2024 NAP NAP Yes - AE Fee
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP 3/6/2024 NAP NAP No Fee
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP 3/6/2024 NAP NAP No Fee
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP 3/6/2024 3/6/2024 13% No Fee
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP 3/13/2024 NAP NAP No Fee
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP 3/6/2024 NAP NAP No Fee
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP 3/6/2024 NAP NAP No Fee
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP 3/6/2024 NAP NAP No Fee
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP 3/6/2024 NAP NAP No Fee
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP 3/6/2024 3/6/2024 13% No Fee
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP 3/6/2024 NAP NAP No Fee
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP 3/6/2024 NAP NAP No Fee
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP 3/6/2024 NAP NAP No Fee
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP 3/6/2024 NAP NAP No Fee
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP 3/6/2024 NAP NAP No Fee
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP 3/6/2024 NAP NAP No Fee
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP 3/6/2024 NAP NAP No Fee
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP 3/20/2024 NAP NAP No Fee
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%            
12.01 Property   1 Prime Storage - Union City 1.6% NAP 1/16/2024 NAP NAP No Fee
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP 1/12/2024 NAP NAP No Fee
12.03 Property   1 Prime Storage - Newark 1.0% NAP 1/12/2024 NAP NAP No Fee
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP 1/16/2024 NAP NAP Yes - AE Fee
12.05 Property   1 Prime Storage - Garfield 0.3% NAP 1/12/2024 NAP NAP Yes - AE Fee
13 Loan 68 1 5454 Beethoven Street 4.0% NAP 1/17/2024 1/17/2024 12% No Fee
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP 10/31/2023 NAP NAP Yes - AE Fee
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP 3/12/2024 NAP NAP No Fee
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%            
16.01 Property   1 574 Manhattan Avenue 0.6% NAP 3/19/2024 NAP NAP No Fee
16.02 Property   1 602 Manhattan Avenue 0.4% NAP 3/19/2024 NAP NAP No Fee
16.03 Property   1 592 Manhattan Avenue 0.4% NAP 3/19/2024 NAP NAP No Fee
16.04 Property   1 595 Manhattan Avenue 0.3% NAP 3/19/2024 NAP NAP No Fee
16.05 Property   1 591 Manhattan Avenue 0.3% NAP 3/19/2024 NAP NAP No Fee
16.06 Property   1 593 Manhattan Avenue 0.3% NAP 3/19/2024 NAP NAP No Fee
16.07 Property   1 872 Lorimer Street 0.2% NAP 3/19/2024 NAP NAP No Fee
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP 2/29/2024 NAP NAP No Fee
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%            
18.01 Property   1 Local Storage Oakridge 0.5% NAP 2/22/2024 NAP NAP No Fee

 

 A-1-33 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest
                       
18.02 Property   1 Access Self Storage 0.3% NAP 2/22/2024 NAP NAP No Fee
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP 2/22/2024 NAP NAP No Fee
18.04 Property   1 Secure Storage 0.3% NAP 2/22/2024 NAP NAP No Fee
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP 2/22/2024 NAP NAP No Fee
18.06 Property   1 Safe Storage 0.1% NAP 2/12/2024 NAP NAP No Fee
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%            
19.01 Property   1 Crossroads Shopping Center 0.9% NAP 1/18/2024 NAP NAP No Fee
19.02 Property   1 Jackson Village Shopping Center 0.8% NAP 1/18/2024 NAP NAP No Fee
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP 3/6/2024 NAP NAP No Fee
21 Loan 93 1 34-50 28th Street 1.1% NAP 3/8/2024 NAP NAP No Fee
22 Loan 94 1 Fountain Place Apartments 1.1% NAP 4/17/2024 NAP NAP No Fee
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP 3/4/2024 NAP NAP No Fee
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%            
24.01 Property   1 126 Bedford  0.6% NAP 3/19/2024 NAP NAP No Fee
24.02 Property   1 152 Norman 0.4% NAP 3/19/2024 NAP NAP No Fee
25 Loan   1 West 144th Street Multi 0.6% NAP 3/5/2024 NAP NAP No Fee
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%            
26.01 Property   1 1584 Jesup Avenue 0.2% NAP 2/13/2024 NAP NAP No Fee
26.02 Property   1 1471 Teller Avenue 0.2% NAP 2/13/2024 NAP NAP No Fee
27 Loan 98 1 1874 Hart Street 0.4% NAP 3/11/2024 NAP NAP No Fee

 

 A-1-34 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
                       
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP NAP NAP NAP 4,088,374 1,022,093
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP NAP NAP NAP 1,847,102 307,850
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP NAP NAP NAP 133,544 66,772
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0%         420,005 105,001
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP    
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP    
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP    
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP    
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP    
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP    
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP    
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP    
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP    
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP    
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP    
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP    
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP    
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP    
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP 25,227 25,227
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP 558,466 55,847
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2%         0 Springing
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP    
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP    
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP    
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP    
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP NAP NAP NAP 503,282 251,641
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP 23,940 4,788
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9%         376,843 94,211
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP    
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP    
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP    
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP    
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP    
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP    
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP    
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP    
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP    
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP    
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP    
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP    
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP    
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP    
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP    
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP    
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP    
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP    
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP    
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP    
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP 329,430 54,905
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6%         164,323 82,162
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP    
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP    
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP    
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP    
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP    
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP 0 Springing
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP NAP NAP NAP 0 Springing
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP 15,106 2,518
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%         14,966 14,966
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP    
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP    
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP    
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP    
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP    
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP    
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP    
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP NAP NAP NAP 89,418 15,350
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%         45,934 18,473
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP    

 

 A-1-35 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
                       
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP    
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP    
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP    
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP    
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP    
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%         100,818 25,205
19.01 Property   1 Crossroads Shopping Center 0.9% NAP NAP NAP NAP    
19.02 Property   1 Jackson Village Shopping Center 0.8% NAP NAP NAP NAP    
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP 20,811 4,162
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP 76,101 25,367
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP 24,497 8,166
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP 25,819 8,606
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%         8,764 2,921
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP    
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP    
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP 41,371 10,343
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%         2,421 1,211
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP    
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP    
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP 0 0

 

 A-1-36 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 1 28-40 West 23rd Street 9.7% 0 Springing 0 9,635 346,863 0
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 22,645 2,516 0 9,062 0 0
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 0 Springing 274,758 Springing 274,758 0
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 11,373 5,686 0 11,183 0 0
4.01 Property   1 Prime Storage - New Windsor 1.1%            
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%            
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%            
4.04 Property   1 Prime Storage - Hyde Park 0.6%            
4.05 Property   1 Prime Storage - Newburgh 0.5%            
4.06 Property   1 Prime Storage - Highland 0.5%            
4.07 Property   1 Prime Storage - Beacon 0.5%            
4.08 Property   1 Prime Storage - Chester 0.5%            
4.09 Property   1 Prime Storage - Fishkill 0.4%            
4.10 Property   1 Prime Storage - Warwick 0.4%            
4.11 Property   1 Prime Storage - Walden 0.3%            
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%            
4.13 Property   1 Prime Storage - Saugerties 0.2%            
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%            
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 0 Springing 0 4% of Gross Revenue 2,000,000 0
6 Loan 35, 36 1 1040 40th Street SE 5.5% 0 Springing 420,000 13,656 1,076,000 0
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 0 Springing 0 Springing 0 0
7.01 Property   1 3160 Abbott Lane 3.0%            
7.02 Property   1 47001 Port Street 1.1%            
7.03 Property   1 3901 Willis Road 0.6%            
7.04 Property   1 2845 West State Road 28 0.5%            
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 0 Springing 0 2,993 107,751 0
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 47,164 5,240 0 2,063 0 0
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 0 Springing 0 Springing 0 0
10.01 Property   1 FCA USA - Detroit, MI 1.4%            
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%            
10.03 Property   1 Follett School - McHenry, IL 0.4%            
10.04 Property   1 Shaw Aero - Naples, FL 0.2%            
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%            
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%            
10.07 Property   1 CF Sauer - 184 Suburban 0.2%            
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%            
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%            
10.10 Property   1 Hannibal - Houston, TX 0.2%            
10.11 Property   1 FedEx IV - Lexington, KY 0.2%            
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%            
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%            
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%            
10.15 Property   1 CSTK - St. Louis, MO 0.1%            
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%            
10.17 Property   1 AM Castle - Wichita, KS 0.1%            
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%            
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%            
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%            
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 62,873 8,982 0 35,293 0 0
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 12,388 1,548 0 2,709 0 0
12.01 Property   1 Prime Storage - Union City 1.6%            
12.02 Property   1 Prime Storage - Jersey City 1.1%            
12.03 Property   1 Prime Storage - Newark 1.0%            
12.04 Property   1 Prime Storage - Hoboken 0.6%            
12.05 Property   1 Prime Storage - Garfield 0.3%            
13 Loan 68 1 5454 Beethoven Street 4.0% 0 Springing 0 1,459 35,016 0
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 0 Springing 0 Springing 367,747 0
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 23,667 3,944 0 1,438 0 0
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 19,705 6,568 0 799 0 0
16.01 Property   1 574 Manhattan Avenue 0.6%            
16.02 Property   1 602 Manhattan Avenue 0.4%            
16.03 Property   1 592 Manhattan Avenue 0.4%            
16.04 Property   1 595 Manhattan Avenue 0.3%            
16.05 Property   1 591 Manhattan Avenue 0.3%            
16.06 Property   1 593 Manhattan Avenue 0.3%            
16.07 Property   1 872 Lorimer Street 0.2%            
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 0 Springing 0 0 0 0
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 0 Springing 0 1,546 0 0
18.01 Property   1 Local Storage Oakridge 0.5%            

 

 A-1-37 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($)
                       
18.02 Property   1 Access Self Storage 0.3%            
18.03 Property   1 LocalStorage Auburn Grant 0.3%            
18.04 Property   1 Secure Storage 0.3%            
18.05 Property   1 Blue Ridge Self Storage 0.2%            
18.06 Property   1 Safe Storage 0.1%            
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 0 Springing 0 3,695 0 0
19.01 Property   1 Crossroads Shopping Center 0.9%            
19.02 Property   1 Jackson Village Shopping Center 0.8%            
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 150,978 12,582 0 4,561 0 0
21 Loan 93 1 34-50 28th Street 1.1% 33,651 6,730 0 1,672 0 0
22 Loan 94 1 Fountain Place Apartments 1.1% 17,311 5,770 0 1,513 0 0
23 Loan   1 Moove In Self Storage - Franklin 1.1% 0 Springing 0 449 0 0
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 34,306 3,119 0 256 0 0
24.01 Property   1 126 Bedford  0.6%            
24.02 Property   1 152 Norman 0.4%            
25 Loan   1 West 144th Street Multi 0.6% 7,131 7,131 0 854 0 0
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 12,311 1,437 0 375 0 0
26.01 Property   1 1584 Jesup Avenue 0.2%            
26.02 Property   1 1471 Teller Avenue 0.2%            
27 Loan 98 1 1874 Hart Street 0.4% 3,313 414 0 300 0 0

 

 A-1-38 

 

