Benchmark 2024-V6 Mortgage Trust FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-261764-03

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-261764) for the offering to which this communication 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 Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., AmeriVet Securities, Inc., CastleOak Securities, L.P., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com. 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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) the fact that there is 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-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	7.3%		CREFI	CREFI	NAP	NAP	Various
1.01	Property		1	Prime Storage - New Windsor	1.2%	16.2%					149 Windsor Highway
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	0.8%	11.2%					929 Route 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	0.8%	10.5%					1634 Route 9
1.04	Property		1	Prime Storage - Hyde Park	0.6%	8.1%					3914 Route 9
1.05	Property		1	Prime Storage - Newburgh	0.6%	7.7%					24 Liner Road
1.06	Property		1	Prime Storage - Highland	0.5%	7.0%					50 North Roberts Road
1.07	Property		1	Prime Storage - Beacon	0.5%	6.6%					629 Route 52
1.08	Property		1	Prime Storage - Chester	0.5%	6.5%					1108 Kings Highway
1.09	Property		1	Prime Storage - Fishkill	0.4%	5.7%					1078 Route 9
1.10	Property		1	Prime Storage - Warwick	0.4%	5.3%					210 Kings Highway
1.11	Property		1	Prime Storage - Walden	0.3%	4.7%					151 Orange Avenue
1.12	Property		1	Prime Storage - Poughkeepsie	0.3%	4.7%					3 Neptune Road
1.13	Property		1	Prime Storage - Saugerties	0.3%	3.5%					2902 Route 9W
1.14	Property		1	Prime Storage - Pleasant Valley	0.2%	2.5%					5 Mill Lane
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	7.2%		CREFI	CREFI	NAP	NAP	Various
2.01	Property		1	Warwick Melrose	5.0%	69.2%					3015 Oak Lawn Avenue
2.02	Property		1	Warwick Allerton	2.2%	30.8%					701 North Michigan Avenue
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	6.6%	100.0%	GACC	GACC	NAP	NAP	14819 Ballantyne Village Way
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	6.0%	100.0%	GSBI, WFB, SGFC	GSMC	Group 1, Group 2	NAP	7875 Montgomery Road
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	6.0%		GSBI	GSMC	NAP	NAP	Various
5.01	Property		1	Imperial Center	2.0%	33.3%					4813, 4815 and 4721 Emperor Boulevard and 1005, 1007 and 1009 Slater Road
5.02	Property		1	Parkway Avalon	1.6%	26.9%					11720 and 11800 Amber Park Drive
5.03	Property		1	Apex 190	1.3%	22.2%					3033 West President George Bush Highway
5.04	Property		1	Fairview	1.0%	17.6%					3120 Fairview Park Drive
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	4.9%	100.0%	CREFI, JPMCB, AREF2	CREFI	NAP	NAP	10 South Street
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	4.6%	100.0%	DBRI	GACC	Group 1	NAP	5035-5045 West Slauson Avenue and 5100-5150 West Goldleaf Circle
8	Loan	9, 48	1	Lexmark	4.6%	100.0%	CREFI, UBS AG	CREFI	NAP	NAP	740 West New Circle Road
9	Loan	49, 50	1	The Duncan	4.0%	100.0%	CREFI	CREFI	NAP	NAP	1515 West Monroe Street
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	3.9%	100.0%	DBNY, GSBI, JPMCB, BMO	GACC, GSMC	NAP	NAP	1961 Chain Bridge Road
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	3.9%	100.0%	DBRI	GACC	NAP	NAP	89 Centennial Olympic Park Drive Northwest
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	3.7%	100.0%	DBNY, BCREI, WFB	GACC, Barclays	Group 2	NAP	2655 Richmond Avenue
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	3.2%	100.0%	BSPRT	GACC	NAP	NAP	2300 Windy Ridge Parkway
14	Loan	79, 80, 81	1	Shirlington Gateway	3.0%	100.0%	CREFI	CREFI	NAP	NAP	2800 South Shirlington Road
15	Loan	82, 83	1	Vernon Industrial	2.5%	100.0%	CREFI	CREFI	NAP	NAP	1820-1875 East 27th Street
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	2.4%	100.0%	WFB, CREFI	CREFI	NAP	NAP	6176 Retail Road
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	2.3%		DBRI	GACC	NAP	NAP	Various
17.01	Property		1	Gamecock Village	1.4%	58.9%					351 Nisbet Street Northwest
17.02	Property		1	Mustang Village	0.9%	41.1%					5005 Lake Park Drive
18	Loan	90, 91	1	300 Tice Boulevard	2.2%	100.0%	BMO	BMO	NAP	NAP	300 Tice Boulevard
19	Loan		1	Detroit Foundation Hotel	2.1%	100.0%	GSBI	GSMC	NAP	NAP	250 West Larned Street
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	2.0%		CREFI, BMO	CREFI	NAP	NAP	Various
20.01	Property		1	369 Lexington Avenue	1.1%	54.5%					369 Lexington Avenue
20.02	Property		1	2 West 46th Street	0.9%	45.5%					2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	1.8%	100.0%	DBRI	GACC	NAP	NAP	228 Duffield Street
22	Loan	100	1	Texican Court	1.8%	100.0%	GSBI	GSMC	NAP	NAP	501 Las Colinas Boulevard
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	1.6%		BMO	BMO	NAP	NAP	Various
23.01	Property		1	Williamsburg Apartments	0.8%	53.3%					7301 Northwest 23rd Street
23.02	Property		1	Western Oaks Apartments	0.7%	46.7%					7408 Northwest 23rd Street
24	Loan	103, 104, 105, 106	1	Star News	1.5%	100.0%	DBRI	GACC	NAP	NAP	525 East Colorado Boulevard and 473 East Union Street
25	Loan	107, 108	1	City Center @ Penn	1.5%	100.0%	CREFI	CREFI	NAP	NAP	1320 City Center Drive
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	1.4%	100.0%	GACC	GACC	NAP	NAP	109 West International Airport Road
27	Loan	113, 114	6	Nostrand Avenue Portfolio	1.3%		DBRI	GACC	NAP	NAP	Various
27.01	Property		1	738-742 Nostrand Avenue	0.4%	29.0%					738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue	0.4%	27.8%					820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue	0.3%	19.4%					850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue	0.2%	12.5%					758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue	0.1%	6.9%					804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue	0.1%	4.4%					752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	1.3%	100.0%	CREFI	CREFI	NAP	NAP	8555 Tonnelle Avenue
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	0.9%	100.0%	BMO, AREF2	BMO	NAP	NAP	921 Denton Boulevard Northwest
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	0.9%	100.0%	DBRI	GACC	NAP	NAP	21435 County Road 98
31	Loan	124, 125	1	Santa Maria Commerce	0.8%	100.0%	GACC	GACC	NAP	NAP	230-238 and 336-340 East Betteravia Road
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	0.7%	100.0%	BCREI, AREF2	Barclays	NAP	NAP	200 Southwest 1st Avenue
33	Loan	131, 132	1	The Valencia	0.6%	100.0%	BCREI	Barclays	NAP	NAP	22950 U.S. Highway 19 North
34	Loan		1	Little Traverse Village	0.5%	100.0%	BMO	BMO	Group 3	NAP	301 Lafayette Avenue
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	0.5%	100.0%	Greystone Select Company II LLC	BMO	NAP	NAP	6075 Poplar Avenue
36	Loan	139	1	Carriage Hills Apartments	0.4%	100.0%	CREFI	CREFI	NAP	NAP	545 Goucher Street
37	Loan		1	Anchor Bay Townhomes	0.3%	100.0%	BMO	BMO	Group 3	NAP	3926 Hermansau Road