Benchmark 2024-V7

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 ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                           
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 0 0 0 0 0 0 27,248,306 0
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 113,334 0 0 0 0 0 7,781,444 0
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 0 0 0 0 0 0 6,166,026 0
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 0 0 0 0 0 623,732 0 Springing
4.01 Property   1 Prime Storage - New Windsor 1.1%                
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%                
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%                
4.04 Property   1 Prime Storage - Hyde Park 0.6%                
4.05 Property   1 Prime Storage - Newburgh 0.5%                
4.06 Property   1 Prime Storage - Highland 0.5%                
4.07 Property   1 Prime Storage - Beacon 0.5%                
4.08 Property   1 Prime Storage - Chester 0.5%                
4.09 Property   1 Prime Storage - Fishkill 0.4%                
4.10 Property   1 Prime Storage - Warwick 0.4%                
4.11 Property   1 Prime Storage - Walden 0.3%                
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%                
4.13 Property   1 Prime Storage - Saugerties 0.2%                
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%                
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 0 0 0 0 0 0 0 0
6 Loan 35, 36 1 1040 40th Street SE 5.5% 7,917 0 0 0 0 244,283 400,000 Springing
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Springing 0 0 0 0 0 0 0
7.01 Property   1 3160 Abbott Lane 3.0%                
7.02 Property   1 47001 Port Street 1.1%                
7.03 Property   1 3901 Willis Road 0.6%                
7.04 Property   1 2845 West State Road 28 0.5%                
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 29,931 0 0 0 0 0 13,504,997 0
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 0 0 0 0 0 0 1,125,205 0
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Springing 0 0 0 0 0 1,634,412 0
10.01 Property   1 FCA USA - Detroit, MI 1.4%                
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%                
10.03 Property   1 Follett School - McHenry, IL 0.4%                
10.04 Property   1 Shaw Aero - Naples, FL 0.2%                
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%                
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%                
10.07 Property   1 CF Sauer - 184 Suburban 0.2%                
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%                
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%                
10.10 Property   1 Hannibal - Houston, TX 0.2%                
10.11 Property   1 FedEx IV - Lexington, KY 0.2%                
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%                
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%                
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%                
10.15 Property   1 CSTK - St. Louis, MO 0.1%                
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%                
10.17 Property   1 AM Castle - Wichita, KS 0.1%                
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%                
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%                
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%                
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 0 0 0 0 0 0 0 Springing
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 0 0 0 0 0 3,451,442 0 Springing
12.01 Property   1 Prime Storage - Union City 1.6%                
12.02 Property   1 Prime Storage - Jersey City 1.1%                
12.03 Property   1 Prime Storage - Newark 1.0%                
12.04 Property   1 Prime Storage - Hoboken 0.6%                
12.05 Property   1 Prime Storage - Garfield 0.3%                
13 Loan 68 1 5454 Beethoven Street 4.0% Springing 0 0 0 0 0 0 0
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Springing 1,838,735 0 0 0 0 0 0
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 0 0 0 0 0 2,500 500,295 0
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 1,492 0 0 0 0 17,020 110,000 0
16.01 Property   1 574 Manhattan Avenue 0.6%                
16.02 Property   1 602 Manhattan Avenue 0.4%                
16.03 Property   1 592 Manhattan Avenue 0.4%                
16.04 Property   1 595 Manhattan Avenue 0.3%                
16.05 Property   1 591 Manhattan Avenue 0.3%                
16.06 Property   1 593 Manhattan Avenue 0.3%                
16.07 Property   1 872 Lorimer Street 0.2%                
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 45,480 2,000,000 0 0 0 0 862,381 0
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 0 0 0 0 0 0 0 0
18.01 Property   1 Local Storage Oakridge 0.5%                

 

 A-1-39 

 

Benchmark 2024-V7

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 ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                           
18.02 Property   1 Access Self Storage 0.3%                
18.03 Property   1 LocalStorage Auburn Grant 0.3%                
18.04 Property   1 Secure Storage 0.3%                
18.05 Property   1 Blue Ridge Self Storage 0.2%                
18.06 Property   1 Safe Storage 0.1%                
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 9,237 300,000 0 0 0 120,820 100,000 0
19.01 Property   1 Crossroads Shopping Center 0.9%                
19.02 Property   1 Jackson Village Shopping Center 0.8%                
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 1,939 69,804 0 0 0 0 482,738 0
21 Loan 93 1 34-50 28th Street 1.1% 0 0 0 0 0 5,865 0 0
22 Loan 94 1 Fountain Place Apartments 1.1% 0 0 0 0 0 0 0 0
23 Loan   1 Moove In Self Storage - Franklin 1.1% 0 0 0 0 0 0 0 0
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 179 0 0 0 0 4,715 58,711 0
24.01 Property   1 126 Bedford  0.6%                
24.02 Property   1 152 Norman 0.4%                
25 Loan   1 West 144th Street Multi 0.6% 0 0 0 0 0 0 0 0
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 0 0 0 0 0 61,125 0 0
26.01 Property   1 1584 Jesup Avenue 0.2%                
26.02 Property   1 1471 Teller Avenue 0.2%                
27 Loan 98 1 1874 Hart Street 0.4% 0 0 0 0 0 5,750 0 0

 

 A-1-40 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Other Reserve Description
             
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% Future Capital Expenditures Reserve ($23,149,913), Unfunded Obligations Reserve ($4,098,392.94)
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Unfunded Obligations Reserve ($6,245,853), Free Rent Reserve ($1,535,591)
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Unfunded Obligations Reserve
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Debt Service Coverage Ratio Cure Reserve
4.01 Property   1 Prime Storage - New Windsor 1.1%  
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%  
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%  
4.04 Property   1 Prime Storage - Hyde Park 0.6%  
4.05 Property   1 Prime Storage - Newburgh 0.5%  
4.06 Property   1 Prime Storage - Highland 0.5%  
4.07 Property   1 Prime Storage - Beacon 0.5%  
4.08 Property   1 Prime Storage - Chester 0.5%  
4.09 Property   1 Prime Storage - Fishkill 0.4%  
4.10 Property   1 Prime Storage - Warwick 0.4%  
4.11 Property   1 Prime Storage - Walden 0.3%  
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%  
4.13 Property   1 Prime Storage - Saugerties 0.2%  
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%  
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% Outstanding TI/LC Reserve (Upfront: $400,000), Springing Specified Tenant Renewal Reserve (Monthly: Springing)
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP
7.01 Property   1 3160 Abbott Lane 3.0%  
7.02 Property   1 47001 Port Street 1.1%  
7.03 Property   1 3901 Willis Road 0.6%  
7.04 Property   1 2845 West State Road 28 0.5%  
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Outstanding TI Reserve ($10,159,207), Free Rent Reserve ($3,345,790)
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% Section 421(a) Reserve ($1,108,905), Rent Concession Reserve ($16,300)
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Follet Replacement Work Reserve ($741,402.50), Free Rent Reserve ($553,119), Cott Beverage Concrete Work Reserve ($230,000), Outstanding TI/LC
Reserve ($109,890)
10.01 Property   1 FCA USA - Detroit, MI 1.4%  
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%  
10.03 Property   1 Follett School - McHenry, IL 0.4%  
10.04 Property   1 Shaw Aero - Naples, FL 0.2%  
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%  
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%  
10.07 Property   1 CF Sauer - 184 Suburban 0.2%  
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%  
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%  
10.10 Property   1 Hannibal - Houston, TX 0.2%  
10.11 Property   1 FedEx IV - Lexington, KY 0.2%  
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%  
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%  
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%  
10.15 Property   1 CSTK - St. Louis, MO 0.1%  
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%  
10.17 Property   1 AM Castle - Wichita, KS 0.1%  
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%  
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%  
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%  
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% Seasonality Reserve
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Debt Service Coverage Ratio Cure Reserve
12.01 Property   1 Prime Storage - Union City 1.6%  
12.02 Property   1 Prime Storage - Jersey City 1.1%  
12.03 Property   1 Prime Storage - Newark 1.0%  
12.04 Property   1 Prime Storage - Hoboken 0.6%  
12.05 Property   1 Prime Storage - Garfield 0.3%  
13 Loan 68 1 5454 Beethoven Street 4.0% NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% Section 421-a Reserve
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% Unfunded Obligations Reserve
16.01 Property   1 574 Manhattan Avenue 0.6%  
16.02 Property   1 602 Manhattan Avenue 0.4%  
16.03 Property   1 592 Manhattan Avenue 0.4%  
16.04 Property   1 595 Manhattan Avenue 0.3%  
16.05 Property   1 591 Manhattan Avenue 0.3%  
16.06 Property   1 593 Manhattan Avenue 0.3%  
16.07 Property   1 872 Lorimer Street 0.2%  
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Outstanding TI/LC Reserve ($567,233.09), Free Rent Reserve ($295,147.85)
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP
18.01 Property   1 Local Storage Oakridge 0.5%  

 

 A-1-41 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Other Reserve Description
             
18.02 Property   1 Access Self Storage 0.3%  
18.03 Property   1 LocalStorage Auburn Grant 0.3%  
18.04 Property   1 Secure Storage 0.3%  
18.05 Property   1 Blue Ridge Self Storage 0.2%  
18.06 Property   1 Safe Storage 0.1%  
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Big Lots Reserve
19.01 Property   1 Crossroads Shopping Center 0.9%  
19.02 Property   1 Jackson Village Shopping Center 0.8%  
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% Rent Reserve ($309,400), Rent Concession Reserve ($173,337.50)
21 Loan 93 1 34-50 28th Street 1.1% NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% Unfunded Obligations Reserve
24.01 Property   1 126 Bedford  0.6%  
24.02 Property   1 152 Norman 0.4%  
25 Loan   1 West 144th Street Multi 0.6% NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP
26.01 Property   1 1584 Jesup Avenue 0.2%  
26.02 Property   1 1471 Teller Avenue 0.2%  
27 Loan 98 1 1874 Hart Street 0.4% NAP

 

 A-1-42 

 

Benchmark 2024-V7

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) 
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 0 0 NAP Springing Springing Yes Yes
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 0 0 NAP Hard Springing Yes Yes
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 0 0 NAP Hard Springing Yes Yes
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 0 0 NAP Soft Springing Yes No
4.01 Property   1 Prime Storage - New Windsor 1.1%              
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%              
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%              
4.04 Property   1 Prime Storage - Hyde Park 0.6%              
4.05 Property   1 Prime Storage - Newburgh 0.5%              
4.06 Property   1 Prime Storage - Highland 0.5%              
4.07 Property   1 Prime Storage - Beacon 0.5%              
4.08 Property   1 Prime Storage - Chester 0.5%              
4.09 Property   1 Prime Storage - Fishkill 0.4%              
4.10 Property   1 Prime Storage - Warwick 0.4%              
4.11 Property   1 Prime Storage - Walden 0.3%              
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%              
4.13 Property   1 Prime Storage - Saugerties 0.2%              
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%              
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 0 0 NAP Hard Springing Yes No
6 Loan 35, 36 1 1040 40th Street SE 5.5% 0 0 NAP Hard Springing Yes Yes
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 0 0 NAP Hard Springing Yes Yes
7.01 Property   1 3160 Abbott Lane 3.0%              
7.02 Property   1 47001 Port Street 1.1%              
7.03 Property   1 3901 Willis Road 0.6%              
7.04 Property   1 2845 West State Road 28 0.5%              
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 0 0 NAP Hard Springing Yes Yes
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 0 0 NAP Springing Springing Yes No
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 0 0 NAP Hard Springing Yes No
10.01 Property   1 FCA USA - Detroit, MI 1.4%              
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%              
10.03 Property   1 Follett School - McHenry, IL 0.4%              
10.04 Property   1 Shaw Aero - Naples, FL 0.2%              
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%              
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%              
10.07 Property   1 CF Sauer - 184 Suburban 0.2%              
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%              
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%              
10.10 Property   1 Hannibal - Houston, TX 0.2%              
10.11 Property   1 FedEx IV - Lexington, KY 0.2%              
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%              
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%              
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%              
10.15 Property   1 CSTK - St. Louis, MO 0.1%              
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%              
10.17 Property   1 AM Castle - Wichita, KS 0.1%              
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%              
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%              
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%              
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 0 0 NAP Hard Springing Yes No
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 0 0 NAP Soft Springing Yes No
12.01 Property   1 Prime Storage - Union City 1.6%              
12.02 Property   1 Prime Storage - Jersey City 1.1%              
12.03 Property   1 Prime Storage - Newark 1.0%              
12.04 Property   1 Prime Storage - Hoboken 0.6%              
12.05 Property   1 Prime Storage - Garfield 0.3%              
13 Loan 68 1 5454 Beethoven Street 4.0% 0 0 NAP Springing Springing Yes No
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 0 0 NAP Hard Springing Yes No
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 0 0 NAP Springing Springing Yes No
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% 0 0 NAP Springing Springing Yes No
16.01 Property   1 574 Manhattan Avenue 0.6%              
16.02 Property   1 602 Manhattan Avenue 0.4%              
16.03 Property   1 592 Manhattan Avenue 0.4%              
16.04 Property   1 595 Manhattan Avenue 0.3%              
16.05 Property   1 591 Manhattan Avenue 0.3%              
16.06 Property   1 593 Manhattan Avenue 0.3%              
16.07 Property   1 872 Lorimer Street 0.2%              
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 0 0 NAP Hard Springing Yes No
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% 0 0 NAP Springing Springing Yes No
18.01 Property   1 Local Storage Oakridge 0.5%              

 

 A-1-43 

 

Benchmark 2024-V7

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) 
                         
18.02 Property   1 Access Self Storage 0.3%              
18.03 Property   1 LocalStorage Auburn Grant 0.3%              
18.04 Property   1 Secure Storage 0.3%              
18.05 Property   1 Blue Ridge Self Storage 0.2%              
18.06 Property   1 Safe Storage 0.1%              
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% 0 0 NAP Springing Springing Yes Yes
19.01 Property   1 Crossroads Shopping Center 0.9%              
19.02 Property   1 Jackson Village Shopping Center 0.8%              
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 0 0 NAP Springing Springing Yes Yes
21 Loan 93 1 34-50 28th Street 1.1% 0 0 NAP Springing Springing Yes No
22 Loan 94 1 Fountain Place Apartments 1.1% 0 0 NAP Springing Springing Yes No
23 Loan   1 Moove In Self Storage - Franklin 1.1% 0 0 NAP Springing Springing Yes No
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% 0 0 NAP Springing Springing Yes No
24.01 Property   1 126 Bedford  0.6%              
24.02 Property   1 152 Norman 0.4%              
25 Loan   1 West 144th Street Multi 0.6% 0 0 NAP Springing Springing Yes No
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% 0 0 NAP Soft Springing Yes No
26.01 Property   1 1584 Jesup Avenue 0.2%              
26.02 Property   1 1471 Teller Avenue 0.2%              
27 Loan 98 1 1874 Hart Street 0.4% 0 0 NAP Springing Springing Yes No

 

 A-1-44 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)
                       
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% Yes Yes 80,000,000 75,000,000 384,644.09 794,931.13
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Yes Yes 70,000,000 103,000,000 722,308.01 1,213,196.95
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Yes Yes 70,000,000 12,460,000 83,293.94 551,237.46
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Yes No 57,500,000 80,000,000 421,101.85 723,768.81
4.01 Property   1 Prime Storage - New Windsor 1.1%            
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%            
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%            
4.04 Property   1 Prime Storage - Hyde Park 0.6%            
4.05 Property   1 Prime Storage - Newburgh 0.5%            
4.06 Property   1 Prime Storage - Highland 0.5%            
4.07 Property   1 Prime Storage - Beacon 0.5%            
4.08 Property   1 Prime Storage - Chester 0.5%            
4.09 Property   1 Prime Storage - Fishkill 0.4%            
4.10 Property   1 Prime Storage - Warwick 0.4%            
4.11 Property   1 Prime Storage - Walden 0.3%            
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%            
4.13 Property   1 Prime Storage - Saugerties 0.2%            
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%            
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% No NAP NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% No NAP NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% No NAP NAP NAP NAP NAP
7.01 Property   1 3160 Abbott Lane 3.0%            
7.02 Property   1 47001 Port Street 1.1%            
7.03 Property   1 3901 Willis Road 0.6%            
7.04 Property   1 2845 West State Road 28 0.5%            
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% Yes Yes 42,000,000 15,000,000 86,142.53 327,341.63
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% No NAP NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Yes No 40,000,000 197,000,000 956,070.18 1,150,196.11
10.01 Property   1 FCA USA - Detroit, MI 1.4%            
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%            
10.03 Property   1 Follett School - McHenry, IL 0.4%            
10.04 Property   1 Shaw Aero - Naples, FL 0.2%            
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%            
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%            
10.07 Property   1 CF Sauer - 184 Suburban 0.2%            
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%            
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%            
10.10 Property   1 Hannibal - Houston, TX 0.2%            
10.11 Property   1 FedEx IV - Lexington, KY 0.2%            
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%            
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%            
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%            
10.15 Property   1 CSTK - St. Louis, MO 0.1%            
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%            
10.17 Property   1 AM Castle - Wichita, KS 0.1%            
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%            
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%            
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%            
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% No NAP NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Yes Yes 38,000,000 20,000,000 104,937.50 304,318.75
12.01 Property   1 Prime Storage - Union City 1.6%            
12.02 Property   1 Prime Storage - Jersey City 1.1%            
12.03 Property   1 Prime Storage - Newark 1.0%            
12.04 Property   1 Prime Storage - Hoboken 0.6%            
12.05 Property   1 Prime Storage - Garfield 0.3%            
13 Loan 68 1 5454 Beethoven Street 4.0% No NAP NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Yes No 30,000,000 495,000,000 2,765,749.48 2,933,370.66
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% No NAP NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% No NAP NAP NAP NAP NAP
16.01 Property   1 574 Manhattan Avenue 0.6%            
16.02 Property   1 602 Manhattan Avenue 0.4%            
16.03 Property   1 592 Manhattan Avenue 0.4%            
16.04 Property   1 595 Manhattan Avenue 0.3%            
16.05 Property   1 591 Manhattan Avenue 0.3%            
16.06 Property   1 593 Manhattan Avenue 0.3%            
16.07 Property   1 872 Lorimer Street 0.2%            
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Yes No 14,000,000 48,000,000 285,511.12 368,785.19
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% No NAP NAP NAP NAP NAP
18.01 Property   1 Local Storage Oakridge 0.5%            

 

 A-1-45 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)
                       
18.02 Property   1 Access Self Storage 0.3%            
18.03 Property   1 LocalStorage Auburn Grant 0.3%            
18.04 Property   1 Secure Storage 0.3%            
18.05 Property   1 Blue Ridge Self Storage 0.2%            
18.06 Property   1 Safe Storage 0.1%            
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% No NAP NAP NAP NAP NAP
19.01 Property   1 Crossroads Shopping Center 0.9%            
19.02 Property   1 Jackson Village Shopping Center 0.8%            
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% Yes No 10,000,000 107,000,000 554,183.22 605,976.04
21 Loan 93 1 34-50 28th Street 1.1% No NAP NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% No NAP NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% No NAP NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% No NAP NAP NAP NAP NAP
24.01 Property   1 126 Bedford  0.6%            
24.02 Property   1 152 Norman 0.4%            
25 Loan   1 West 144th Street Multi 0.6% No NAP NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% No NAP NAP NAP NAP NAP
26.01 Property   1 1584 Jesup Avenue 0.2%            
26.02 Property   1 1471 Teller Avenue 0.2%            
27 Loan 98 1 1874 Hart Street 0.4% No NAP NAP NAP NAP NAP

 

 A-1-46 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x)
                      4
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP NAP 155,000,000 794,931.13 36.9% 2.39
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP NAP 173,000,000 1,213,196.95 54.9% 1.55
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP NAP 82,460,000 551,237.46 67.6% 1.37
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% NAP NAP 137,500,000 723,768.81 62.6% 1.40
4.01 Property   1 Prime Storage - New Windsor 1.1%            
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%            
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%            
4.04 Property   1 Prime Storage - Hyde Park 0.6%            
4.05 Property   1 Prime Storage - Newburgh 0.5%            
4.06 Property   1 Prime Storage - Highland 0.5%            
4.07 Property   1 Prime Storage - Beacon 0.5%            
4.08 Property   1 Prime Storage - Chester 0.5%            
4.09 Property   1 Prime Storage - Fishkill 0.4%            
4.10 Property   1 Prime Storage - Warwick 0.4%            
4.11 Property   1 Prime Storage - Walden 0.3%            
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%            
4.13 Property   1 Prime Storage - Saugerties 0.2%            
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%            
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP NAP NAP NAP NAP NAP
7.01 Property   1 3160 Abbott Lane 3.0%            
7.02 Property   1 47001 Port Street 1.1%            
7.03 Property   1 3901 Willis Road 0.6%            
7.04 Property   1 2845 West State Road 28 0.5%            
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP NAP 57,000,000 327,341.63 59.4% 1.85
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% NAP NAP 237,000,000 1,150,196.11 53.8% 2.12
10.01 Property   1 FCA USA - Detroit, MI 1.4%            
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%            
10.03 Property   1 Follett School - McHenry, IL 0.4%            
10.04 Property   1 Shaw Aero - Naples, FL 0.2%            
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%            
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%            
10.07 Property   1 CF Sauer - 184 Suburban 0.2%            
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%            
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%            
10.10 Property   1 Hannibal - Houston, TX 0.2%            
10.11 Property   1 FedEx IV - Lexington, KY 0.2%            
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%            
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%            
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%            
10.15 Property   1 CSTK - St. Louis, MO 0.1%            
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%            
10.17 Property   1 AM Castle - Wichita, KS 0.1%            
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%            
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%            
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%            
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% NAP NAP 58,000,000 304,318.75 63.6% 1.44
12.01 Property   1 Prime Storage - Union City 1.6%            
12.02 Property   1 Prime Storage - Jersey City 1.1%            
12.03 Property   1 Prime Storage - Newark 1.0%            
12.04 Property   1 Prime Storage - Hoboken 0.6%            
12.05 Property   1 Prime Storage - Garfield 0.3%            
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP NAP 525,000,000 2,933,370.66 28.9% 2.98
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP NAP NAP NAP NAP NAP
16.01 Property   1 574 Manhattan Avenue 0.6%            
16.02 Property   1 602 Manhattan Avenue 0.4%            
16.03 Property   1 592 Manhattan Avenue 0.4%            
16.04 Property   1 595 Manhattan Avenue 0.3%            
16.05 Property   1 591 Manhattan Avenue 0.3%            
16.06 Property   1 593 Manhattan Avenue 0.3%            
16.07 Property   1 872 Lorimer Street 0.2%            
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP NAP 62,000,000 368,785.19 42.2% 1.95
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP NAP NAP NAP NAP NAP
18.01 Property   1 Local Storage Oakridge 0.5%            

 

 A-1-47 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x)
                      4
18.02 Property   1 Access Self Storage 0.3%            
18.03 Property   1 LocalStorage Auburn Grant 0.3%            
18.04 Property   1 Secure Storage 0.3%            
18.05 Property   1 Blue Ridge Self Storage 0.2%            
18.06 Property   1 Safe Storage 0.1%            
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP NAP NAP NAP NAP NAP
19.01 Property   1 Crossroads Shopping Center 0.9%            
19.02 Property   1 Jackson Village Shopping Center 0.8%            
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP 117,000,000 605,976.04 57.0% 1.43
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP NAP NAP NAP NAP NAP
24.01 Property   1 126 Bedford  0.6%            
24.02 Property   1 152 Norman 0.4%            
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP NAP NAP NAP NAP NAP
26.01 Property   1 1584 Jesup Avenue 0.2%            
26.02 Property   1 1471 Teller Avenue 0.2%            
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP NAP NAP

 

 A-1-48 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x)
                        4
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 15.4% NAP NAP NAP NAP NAP NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 13.9% NAP NAP NAP NAP NAP NAP
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 11.3% NAP NAP NAP NAP NAP NAP
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 8.9% NAP NAP NAP NAP NAP NAP
4.01 Property   1 Prime Storage - New Windsor 1.1%              
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%              
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%              
4.04 Property   1 Prime Storage - Hyde Park 0.6%              
4.05 Property   1 Prime Storage - Newburgh 0.5%              
4.06 Property   1 Prime Storage - Highland 0.5%              
4.07 Property   1 Prime Storage - Beacon 0.5%              
4.08 Property   1 Prime Storage - Chester 0.5%              
4.09 Property   1 Prime Storage - Fishkill 0.4%              
4.10 Property   1 Prime Storage - Warwick 0.4%              
4.11 Property   1 Prime Storage - Walden 0.3%              
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%              
4.13 Property   1 Prime Storage - Saugerties 0.2%              
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%              
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP NAP NAP NAP NAP NAP NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 3160 Abbott Lane 3.0%              
7.02 Property   1 47001 Port Street 1.1%              
7.03 Property   1 3901 Willis Road 0.6%              
7.04 Property   1 2845 West State Road 28 0.5%              
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 13.8% NAP NAP NAP NAP NAP NAP
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 12.6% NAP NAP NAP NAP NAP NAP
10.01 Property   1 FCA USA - Detroit, MI 1.4%              
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%              
10.03 Property   1 Follett School - McHenry, IL 0.4%              
10.04 Property   1 Shaw Aero - Naples, FL 0.2%              
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%              
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%              
10.07 Property   1 CF Sauer - 184 Suburban 0.2%              
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%              
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%              
10.10 Property   1 Hannibal - Houston, TX 0.2%              
10.11 Property   1 FedEx IV - Lexington, KY 0.2%              
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%              
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%              
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%              
10.15 Property   1 CSTK - St. Louis, MO 0.1%              
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%              
10.17 Property   1 AM Castle - Wichita, KS 0.1%              
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%              
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%              
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%              
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP NAP NAP NAP NAP NAP NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 9.1% NAP NAP NAP NAP NAP NAP
12.01 Property   1 Prime Storage - Union City 1.6%              
12.02 Property   1 Prime Storage - Jersey City 1.1%              
12.03 Property   1 Prime Storage - Newark 1.0%              
12.04 Property   1 Prime Storage - Hoboken 0.6%              
12.05 Property   1 Prime Storage - Garfield 0.3%              
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 20.2% NAP NAP NAP NAP NAP NAP
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 574 Manhattan Avenue 0.6%              
16.02 Property   1 602 Manhattan Avenue 0.4%              
16.03 Property   1 592 Manhattan Avenue 0.4%              
16.04 Property   1 595 Manhattan Avenue 0.3%              
16.05 Property   1 591 Manhattan Avenue 0.3%              
16.06 Property   1 593 Manhattan Avenue 0.3%              
16.07 Property   1 872 Lorimer Street 0.2%              
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% 15.0% NAP NAP NAP NAP NAP NAP
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 Local Storage Oakridge 0.5%              

 

 A-1-49 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x)
                        4
18.02 Property   1 Access Self Storage 0.3%              
18.03 Property   1 LocalStorage Auburn Grant 0.3%              
18.04 Property   1 Secure Storage 0.3%              
18.05 Property   1 Blue Ridge Self Storage 0.2%              
18.06 Property   1 Safe Storage 0.1%              
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Crossroads Shopping Center 0.9%              
19.02 Property   1 Jackson Village Shopping Center 0.8%              
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% 9.0% NAP NAP NAP NAP NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 126 Bedford  0.6%              
24.02 Property   1 152 Norman 0.4%              
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 1584 Jesup Avenue 0.2%              
26.02 Property   1 1471 Teller Avenue 0.2%              
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP NAP NAP NAP

 

 A-1-50 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                 
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP No NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP Yes Mezzanine (Min Combined Debt Yield of 13.25%; Min Combined DSCR of (a) 1.73x to the extent the determination date is
prior to May 6, 2026 and (b) 1.55x to the extent the determination date is on or after May 6, 2026; Intercreditor Agreement is
required)
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP No NAP
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% NAP No NAP
4.01 Property   1 Prime Storage - New Windsor 1.1%      
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%      
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%      
4.04 Property   1 Prime Storage - Hyde Park 0.6%      
4.05 Property   1 Prime Storage - Newburgh 0.5%      
4.06 Property   1 Prime Storage - Highland 0.5%      
4.07 Property   1 Prime Storage - Beacon 0.5%      
4.08 Property   1 Prime Storage - Chester 0.5%      
4.09 Property   1 Prime Storage - Fishkill 0.4%      
4.10 Property   1 Prime Storage - Warwick 0.4%      
4.11 Property   1 Prime Storage - Walden 0.3%      
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%      
4.13 Property   1 Prime Storage - Saugerties 0.2%      
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%      
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% NAP No NAP
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP No NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP No NAP
7.01 Property   1 3160 Abbott Lane 3.0%      
7.02 Property   1 47001 Port Street 1.1%      
7.03 Property   1 3901 Willis Road 0.6%      
7.04 Property   1 2845 West State Road 28 0.5%      
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP No NAP
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP No NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% NAP No NAP
10.01 Property   1 FCA USA - Detroit, MI 1.4%      
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%      
10.03 Property   1 Follett School - McHenry, IL 0.4%      
10.04 Property   1 Shaw Aero - Naples, FL 0.2%      
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%      
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%      
10.07 Property   1 CF Sauer - 184 Suburban 0.2%      
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%      
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%      
10.10 Property   1 Hannibal - Houston, TX 0.2%      
10.11 Property   1 FedEx IV - Lexington, KY 0.2%      
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%      
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%      
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%      
10.15 Property   1 CSTK - St. Louis, MO 0.1%      
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%      
10.17 Property   1 AM Castle - Wichita, KS 0.1%      
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%      
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%      
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%      
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% NAP No NAP
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% NAP No NAP
12.01 Property   1 Prime Storage - Union City 1.6%      
12.02 Property   1 Prime Storage - Jersey City 1.1%      
12.03 Property   1 Prime Storage - Newark 1.0%      
12.04 Property   1 Prime Storage - Hoboken 0.6%      
12.05 Property   1 Prime Storage - Garfield 0.3%      
13 Loan 68 1 5454 Beethoven Street 4.0% NAP No NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP No NAP
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP No NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP No NAP
16.01 Property   1 574 Manhattan Avenue 0.6%      
16.02 Property   1 602 Manhattan Avenue 0.4%      
16.03 Property   1 592 Manhattan Avenue 0.4%      
16.04 Property   1 595 Manhattan Avenue 0.3%      
16.05 Property   1 591 Manhattan Avenue 0.3%      
16.06 Property   1 593 Manhattan Avenue 0.3%      
16.07 Property   1 872 Lorimer Street 0.2%      
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP No NAP
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP No NAP
18.01 Property   1 Local Storage Oakridge 0.5%      

 

 A-1-51 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                 
18.02 Property   1 Access Self Storage 0.3%      
18.03 Property   1 LocalStorage Auburn Grant 0.3%      
18.04 Property   1 Secure Storage 0.3%      
18.05 Property   1 Blue Ridge Self Storage 0.2%      
18.06 Property   1 Safe Storage 0.1%      
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP No NAP
19.01 Property   1 Crossroads Shopping Center 0.9%      
19.02 Property   1 Jackson Village Shopping Center 0.8%      
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP No NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP No NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP No NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP No NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP No NAP
24.01 Property   1 126 Bedford  0.6%      
24.02 Property   1 152 Norman 0.4%      
25 Loan   1 West 144th Street Multi 0.6% NAP No NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP No NAP
26.01 Property   1 1584 Jesup Avenue 0.2%      
26.02 Property   1 1471 Teller Avenue 0.2%      
27 Loan 98 1 1874 Hart Street 0.4% NAP No NAP

 

 A-1-52 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sponsor
             
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% Robert B. Getreu, Michael T. Cohen and Andrew H. Roos
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Anthony Westreich
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Sunroad Holding Corporation
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Robert Moser
4.01 Property   1 Prime Storage - New Windsor 1.1%  
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%  
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%  
4.04 Property   1 Prime Storage - Hyde Park 0.6%  
4.05 Property   1 Prime Storage - Newburgh 0.5%  
4.06 Property   1 Prime Storage - Highland 0.5%  
4.07 Property   1 Prime Storage - Beacon 0.5%  
4.08 Property   1 Prime Storage - Chester 0.5%  
4.09 Property   1 Prime Storage - Fishkill 0.4%  
4.10 Property   1 Prime Storage - Warwick 0.4%  
4.11 Property   1 Prime Storage - Walden 0.3%  
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%  
4.13 Property   1 Prime Storage - Saugerties 0.2%  
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%  
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% Daniel Grimm
6 Loan 35, 36 1 1040 40th Street SE 5.5% Ian Quint
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Blue Owl NLT Operating Partnership LP
7.01 Property   1 3160 Abbott Lane 3.0%  
7.02 Property   1 47001 Port Street 1.1%  
7.03 Property   1 3901 Willis Road 0.6%  
7.04 Property   1 2845 West State Road 28 0.5%  
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% National Capital Properties VI, LP and Kanden Realty & Development America LLC
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% Isaac Stern and Joseph Brunner
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Global Net Lease Operating Partnership, L.P.
10.01 Property   1 FCA USA - Detroit, MI 1.4%  
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%  
10.03 Property   1 Follett School - McHenry, IL 0.4%  
10.04 Property   1 Shaw Aero - Naples, FL 0.2%  
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%  
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%  
10.07 Property   1 CF Sauer - 184 Suburban 0.2%  
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%  
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%  
10.10 Property   1 Hannibal - Houston, TX 0.2%  
10.11 Property   1 FedEx IV - Lexington, KY 0.2%  
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%  
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%  
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%  
10.15 Property   1 CSTK - St. Louis, MO 0.1%  
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%  
10.17 Property   1 AM Castle - Wichita, KS 0.1%  
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%  
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%  
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%  
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% Brent D. Crawford and Robert C. Hoying
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Robert Moser
12.01 Property   1 Prime Storage - Union City 1.6%  
12.02 Property   1 Prime Storage - Jersey City 1.1%  
12.03 Property   1 Prime Storage - Newark 1.0%  
12.04 Property   1 Prime Storage - Hoboken 0.6%  
12.05 Property   1 Prime Storage - Garfield 0.3%  
13 Loan 68 1 5454 Beethoven Street 4.0% Catalpa Capital LLC and the Tanquary 1997 Trust
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% Unibail-Rodamco-Westfield and affiliates of The Prudential Assurance Company Limited
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% Sam Rubin
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% TNREF III REIV LLC, True North Real Estate Fund III, L.P. and Eric Mann
16.01 Property   1 574 Manhattan Avenue 0.6%  
16.02 Property   1 602 Manhattan Avenue 0.4%  
16.03 Property   1 592 Manhattan Avenue 0.4%  
16.04 Property   1 595 Manhattan Avenue 0.3%  
16.05 Property   1 591 Manhattan Avenue 0.3%  
16.06 Property   1 593 Manhattan Avenue 0.3%  
16.07 Property   1 872 Lorimer Street 0.2%  
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% ICP & IRG
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% Jonathan Salinas and Washington Street Investment Partners LLC
18.01 Property   1 Local Storage Oakridge 0.5%  

 

 A-1-53 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sponsor
             
18.02 Property   1 Access Self Storage 0.3%  
18.03 Property   1 LocalStorage Auburn Grant 0.3%  
18.04 Property   1 Secure Storage 0.3%  
18.05 Property   1 Blue Ridge Self Storage 0.2%  
18.06 Property   1 Safe Storage 0.1%  
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Herbert A. Tobin
19.01 Property   1 Crossroads Shopping Center 0.9%  
19.02 Property   1 Jackson Village Shopping Center 0.8%  
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% Jacob Kohn, Abraham Kohn, Jacob Aini, Eli Chetrit and Isaac Chetrit
21 Loan 93 1 34-50 28th Street 1.1% Benny Loria, Jr. and Salvatore Lucchese
22 Loan 94 1 Fountain Place Apartments 1.1% Kenneth P. Polsinelli and The Kenneth P. Polsinelli Trust
23 Loan   1 Moove In Self Storage - Franklin 1.1% John H. Gilliland
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% TNREF IV REIV, LLC, True North Real Estate Fund IV, L.P. and Eric Mann
24.01 Property   1 126 Bedford  0.6%  
24.02 Property   1 152 Norman 0.4%  
25 Loan   1 West 144th Street Multi 0.6% Esshagh Dario Zar
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% Chaim Eisdorfer
26.01 Property   1 1584 Jesup Avenue 0.2%  
26.02 Property   1 1471 Teller Avenue 0.2%  
27 Loan 98 1 1874 Hart Street 0.4% Moshe Silberstein

 

 A-1-54 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N)
                    8
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP No No Refinance No
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% Anthony Westreich No No Refinance No
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% Sunroad Holding Corporation No No Refinance No
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% Robert Moser No No Acquisition  
4.01 Property   1 Prime Storage - New Windsor 1.1%         No
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%         No
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%         No
4.04 Property   1 Prime Storage - Hyde Park 0.6%         No
4.05 Property   1 Prime Storage - Newburgh 0.5%         No
4.06 Property   1 Prime Storage - Highland 0.5%         No
4.07 Property   1 Prime Storage - Beacon 0.5%         No
4.08 Property   1 Prime Storage - Chester 0.5%         No
4.09 Property   1 Prime Storage - Fishkill 0.4%         No
4.10 Property   1 Prime Storage - Warwick 0.4%         No
4.11 Property   1 Prime Storage - Walden 0.3%         No
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%         No
4.13 Property   1 Prime Storage - Saugerties 0.2%         No
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%         No
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% Daniel Grimm No No Refinance No
6 Loan 35, 36 1 1040 40th Street SE 5.5% Ian Quint No No Refinance No
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% Blue Owl NLT Operating Partnership LP No No Recapitalization  
7.01 Property   1 3160 Abbott Lane 3.0%         No
7.02 Property   1 47001 Port Street 1.1%         No
7.03 Property   1 3901 Willis Road 0.6%         No
7.04 Property   1 2845 West State Road 28 0.5%         No
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% National Capital Properties VI, LP and Kanden Realty & Development America LLC No No Acquisition No
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% Isaac Stern and Joseph Brunner No No Refinance No
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% Global Net Lease Operating Partnership, L.P. No No Refinance  
10.01 Property   1 FCA USA - Detroit, MI 1.4%         No
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%         No
10.03 Property   1 Follett School - McHenry, IL 0.4%         No
10.04 Property   1 Shaw Aero - Naples, FL 0.2%         No
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%         No
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%         No
10.07 Property   1 CF Sauer - 184 Suburban 0.2%         No
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%         No
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%         No
10.10 Property   1 Hannibal - Houston, TX 0.2%         No
10.11 Property   1 FedEx IV - Lexington, KY 0.2%         No
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%         No
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%         No
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%         No
10.15 Property   1 CSTK - St. Louis, MO 0.1%         No
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%         No
10.17 Property   1 AM Castle - Wichita, KS 0.1%         No
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%         No
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%         No
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%         No
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% Brent D. Crawford and Robert C. Hoying No No Refinance No
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% Prime Storage Fund III, LP No No Acquisition  
12.01 Property   1 Prime Storage - Union City 1.6%         No
12.02 Property   1 Prime Storage - Jersey City 1.1%         No
12.03 Property   1 Prime Storage - Newark 1.0%         No
12.04 Property   1 Prime Storage - Hoboken 0.6%         No
12.05 Property   1 Prime Storage - Garfield 0.3%         No
13 Loan 68 1 5454 Beethoven Street 4.0% Catalpa Capital LLC and the Tanquary 1997 Trust No No Refinance No
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP No No Refinance No
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% Sam Rubin No No Refinance No
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% TNREF III REIV LLC, True North Real Estate Fund III, L.P. and Eric Mann No No Refinance  
16.01 Property   1 574 Manhattan Avenue 0.6%         No
16.02 Property   1 602 Manhattan Avenue 0.4%         No
16.03 Property   1 592 Manhattan Avenue 0.4%         No
16.04 Property   1 595 Manhattan Avenue 0.3%         No
16.05 Property   1 591 Manhattan Avenue 0.3%         No
16.06 Property   1 593 Manhattan Avenue 0.3%         No
16.07 Property   1 872 Lorimer Street 0.2%         No
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% Stuart Lichter, Christopher Semarjian and John Mase No Yes Refinance No
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% Jonathan Salinas and Washington Street Investment Partners LLC No No Acquisition  
18.01 Property   1 Local Storage Oakridge 0.5%         No

 

 A-1-55 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N)
                    8
18.02 Property   1 Access Self Storage 0.3%         No
18.03 Property   1 LocalStorage Auburn Grant 0.3%         No
18.04 Property   1 Secure Storage 0.3%         No
18.05 Property   1 Blue Ridge Self Storage 0.2%         No
18.06 Property   1 Safe Storage 0.1%         No
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% Herbert A. Tobin No No Refinance  
19.01 Property   1 Crossroads Shopping Center 0.9%         No
19.02 Property   1 Jackson Village Shopping Center 0.8%         No
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% Jacob Kohn, Abraham Kohn, Jacob Aini, Eli Chetrit and Isaac Chetrit No Yes Refinance No
21 Loan 93 1 34-50 28th Street 1.1% Benny Loria, Jr. and Salvatore Lucchese No Yes Acquisition No
22 Loan 94 1 Fountain Place Apartments 1.1% Kenneth P. Polsinelli and The Kenneth P. Polsinelli Trust No No Refinance No
23 Loan   1 Moove In Self Storage - Franklin 1.1% John H. Gilliland No No Acquisition No
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% TNREF IV REIV, LLC, True North Real Estate Fund IV, L.P. and Eric Mann No No Refinance  
24.01 Property   1 126 Bedford  0.6%         No
24.02 Property   1 152 Norman 0.4%         No
25 Loan   1 West 144th Street Multi 0.6% Esshagh Dario Zar No No Refinance No
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% Chaim Eisdorfer No No Refinance  
26.01 Property   1 1584 Jesup Avenue 0.2%         No
26.02 Property   1 1471 Teller Avenue 0.2%         No
27 Loan 98 1 1874 Hart Street 0.4% Moshe Silberstein No No Refinance No

 

 A-1-56 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($)
              7          
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 155,000,000 12,777,258 0 5,206,287 172,983,545 139,632,947 0
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 173,000,000 0 0 6,657,808 179,657,808 160,681,751 0
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 82,460,000 0 0 0 82,460,000 64,198,404 0
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 137,500,000 90,488,519 0 748,859 228,737,378 0 213,000,000
4.01 Property   1 Prime Storage - New Windsor 1.1%              
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%              
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%              
4.04 Property   1 Prime Storage - Hyde Park 0.6%              
4.05 Property   1 Prime Storage - Newburgh 0.5%              
4.06 Property   1 Prime Storage - Highland 0.5%              
4.07 Property   1 Prime Storage - Beacon 0.5%              
4.08 Property   1 Prime Storage - Chester 0.5%              
4.09 Property   1 Prime Storage - Fishkill 0.4%              
4.10 Property   1 Prime Storage - Warwick 0.4%              
4.11 Property   1 Prime Storage - Walden 0.3%              
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%              
4.13 Property   1 Prime Storage - Saugerties 0.2%              
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%              
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 46,000,000 0 0 0 46,000,000 45,016,398 0
6 Loan 35, 36 1 1040 40th Street SE 5.5% 45,450,000 0 0 0 45,450,000 38,983,369 0
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 43,000,000 0 0 0 43,000,000 0 0
7.01 Property   1 3160 Abbott Lane 3.0%              
7.02 Property   1 47001 Port Street 1.1%              
7.03 Property   1 3901 Willis Road 0.6%              
7.04 Property   1 2845 West State Road 28 0.5%              
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 57,000,000 42,338,772 0 0 99,338,772 0 95,000,000
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 41,000,000 0 0 0 41,000,000 31,005,069 0
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 237,000,000 12,312,601 0 0 249,312,601 240,000,000 0
10.01 Property   1 FCA USA - Detroit, MI 1.4%              
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%              
10.03 Property   1 Follett School - McHenry, IL 0.4%              
10.04 Property   1 Shaw Aero - Naples, FL 0.2%              
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%              
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%              
10.07 Property   1 CF Sauer - 184 Suburban 0.2%              
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%              
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%              
10.10 Property   1 Hannibal - Houston, TX 0.2%              
10.11 Property   1 FedEx IV - Lexington, KY 0.2%              
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%              
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%              
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%              
10.15 Property   1 CSTK - St. Louis, MO 0.1%              
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%              
10.17 Property   1 AM Castle - Wichita, KS 0.1%              
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%              
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%              
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%              
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 39,390,000 0 0 0 39,390,000 29,377,101 0
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 58,000,000 38,938,868 0 0 96,938,868 0 87,600,000
12.01 Property   1 Prime Storage - Union City 1.6%              
12.02 Property   1 Prime Storage - Jersey City 1.1%              
12.03 Property   1 Prime Storage - Newark 1.0%              
12.04 Property   1 Prime Storage - Hoboken 0.6%              
12.05 Property   1 Prime Storage - Garfield 0.3%              
13 Loan 68 1 5454 Beethoven Street 4.0% 33,000,000 0 0 0 33,000,000 31,191,701 0
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 525,000,000 8,659,157 0 0 533,659,157 526,745,637 0
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 28,000,000 0 0 0 28,000,000 22,276,539 0
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%              
16.01 Property   1 574 Manhattan Avenue 0.6%              
16.02 Property   1 602 Manhattan Avenue 0.4%              
16.03 Property   1 592 Manhattan Avenue 0.4%              
16.04 Property   1 595 Manhattan Avenue 0.3%              
16.05 Property   1 591 Manhattan Avenue 0.3%              
16.06 Property   1 593 Manhattan Avenue 0.3%              
16.07 Property   1 872 Lorimer Street 0.2%              
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7%              
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%              
18.01 Property   1 Local Storage Oakridge 0.5%              

 

 A-1-57 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($)
              7          
18.02 Property   1 Access Self Storage 0.3%              
18.03 Property   1 LocalStorage Auburn Grant 0.3%              
18.04 Property   1 Secure Storage 0.3%              
18.05 Property   1 Blue Ridge Self Storage 0.2%              
18.06 Property   1 Safe Storage 0.1%              
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%              
19.01 Property   1 Crossroads Shopping Center 0.9%              
19.02 Property   1 Jackson Village Shopping Center 0.8%              
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2%              
21 Loan 93 1 34-50 28th Street 1.1%              
22 Loan 94 1 Fountain Place Apartments 1.1%              
23 Loan   1 Moove In Self Storage - Franklin 1.1%              
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%              
24.01 Property   1 126 Bedford  0.6%              
24.02 Property   1 152 Norman 0.4%              
25 Loan   1 West 144th Street Multi 0.6%              
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%              
26.01 Property   1 1584 Jesup Avenue 0.2%              
26.02 Property   1 1471 Teller Avenue 0.2%              
27 Loan 98 1 1874 Hart Street 0.4%              

 

 A-1-58 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% 2,013,918 31,336,680 0 0 172,983,545 NAP NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% 1,474,724 9,651,191 7,850,142 0 179,657,808 NAP NAP
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% 854,969 6,574,327 10,832,299 0 82,460,000 NAP NAP
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% 14,564,143 1,173,236 0 0 228,737,378 NAP NAP
4.01 Property   1 Prime Storage - New Windsor 1.1%           NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8%           NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7%           NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6%           NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5%           NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5%           NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5%           NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5%           NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4%           NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4%           NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3%           NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3%           NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2%           NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2%           NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 640,347 25,227 318,029 0 46,000,000 9/30/2039; 9/30/2039 188.70
6 Loan 35, 36 1 1040 40th Street SE 5.5% 2,341,027 1,622,749 2,502,855 0 45,450,000 NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% 589,677 0 42,410,323 0 43,000,000 NAP NAP
7.01 Property   1 3160 Abbott Lane 3.0%           NAP NAP
7.02 Property   1 47001 Port Street 1.1%           NAP NAP
7.03 Property   1 3901 Willis Road 0.6%           NAP NAP
7.04 Property   1 2845 West State Road 28 0.5%           NAP NAP
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% 3,835,491 14,008,279 0 -13,504,997 99,338,772 NAP NAP
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% 2,259,976 1,244,184 6,490,772 0 41,000,000 NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% 7,301,346 2,011,255 0 0 249,312,601 NAP NAP
10.01 Property   1 FCA USA - Detroit, MI 1.4%           NAP NAP
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6%           NAP NAP
10.03 Property   1 Follett School - McHenry, IL 0.4%           NAP NAP
10.04 Property   1 Shaw Aero - Naples, FL 0.2%           NAP NAP
10.05 Property   1 Kuka - Sterling Heights, MI 0.2%           NAP NAP
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2%           NAP NAP
10.07 Property   1 CF Sauer - 184 Suburban 0.2%           NAP NAP
10.08 Property   1 CF Sauer - 728 N Main St. 0.2%           NAP NAP
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2%           NAP NAP
10.10 Property   1 Hannibal - Houston, TX 0.2%           NAP NAP
10.11 Property   1 FedEx IV - Lexington, KY 0.2%           NAP NAP
10.12 Property   1 VersaFlex - Kansas City, KS 0.1%           NAP NAP
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1%           NAP NAP
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1%           NAP NAP
10.15 Property   1 CSTK - St. Louis, MO 0.1%           NAP NAP
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1%           NAP NAP
10.17 Property   1 AM Castle - Wichita, KS 0.1%           NAP NAP
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1%           NAP NAP
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0%           NAP NAP
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0%           NAP NAP
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 1,296,931 392,303 8,323,665 0 39,390,000 9/26/2047 219.33
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% 5,710,714 3,628,153 0 0 96,938,868 NAP NAP
12.01 Property   1 Prime Storage - Union City 1.6%           NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1%           NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0%           NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6%           NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3%           NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% 1,309,172 0 499,127 0 33,000,000 NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% 6,913,520 0 0 0 533,659,157 NAP NAP
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% 1,184,453 541,568 3,997,440 0 28,000,000 NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5%           NAP NAP
16.01 Property   1 574 Manhattan Avenue 0.6%           NAP NAP
16.02 Property   1 602 Manhattan Avenue 0.4%           NAP NAP
16.03 Property   1 592 Manhattan Avenue 0.4%           NAP NAP
16.04 Property   1 595 Manhattan Avenue 0.3%           NAP NAP
16.05 Property   1 591 Manhattan Avenue 0.3%           NAP NAP
16.06 Property   1 593 Manhattan Avenue 0.3%           NAP NAP
16.07 Property   1 872 Lorimer Street 0.2%           NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7%           NAP NAP
18 Loan 82, 83 6 LocalStorage Portfolio 1.7%           NAP NAP
18.01 Property   1 Local Storage Oakridge 0.5%           NAP NAP

 

 A-1-59 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                         
18.02 Property   1 Access Self Storage 0.3%           NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3%           NAP NAP
18.04 Property   1 Secure Storage 0.3%           NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2%           NAP NAP
18.06 Property   1 Safe Storage 0.1%           NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7%           NAP NAP
19.01 Property   1 Crossroads Shopping Center 0.9%           NAP NAP
19.02 Property   1 Jackson Village Shopping Center 0.8%           NAP NAP
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2%           NAP NAP
21 Loan 93 1 34-50 28th Street 1.1%           NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1%           NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1%           NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9%           NAP NAP
24.01 Property   1 126 Bedford  0.6%           NAP NAP
24.02 Property   1 152 Norman 0.4%           NAP NAP
25 Loan   1 West 144th Street Multi 0.6%           NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5%           NAP NAP
26.01 Property   1 1584 Jesup Avenue 0.2%           NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2%           NAP NAP
27 Loan 98 1 1874 Hart Street 0.4%           NAP NAP

 

 A-1-60 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($)
                         
1 Loan 9, 10, 11, 12, 13, 14 1 28-40 West 23rd Street 9.7% NAP NAP NAP NAP NAP NAP NAP
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP NAP NAP NAP NAP NAP NAP
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP NAP NAP NAP NAP NAP NAP
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP NAP NAP NAP
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP NAP NAP NAP
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP NAP NAP NAP
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP NAP NAP NAP
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP NAP NAP NAP
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP NAP NAP NAP
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 152.09 80.6% 188.70 152.09 80.6% 180.67 145.15
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP NAP NAP NAP
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP NAP NAP NAP
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP NAP NAP NAP NAP NAP NAP
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP NAP NAP NAP
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP NAP NAP NAP
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP NAP NAP NAP
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP NAP NAP NAP
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP NAP NAP NAP
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP NAP NAP NAP
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP NAP NAP NAP
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP NAP NAP NAP
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP NAP NAP NAP
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP NAP NAP NAP
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP NAP NAP NAP
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP NAP NAP NAP
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP NAP NAP NAP
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP NAP NAP NAP
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP NAP NAP NAP
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP NAP NAP NAP
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP NAP NAP NAP
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP NAP NAP NAP
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 171.50 78.2% 219.33 171.50 78.2% 218.04 171.92
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP NAP NAP NAP
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP NAP NAP NAP
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP NAP NAP NAP NAP NAP NAP
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP NAP NAP NAP
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP NAP NAP NAP
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP NAP NAP NAP NAP NAP NAP
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP NAP NAP NAP

 

 A-1-61 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($)
                         
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP NAP NAP NAP
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP NAP NAP NAP
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Crossroads Shopping Center 0.9% NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 Jackson Village Shopping Center 0.8% NAP NAP NAP NAP NAP NAP NAP
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP NAP NAP NAP
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP NAP NAP NAP
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP NAP NAP NAP
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP NAP NAP NAP
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP NAP NAP NAP

 

 A-1-62 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 1 28-40 West 23rd Street 9.7% NAP NAP NAP NAP  
2 Loan 9, 15, 16, 17, 18, 19, 20, 21, 22, 23 1 1812 North Moore 8.5% NAP NAP NAP NAP  
3 Loan 9, 24, 25, 26, 27, 28, 29, 30 1 Sunroad Centrum 8.5% NAP NAP NAP NAP  
4 Loan 9, 31 14 Prime Storage - Hudson Valley Portfolio 7.0% NAP NAP NAP NAP  
4.01 Property   1 Prime Storage - New Windsor 1.1% NAP NAP NAP NAP  
4.02 Property   1 Prime Storage - Wappingers Falls Rt 376 0.8% NAP NAP NAP NAP  
4.03 Property   1 Prime Storage - Wappingers Falls Rt 9 0.7% NAP NAP NAP NAP  
4.04 Property   1 Prime Storage - Hyde Park 0.6% NAP NAP NAP NAP  
4.05 Property   1 Prime Storage - Newburgh 0.5% NAP NAP NAP NAP  
4.06 Property   1 Prime Storage - Highland 0.5% NAP NAP NAP NAP  
4.07 Property   1 Prime Storage - Beacon 0.5% NAP NAP NAP NAP  
4.08 Property   1 Prime Storage - Chester 0.5% NAP NAP NAP NAP  
4.09 Property   1 Prime Storage - Fishkill 0.4% NAP NAP NAP NAP  
4.10 Property   1 Prime Storage - Warwick 0.4% NAP NAP NAP NAP  
4.11 Property   1 Prime Storage - Walden 0.3% NAP NAP NAP NAP  
4.12 Property   1 Prime Storage - Poughkeepsie 0.3% NAP NAP NAP NAP  
4.13 Property   1 Prime Storage - Saugerties 0.2% NAP NAP NAP NAP  
4.14 Property   1 Prime Storage - Pleasant Valley 0.2% NAP NAP NAP NAP  
5 Loan 32, 33, 34 1 Hilton Dual Brand Las Vegas 5.6% 80.3% 159.27 122.85 77.1%  
6 Loan 35, 36 1 1040 40th Street SE 5.5% NAP NAP NAP NAP  
7 Loan 37, 38, 39, 40 4 Blue Owl Tenneco Portfolio (Pool A)  5.2% NAP NAP NAP NAP  
7.01 Property   1 3160 Abbott Lane 3.0% NAP NAP NAP NAP  
7.02 Property   1 47001 Port Street 1.1% NAP NAP NAP NAP  
7.03 Property   1 3901 Willis Road 0.6% NAP NAP NAP NAP  
7.04 Property   1 2845 West State Road 28 0.5% NAP NAP NAP NAP  
8 Loan 9, 41, 42, 43, 44, 45 1 1099 New York Avenue 5.1% NAP NAP NAP NAP  
9 Loan 46, 47, 48 1 26-30 4th Street 5.0% NAP NAP NAP NAP  
10 Loan 9, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62 20 GNL Industrial Portfolio 4.9% NAP NAP NAP NAP  
10.01 Property   1 FCA USA - Detroit, MI 1.4% NAP NAP NAP NAP  
10.02 Property   1 Grupo Antolin - Shelby Township, MI 0.6% NAP NAP NAP NAP  
10.03 Property   1 Follett School - McHenry, IL 0.4% NAP NAP NAP NAP  
10.04 Property   1 Shaw Aero - Naples, FL 0.2% NAP NAP NAP NAP  
10.05 Property   1 Kuka - Sterling Heights, MI 0.2% NAP NAP NAP NAP  
10.06 Property   1 ZF Active Safety - Findlay, OH 0.2% NAP NAP NAP NAP  
10.07 Property   1 CF Sauer - 184 Suburban 0.2% NAP NAP NAP NAP  
10.08 Property   1 CF Sauer - 728 N Main St. 0.2% NAP NAP NAP NAP  
10.09 Property   1 Walgreens Boot Alliance - Pittsburgh, PA 0.2% NAP NAP NAP NAP  
10.10 Property   1 Hannibal - Houston, TX 0.2% NAP NAP NAP NAP  
10.11 Property   1 FedEx IV - Lexington, KY 0.2% NAP NAP NAP NAP  
10.12 Property   1 VersaFlex - Kansas City, KS 0.1% NAP NAP NAP NAP  
10.13 Property   1 Cott Beverage Inc - Sikeston, MO 0.1% NAP NAP NAP NAP  
10.14 Property   1 Dunlop Protective Footwear - Havre De Grace, MD 0.1% NAP NAP NAP NAP  
10.15 Property   1 CSTK - St. Louis, MO 0.1% NAP NAP NAP NAP  
10.16 Property   1 CF Sauer - 39 S Park Dr. 0.1% NAP NAP NAP NAP  
10.17 Property   1 AM Castle - Wichita, KS 0.1% NAP NAP NAP NAP  
10.18 Property   1 CF Sauer - 9 Old Mill Road 0.1% NAP NAP NAP NAP  
10.19 Property   1 CF Sauer - 2447 Eunice Avenue 0.0% NAP NAP NAP NAP  
10.20 Property   1 CF Sauer - 513 West Butler Road 0.0% NAP NAP NAP NAP  
11 Loan 63, 64, 65 1 AC Marriott Bridge Park 4.8% 78.8% 200.01 156.14 78.1%  
12 Loan 9, 66, 67 5 Prime Storage - Blue Portfolio 4.6% NAP NAP NAP NAP  
12.01 Property   1 Prime Storage - Union City 1.6% NAP NAP NAP NAP  
12.02 Property   1 Prime Storage - Jersey City 1.1% NAP NAP NAP NAP  
12.03 Property   1 Prime Storage - Newark 1.0% NAP NAP NAP NAP  
12.04 Property   1 Prime Storage - Hoboken 0.6% NAP NAP NAP NAP  
12.05 Property   1 Prime Storage - Garfield 0.3% NAP NAP NAP NAP  
13 Loan 68 1 5454 Beethoven Street 4.0% NAP NAP NAP NAP  
14 Loan 9, 69, 70, 71, 72, 73, 74 1 Garden State Plaza 3.7% NAP NAP NAP NAP  
15 Loan 75, 76, 77 1 148-15 89th Ave 3.4% NAP NAP NAP NAP  
16 Loan 78 7 Manhattan Avenue Portfolio 2.5% NAP NAP NAP NAP  
16.01 Property   1 574 Manhattan Avenue 0.6% NAP NAP NAP NAP  
16.02 Property   1 602 Manhattan Avenue 0.4% NAP NAP NAP NAP  
16.03 Property   1 592 Manhattan Avenue 0.4% NAP NAP NAP NAP  
16.04 Property   1 595 Manhattan Avenue 0.3% NAP NAP NAP NAP  
16.05 Property   1 591 Manhattan Avenue 0.3% NAP NAP NAP NAP  
16.06 Property   1 593 Manhattan Avenue 0.3% NAP NAP NAP NAP  
16.07 Property   1 872 Lorimer Street 0.2% NAP NAP NAP NAP  
17 Loan 9, 79, 80, 81 1 Columbus Business Park 1.7% NAP NAP NAP NAP  
18 Loan 82, 83 6 LocalStorage Portfolio 1.7% NAP NAP NAP NAP  
18.01 Property   1 Local Storage Oakridge 0.5% NAP NAP NAP NAP  

 

 A-1-63 

 

Benchmark 2024-V7

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)  
                     
18.02 Property   1 Access Self Storage 0.3% NAP NAP NAP NAP  
18.03 Property   1 LocalStorage Auburn Grant 0.3% NAP NAP NAP NAP  
18.04 Property   1 Secure Storage 0.3% NAP NAP NAP NAP  
18.05 Property   1 Blue Ridge Self Storage 0.2% NAP NAP NAP NAP  
18.06 Property   1 Safe Storage 0.1% NAP NAP NAP NAP  
19 Loan   2 Crossroads Shopping Center & Jackson Village 1.7% NAP NAP NAP NAP  
19.01 Property   1 Crossroads Shopping Center 0.9% NAP NAP NAP NAP  
19.02 Property   1 Jackson Village Shopping Center 0.8% NAP NAP NAP NAP  
20 Loan 9, 84, 85, 86, 87, 88, 89, 90, 91, 92 1 620 W 153rd Street 1.2% NAP NAP NAP NAP  
21 Loan 93 1 34-50 28th Street 1.1% NAP NAP NAP NAP  
22 Loan 94 1 Fountain Place Apartments 1.1% NAP NAP NAP NAP  
23 Loan   1 Moove In Self Storage - Franklin 1.1% NAP NAP NAP NAP  
24 Loan 95, 96 2 126 Bedford and 152 Norman 0.9% NAP NAP NAP NAP  
24.01 Property   1 126 Bedford  0.6% NAP NAP NAP NAP  
24.02 Property   1 152 Norman 0.4% NAP NAP NAP NAP  
25 Loan   1 West 144th Street Multi 0.6% NAP NAP NAP NAP  
26 Loan 97 2 Teller & Jesup Bronx Portfolio  0.5% NAP NAP NAP NAP  
26.01 Property   1 1584 Jesup Avenue 0.2% NAP NAP NAP NAP  
26.02 Property   1 1471 Teller Avenue 0.2% NAP NAP NAP NAP  
27 Loan 98 1 1874 Hart Street 0.4% NAP NAP NAP NAP  

 

 A-1-64 

 

 

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).
   

 

 A-1-65 

 

 

(10) The mortgaged property consists of 459,605 square feet of office space accounting for 77.4% of adjusted base rent and 118,500 square feet of retail space leased to Home Depot accounting for 22.6% of adjusted base rent.
   
(11) Grace Period – (Late Payment) is zero days for the outstanding principal balance due at maturity and three days for the monthly payment of interest once in any 366 day period.
   
(12) The lockout period will be at least 25 payment dates beginning with and including the first payment date in May 2024.  Defeasance of the 28-40 West 23rd Street whole loan in full is permitted at any time after the earlier to occur of (i) April 5, 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 lockout period of 25 months is based on the anticipated closing date of the Benchmark 2024-V7 securitization trust in May 2024. The actual lockout period may be longer.
   
(13) There is no non-recourse carveout guarantor or environmental indemnitor separate from the borrower. The borrower is the sole party responsible for any breaches of the non-recourse carveout provisions under the 28-40 West 23rd Street whole loan documents and any liabilities incurred under the environmental indemnity agreement.
   
(14) The decrease from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is driven by the former tenant Xandr being marked as vacant as its lease expired in March 2024. 
   
(15) The Largest Tenant, Nestle USA, Inc., has two options to contract its space at the 1812 North Moore Property. The first option specifies Nestle can reduce its space only for the lowest full floor that is part of the premises, effective any time after January 31, 2027 by providing written notice no later than 12 months prior to the first contraction date. The second option specifies Nestle has the one-time right to reduce its space (x) if the foregoing contraction option was exercised, then only as to the lowest full floor that is then part of the leased premises, and (y) if the foregoing contraction option was not exercised, then only as to the lowest floor or the lowest two floors that are then part of the leased premises, in each case effective January 31, 2030 by providing written notice no later than 12 months prior to the second contraction date.
   
(16) The Third Largest Tenant, Oracle America, Inc. leases 38,075 SF of space that expires in December 2029 and 8,187 SF of space that expires in June 2030.
   
(17) The Fourth Largest Tenant, Graham Holdings Company executed a lease dated April 2, 2024. Graham Holdings Company has a lease commencement date in May 2025 and a rent commencement date in September 2025.
   
(18) The Fifth Largest Tenant, National Electrical Manufacturers Association, executed a lease dated January 6, 2024. National Electrical Manufacturers Association has a lease commencement date in January 2025.
   
(19) The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2024.  Defeasance of the 1812 North Moore whole loan in full is permitted at any time after the earlier to occur of (i) April 10, 2028 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 months is based on the anticipated closing date of the Benchmark 2024-V7 securitization trust in May 2024. The actual lockout period may be longer.
   

 

 A-1-66 

 

 

(20) The borrower is permitted to obtain future mezzanine financing secured by a pledge of the direct or indirect ownership interests in the borrower subject to certain conditions, including, among others, at the time of origination of such permitted mezzanine debt (x) the combined debt service coverage ratio of the 1812 North Moore whole loan and any permitted mezzanine debt must be at least equal to 1.73x to the extent the determination date is prior to May 6, 2026 and 1.55x to the extent the determination date is on or after May 6, 2026, (y) the combined debt yield of the 1812 North Moore whole loan and any permitted mezzanine debt must be at least equal to 13.25% and (z) execution of an intercreditor agreement acceptable to the lender and satisfactory to the rating agencies.
   
(21) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by the execution of three new leases from September 2023 through January 2024.
   
(22) The Fourth Largest Tenant, Graham Holdings Company, may accelerate the expiration date of its lease to August 2036 by providing written notice no later than June 30, 2035, along with payment of a termination fee.
   
(23) The Fifth Largest Tenant, National Electrical Manufacturers Association has the one time right to terminate its lease effective on the last day of the 105th full calendar month after the commencement date, (which equates to September 2033), by giving prior written notice 12 months prior to the termination date.
   
(24) The lockout period will be at least 24 payments beginning with and including the first payment date of June 6, 2024. The borrower has the option to prepay the entire Sunroad Centrum Whole Loan in whole (but not in part) on or after November 6, 2028 without the payment of a yield maintenance premium. The borrower has the option to defease the Sunroad Centrum Whole Loan in whole after the earlier to occur of (i) the second anniversary of the closing date of the securitization that includes the last note to be securitized and (ii) April 25, 2027. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2024-V7 securitization in May 2024. The actual lockout period may be longer.
   
(25) Grace Period - Late Fee (Days) of five days is permitted once during any 12-month period. This does not apply to principal payment at maturity.
   
(26) The Largest Tenant, General Services Administration, has a continuous lease termination option beginning in June 2039, which is beyond the loan term.
   
(27) The Third Largest Tenant, Employment Development Department (EDD), is backed by the Government of California and possesses the option to terminate on or after August 31, 2027. 
   
(28) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to a higher underwritten occupancy than the occupancy during the Most Recent NOI period. The Most Recent NOI period does not include any income from the General Services Administration tenant which is expected to take occupancy in June 2024.
   
(29) On each payment date, if and to the extent the amount contained in the replacement reserve ($) account is less than $274,758, the borrower is required to deposit into the replacement reserve ($) account an amount equal to $6,869.50.
   
(30) Upfront Other Reserve ($) consists of approximately $6,166,026 in an unfunded obligations reserve (comprised of approximately $2,936,209 for the TI/LC portion and approximately $3,229,817 for the free rent and gap rent portion of such reserve).
   

 

 A-1-67 

 

 

(31) The borrower may obtain the release of any of the individual Prime Storage - Hudson Valley Portfolio properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
   
(32) The Mortgaged Property operates under two separate franchise agreements, both of which expire on September 30, 2039. 
   
(33) The Mortgaged Property is comprised of 250 rooms, of which 150 rooms are affiliated with Hampton Inn & Suites, which is limited service hospitality, and 100 rooms are affiliated with Home2Suites, which is extended stay hospitality. Shared facilities and amenities at the dual branded hotel include an on-site lounge, an outdoor resort-style swimming pool, a fitness center, a business center, a market pantry, 1,100 square feet of meeting space and guest parking in a two-story parking garage with 225 parking spaces.
   
(34) On each monthly payment date, the borrower is required to deposit into a replacement reserve an amount equal to the greatest of (i) 4% of the projected gross revenue generated in the immediately preceding calendar month, (ii) the required replacement reserve pursuant to the management agreement, or (iii) the then-current amount required by any franchise agreement for approved capital expenditures.
   
(35) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to the Largest Tenant, Bunzl Retail Services, LLC, extending its lease at a higher rent, the Second Largest Tenant, American Seating Company, taking occupancy in August 2023 and contractual rent steps.
   
(36) The first payment date for the mortgage loan is July 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 June 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 June 6, 2024 interest-only payment funded by CREFI on the Closing Date.
   
(37) The Mortgage Loan was co-originated by DBR Investments Co. Limited and Societe Generale Financial Corporation (“SG”). GACC is expected to purchase Note A-2 from SG on or prior to the securitization closing date and is selling Note A-1 and Note A-2 with an aggregate outstanding principal balance as of the Cut-off Date of $43,000,000.
   
(38) Historical cash flows are not available because the borrowers entered into a sale leaseback with the sole tenant, Tenneco Inc. between December 2022 and March 2023. The loan proceeds recapitalized the borrowers following the sale-leaseback transaction.
   
(39) The four related Mortgaged Properties are leased to Tenneco Inc. pursuant to a single master lease (the “Tenneco Lease”). Tenneco Inc. may assign or transfer its obligations with respect to individual properties under the Tenneco Lease as described in the preliminary prospectus under “Description of the Mortgage Pool—Property Types—Industrial Properties.” Simultaneously with such an assignment or transfer, unless the lender elects in its sole and absolute discretion to have the related Mortgaged Property remain as collateral for the Mortgage Loan, the borrower is required to obtain the release of such Mortgaged Property as described in the preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.”
   
(40) The sole tenant at each property in the Blue Owl Tenneco Portfolio (Pool A), Tenneco Inc., (the “Tenant”) executed a 20-year master lease that expires December 31, 2042. The Tenant occupies all 1,256,904 square feet in the portfolio and has a current annual base rent of $7,372,122 ($5.87 PSF) on an absolute net lease basis, with contractual 3.00% annual rent increases. The Tenant will be responsible for all operating expenses, taxes, insurance, and capital items. The Tenant is granted five consecutive options to extend the term for a period of five years each.
   

 

 A-1-68 

 

 

(41) The mortgage loan is part of a whole loan that was co-originated by Barclays Capital Real Estate Inc. and Argentic Real Estate Finance 2 LLC.
   
(42) The lockout period will be at least 25 months beginning with and including the first payment date on May 6, 2024. Defeasance of the 1099 New York Avenue Whole Loan in whole but not in part is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 22, 2027. The assumed lockout period of 25 payments is based on the expected Benchmark 2024-V7 securitization closing date in May 2024. The actual lockout period may be longer.
   
(43) The Largest Tenant, Jenner & Block, LLP, has a one-time option to terminate the (x) the entire lease or (y) one full floor of the premise, effective as of June 1, 2031, provided that Jenner & Block, LLP (i) gives the landlord 18 months prior written notice thereof, (ii) is not in default, beyond all grace, notice and cure periods at the time of the giving of such notice nor on June 1, 2031 and (iii) makes payment of a termination fee of approximately $8.6 million. In the instance where Jenner & Block, LLP elects only to terminate as to one full floor, the termination fee shall be pro-rated to reflect the costs associated with the floor being terminated. 
   
(44) The Second Largest Tenant, Medialinks TV, LLC, has a one-time option to terminate the lease, effective as of March 31, 2028, provided that Medialinks TV, LLC (i) gives the landlord 18 months prior written notice thereof, (ii) is not in default, beyond all grace, notice and cure periods at the time of the giving of such notice nor on March 31, 2028 and (iii) makes payment of a termination fee of approximately $6.9 million.
   
(45) The Fourth Largest Tenant, Bruch Law Group PLLC, has the option to terminate the lease, effective as of December 31, 2026, provided that Bruch Law Group PLLC (i) gives the landlord notice on or prior to October 31, 2025 and (ii) makes payment of a termination fee on or before December 31, 2026 pursuant to the related leases.
   
(46) Historical financials are unavailable as the 26-30 4th Street mortgaged property was constructed in 2023.
   
(47) The borrower is in the process of applying for a 35-year 421-a tax exemption from the NYC Department of Housing Preservation & Development, which has not been approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus. The appraised value includes the net present value of such 421-a exemption, which amount was estimated to be approximately $22,118,455.

The 421-a tax abatement would phase out in 2058/2059. At origination of the mortgage loan, $1,108,905 was reserved in connection with the 421-a program.
   
(48) The borrower will have full recourse liability for a portion of the mortgage loan in an amount equal to $22,100,000 until the date on which the lender approves evidence delivered by the borrower that the applicable Section 421-a benefits for the mortgaged property have been implemented in accordance with the mortgage loan documents. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus.
   
(49) The mortgage loan is part of a whole loan that was co-originated by BMO, Barclays, Societe Generale Financial Corporation and KeyBank National Association.
   
(50) The sole tenant at the CF Sauer - 2447 Eunice Avenue mortgaged property, Sauer Brands, subleases the entire space to Food Transport of Florida, Inc. Underwriting for the mortgage loan was based on the lease between Sauer Brands and the related borrower.
   

 

 A-1-69 

 

 

(51) The borrowers have a five-day Grace Period - Default (Days) once per calendar year so long as the borrowers’ failure to pay debt service on the due date was not in the borrowers’ reasonable control. The grace period does not require notice to the lender and does not apply to the balloon payment.
   
(52) The GNL Industrial Portfolio Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of an individual property, to cure a debt yield trigger or to obtain the DSCR threshold necessary for casualty/condemnation proceeds to be made available to the borrowers), at any time after April 5, 2025, with the payment of a yield maintenance premium if such prepayment is made prior to October 6, 2028. From and after October 6, 2028, the GNL Industrial Portfolio Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of an individual property, to cure a debt yield trigger or to obtain the DSCR threshold necessary for casualty/condemnation proceeds to be made available to the borrowers), without the payment of a yield maintenance premium. The GNL Industrial Portfolio Whole Loan may be defeased in whole (but not in part, other than in connection with the release of an individual property pursuant to the GNL Industrial Portfolio Whole Loan documents) at any time after the earlier to occur of (i) April 5, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note of the GNL Industrial Portfolio Whole Loan to be securitized. The assumed defeasance lockout period of 25 payments is based on the expected Benchmark 2024-V7 securitization closing date in May 2024. The actual lockout period may be longer.
   
(53) On any payment date following (a) April 5, 2025 (with payment of a yield maintenance premium) or (b) the earlier of two years following the last note to be securitized or April 5, 2027 (with a partial defeasance), the borrowers may obtain the release of any of the GNL Industrial Portfolio mortgaged properties with 15 days’ notice if the following conditions (among others) are met: (i) no event of default has occurred and is continuing; (ii) the borrowers pay all costs and provide customary documentation as described in the GNL Industrial Portfolio whole loan documents; (iii) as of the date of consummation of the partial release, (a) the debt service coverage ratio with respect to the remaining GNL Industrial Portfolio mortgaged properties (as determined in accordance with the terms of the GNL Industrial Portfolio whole loan documents) will be no less than 2.12x (i.e., the debt service coverage ratio as of the origination date) or (b) if the released GNL Industrial Portfolio mortgaged property is an individual property, that as of the proposed partial release date for such property, and as reasonably determined by the lender, (i) is vacant and/or (ii) at which the tenant is not paying rent in violation of the applicable lease (such property, a “Distressed Property”), then such debt service coverage ratio with respect to the remaining individual GNL Industrial Portfolio mortgaged properties will be no less than 1.80x; (iv) as of the date of consummation of the partial release, (a) the debt yield with respect to the remaining individual GNL Industrial Portfolio mortgaged properties (as determined in accordance with the terms of the GNL Industrial Portfolio whole loan documents) will be no less than 12.63% (i.e., the debt yield as of the origination date) or (b) if the released property is a Distressed Property, then such debt yield with respect to the remaining individual GNL Industrial Portfolio mortgaged properties will be no less than 10.75%; (v) payment of the release amount equal to (a) 130% of the allocated loan amount for such individual GNL Industrial Portfolio mortgaged property if such individual property is a Distressed Property and (b) 115% of the allocated loan amount for such individual GNL Industrial Portfolio mortgaged property for all other individual properties (including any applicable yield maintenance premium); and (vi) the satisfaction of customary REMIC requirements. If the related borrower effectuates a partial release of the CF Sauer – 9 Old Mill Road mortgaged property while the CF Sauer – 728 N Main St. mortgaged property remains subject to the lien of the security instrument, then as a condition to the partial release of the CF Sauer – 9 Old Mill Road mortgaged property, such borrower is required to enter into and record a reciprocal easement agreement that grants ingress and egress rights and easements for parking and access that provide the CF Sauer – 728 N Main St. mortgaged property with ingress, egress, parking and access comparable to that existing as of the origination date.
   

 

 A-1-70 

 

 

(54) Fourth most recent revenue is unavailable because the GNL Industrial Portfolio properties were acquired by the borrower sponsor on various dates between 2014 and 2020.
   
(55) The appraised value represents the aggregate of the “as-is” appraised values of the GNL Industrial Portfolio mortgaged properties, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 53.8%. The individual appraisal valuation dates are between February 28, 2024 and March 7, 2024.
   
(56) During the continuance of a cash sweep period, the borrowers are required to deposit into an account for repairs and replacements, on a monthly basis, an amount equal to 1/12th of $0.15 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.15 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release.
   
(57) During a cash sweep period, the borrowers are required to deposit into a reserve for tenant improvements and leasing commissions, on a monthly basis, an amount equal to 1/12th of $0.25 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.25 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release.
   
(58) Grupo Antolin, the sole tenant at the Grupo Antolin - Shelby Township, MI mortgaged property, has a one-time right to terminate its lease, effective as of the last day of the 138th month of the lease term, April 2029, by providing the related borrower written notice of such termination no later than the 126th month of the lease term.
   
(59) ZF Active Safety, the sole tenant at the ZF Active Safety - Findlay, OH mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, September 2028, subject to providing no less than twelve months’ prior written notice to the related borrower and payment equal to the net present value of all remaining rent for the remainder of the initial lease term calculated using an interest rate of 5% concurrently with delivery of such notice.
   
(60) A.M. Castle & Co, the sole tenant at the AM Castle - Wichita, KS mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, October 2024, subject to providing no less than 180 days’ prior written notice to the related borrower and payment of a termination fee.
   
(61) The CSTK - St. Louis, MO mortgaged property is subject to tax increment financing (“TIF”) in which the City of St. Louis, Missouri issued bonds and reimbursed the prior owner for costs expended to develop the related mortgaged property before the related borrower acquired it in 2020. The city services those bond payments through tax increment and payment in lieu of taxes (“PILOT”) payments collected from the borrower. The TIF structure does not create any additional or ongoing obligations on the part of the related borrower or the related mortgaged property (other than the PILOT payments). The related borrower is required to make PILOT payments when they become due, and the PILOT program terminates on January 30, 2037. The PILOT payments are equal to the real property taxes that would have been charged had the TIF structure not been in place. The lender underwrote the PILOT amount, which does not vary over the term.
   
(62) The CF Sauer - 184 Suburban, CF Sauer - 9 Old Mill Road, CF Sauer - 2447 Eunice Avenue, CF Sauer - 39 S Park Dr. and CF Sauer - 513 West Butler Road mortgaged properties are subject to a master lease between ARG CFSRSLB001, LLC, as lessor, and Sauer Brands, Inc., as lessee.
   

 

 A-1-71 

 

 

(63) The borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as hereinafter defined) and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of 4% of the greater of (a) the annual gross revenues for the hotel related operations at the applicable individual property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations at the applicable individual property for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or, where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion. The initial FF&E Payment was determined to be approximately  $35,293.
   
(64) On each monthly payment date occurring in the months of May through October (inclusive) in each calendar year the borrower is required to deposit an amount equal to the applicable Seasonality Reserve Monthly Deposit (as defined below) provided that the borrower will have no obligation to make the Seasonality Reserve Monthly Deposit if the Seasonality Reserve Waiver Condition (as defined below) is satisfied on such monthly payment date.

"Seasonality Reserve Waiver Condition" means (i) no event of default has occurred and is continuing and (ii) there has been no operating shortfall for two consecutive calendar years.

"Seasonality Reserve Monthly Deposit" means (i) with respect to the monthly payment date occurring in May through October (inclusive) in 2024, $32,632; and (ii) with respect to any applicable monthly payment dates occurring in each calendar year commencing with the calendar year of 2025, an amount equal to the quotient obtained on the monthly payment date occurring in January of each calendar year (the “Seasonality Reserve Calculation Date”) by dividing (A) the positive difference, if any, between (x) the greater of (1) the sum of the amount by which the monthly operating expenses, debt service and deposits to the tax, insurance and FF&E reserve accounts exceeds the monthly operating income and other gross revenues received from the AC Marriott Bridge Park property (the “Negative Monthly Amounts”) occurring in the months of January, February, March, April, November, and December immediately preceding such Seasonality Reserve Calculation Date and (2) the sum of the Negative Monthly Amounts projected for the monthly payment dates occurring in the months of January, February, March, April, November, and December immediately following such Seasonality Reserve Calculation Date, pursuant to the approved annual budget, and (y) the amount of seasonality reserve funds, if any, that are on deposit in the seasonality reserve account on such Seasonality Reserve Calculation Date, by (B) six.
   
(65) The mortgaged  property benefits from  a 30-year PILOT tax abatement program that commenced in 2018 to ensure there was ample parking in the mixed use community. The PILOT program is set to phase out completely in 2047.
   
(66) The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2024.  Defeasance of the Prime Storage - Blue Portfolio whole loan in full or in part is permitted at any time after the earlier to occur of (i) April 22, 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 lockout period of 24 months is based on the anticipated closing date of the Benchmark 2024-V7 securitization trust in May 2024. The actual lockout period may be longer.
   
(67) The borrower may obtain the release of any of the individual Prime Storage - Blue Portfolio properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
   

 

 A-1-72 

 

 

(68) The fourth and third most recent historical cash flows are not available because the sole tenant, Activision Publishing, Inc., did not take occupancy or begin paying rent in its space until January 2022. 
   
(69) The mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, German American Capital Corporation and Natixis Real Estate Capital LLC. A portion of such mortgage loan was subsequently acquired by BMO.
   
(70) The Administrative Fee Rate reflects the weighted average of the Administrative Fee Rates on the notes in the related whole loan. The Administrative Fee Rate on the Mortgage Loan is 0.018421%.
   
(71) The borrower was required to fund $27,864,885.70 into a reserve for tenant improvements and leasing commissions and deposited $215,092.91 for gap rent. In lieu of making upfront cash deposits into the related reserve accounts, the borrower provided reserve guaranties pursuant to the terms and conditions of the Garden State Plaza mortgage loan agreement.
   
(72) There is no non-recourse carveout guarantor.
   
(73) Leased Occupancy (%) is 94.9% based on the September 13, 2023 rent roll including signed tenants that are not in tenancy and excluding the Lord & Taylor box.
   
(74) For purposes of calculating interest and other amounts payable on the Garden State Plaza whole loan, each note was divided into multiple components with varying interest rates. The interest rate of the Garden State Plaza mortgage loan represents the approximate weighted average interest rate of multiple components. Prepayments of the Garden State Plaza whole loan will be applied to the components in sequential order. As a result of the components having different interest rates and the allocation of prepayments to sequentially reduce the components, the per annum weighted average interest rate of the components (and, therefore, the interest rate of the Garden State Plaza whole loan) may increase over time.
   
(75) Historical financials are unavailable as the mortgaged property was constructed in 2023.
   
(76) The borrower is in the process of applying for a 35-year 421-a tax exemption from the NYC Department of Housing Preservation & Development, which has not been approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus. The appraised value includes the net present value of such 421-a exemption, which amount was estimated to be approximately $8,756,256.

The 421-a tax abatement would phase out in 2058/2059. At origination of the mortgage loan, $500,295 was reserved in connection with the 421-a program.
   
(77) The borrower and the guarantor will have full recourse liability for a portion of the mortgage loan in an amount equal to $8,756,256 until the date on which the lender approves evidence delivered by the borrower that the applicable Section 421-a benefits for the mortgaged property have been implemented in accordance with the mortgage loan documents. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus.
   
(78) The portfolio of mortgaged properties consists of six mixed use multifamily/retail mortgaged properties and one low rise multifamily mortgaged property. The portfolio of mortgaged properties is comprised of 33 residential units and 8,950 SF of ground floor retail space representing  70.9% and 29.1% respectively of total EGI.
   
(79) The borrowers own the related mortgaged property as tenants-in-common.
   

 

 A-1-73 

 

 

(80) The mortgage loan is part of a whole loan that was co-originated by 3650 Real Estate Investment Trust 2 LLC and JPMorgan Chase Bank, National Association.  BMO acquired such mortgage loan from 3650 Real Estate Investment Trust 2 LLC.
   
(81) Voluntary prepayment with yield maintenance is permitted in whole (but not in part) at any time from and after the second anniversary of the first payment date (which is in June 2024) under the Columbus Business Park whole loan; provided that the Columbus Business Park whole loan may be freely prepaid without any prepayment premium or yield maintenance charge from and after the payment date that is 5 months prior to the maturity of the Columbus Business Park whole loan.  Defeasance of the Columbus Business Park whole loan is permitted in whole (but not in part) at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last portion of the Columbus Business Park whole loan to be securitized and (b) June 5, 2027. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2024-V7 securitization trust in May 2024. The actual defeasance lockout period may be longer.
   
(82) The Appraised Value ($) represents the “As Is Portfolio” appraised value, which is inclusive of an approximately 2.3% portfolio premium and reflects the “as-is” value of the mortgaged properties as a whole if sold in their entirety to a single buyer. 
   
(83) The Underwritten Economic Occupancy (%) is calculated off the underwritten base rent which is based on the actual rental revenue and vacancy for the trailing twelve months ending December 31, 2023.
   
(84) The mortgage loan is part of a whole loan that was co-originated by BMO and Argentic Real Estate Finance 2 LLC. 
   
(85) The mortgaged property contains three commercial units totaling 31,306 square feet of commercial space, which are 100% occupied by two retail tenants which represent approximately 7.0% of the net rental income from the 620 W 153rd Street mortgaged property. The information regarding occupancy and number of units shown does not include any commercial space at the 620 W 153rd Street mortgaged property unless otherwise indicated.
   
(86) The borrowers may defease the 620 W 153rd Street whole loan in whole (but not in part) at any time after the earlier to occur of (x) April 2, 2027 and (y) the date that is two years after the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2024-V7 securitization closing date in May 2024. The actual lockout period may be longer.
   
(87) Historical financial information is not available because the improvements were completed in 2023.
   
(88) Other reserves include a rent reserve of $309,400 and a rent concession reserve of approximately $173,337.50.
   
(89) On a monthly basis, the borrowers are required to escrow $1,939 for TI/LC reserves (subject to a cap equal to $69,804).
   
(90) The mortgaged property is subject to a 35-year 421-a tax abatement under the New York City Department of Housing Preservation and Development 421-a tax abatement program that commenced in 2024. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% (which is equal to 72 units) of the units at the mortgaged property for tenants earning no more than 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement provides (i) a 100% tax exemption for the first 25 years through 2049 and (ii) a 30.25% tax exemption for years 26 through 35 with full taxes commencing at the end of the 35th applicable tax year. The full unabated estimated taxes for the 2024/2025 tax year are $2,646,025 compared to the underwritten abated taxes of $81,474.
   

 

 A-1-74 

 

 

(91) The borrowers, as landlord, and 180 E 125th Realty LLC, an affiliate of the borrower sponsor, have entered into a master lease agreement, dated as of March 28, 2024, for nine vacant market rate units, for a term commencing on April 1, 2024, and continuing through and including the maturity date, at a rental rate equal to $42,000 per month. The master lease rent was included in the calculation of the underwritten net cash flow.
   
(92) The borrowers own the related mortgaged property as tenants-in-common.
   
(93) The borrowers own the related mortgaged property as tenants-in-common.
   
(94) Historical financials are unavailable at the mortgaged property as the borrower sponsor initially acquired the mortgaged property as a fractured condo, when the borrower sponsor acquired 36 out of 66 units in 2019. Over the past five years, the borrower sponsor has acquired the remaining units as they became available. The borrower sponsor recently acquired the last of the condo units in April 2024 and owns all 66 units.
   
(95) The portfolio of mortgaged properties consists of two mixed use multifamily/retail mortgaged properties. The two mortgaged properties are comprised of 11 residential units and 2,150 SF of ground floor retail space representing  70.5% and 29.5% respectively of total EGI.
   
(96) The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is due to the signing of a new tenant, Moonrise Williamsburg LLC, at the 126 Bedford mortgaged property in 2024.
   
(97) Historical cash flows are not available because the borrower acquired the portfolio in 2023, gut renovated both of the properties, and tenants began taking occupancy in July 2023. 
   
(98) The mortgaged property benefits from a J51 tax exemption/abatement program. The program commenced on April 1, 2019 and will phase out completely in 2033. The lifetime abatement amount is $115,821.90 with a current remaining abatement of $74,609.18. Taxes were not payable since the J51 exemption/abatement commenced.  Taxes are underwritten to the five-year average expense of $1,281 after applying the J51 exemption/abatement.

 

 A-1-75