A-1-1

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	Various	Various	New York	Various	Self Storage	Self Storage	Various
1.01	Property		1	Prime Storage - New Windsor	New Windsor	Orange	New York	12553	Self Storage	Self Storage	2009-2024
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	Wappingers Falls	Dutchess	New York	12590	Self Storage	Self Storage	2002-2016
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	Wappingers Falls	Dutchess	New York	12590	Self Storage	Self Storage	1984
1.04	Property		1	Prime Storage - Hyde Park	Hyde Park	Dutchess	New York	12538	Self Storage	Self Storage	1995-1999
1.05	Property		1	Prime Storage - Newburgh	Newburgh	Orange	New York	12550	Self Storage	Self Storage	1999
1.06	Property		1	Prime Storage - Highland	Highland	Ulster	New York	12528	Self Storage	Self Storage	1985-2021
1.07	Property		1	Prime Storage - Beacon	Beacon	Dutchess	New York	12508	Self Storage	Self Storage	1956, 2023
1.08	Property		1	Prime Storage - Chester	Chester	Orange	New York	10918	Self Storage	Self Storage	2002-2018
1.09	Property		1	Prime Storage - Fishkill	Fishkill	Dutchess	New York	12524	Self Storage	Self Storage	1940, 1983
1.10	Property		1	Prime Storage - Warwick	Warwick	Orange	New York	10990	Self Storage	Self Storage	1987-1997
1.11	Property		1	Prime Storage - Walden	Walden	Orange	New York	12586	Self Storage	Self Storage	1995-1999
1.12	Property		1	Prime Storage - Poughkeepsie	Poughkeepsie	Dutchess	New York	12601	Self Storage	Self Storage	1986
1.13	Property		1	Prime Storage - Saugerties	Saugerties	Ulster	New York	12477	Self Storage	Self Storage	2007-2021
1.14	Property		1	Prime Storage - Pleasant Valley	Pleasant Valley	Dutchess	New York	12569	Self Storage	Self Storage	1976-1994
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	Various	Various	Various	Various	Hospitality	Full Service	1924
2.01	Property		1	Warwick Melrose	Dallas	Dallas	Texas	75219	Hospitality	Full Service	1924
2.02	Property		1	Warwick Allerton	Chicago	Cook	Illinois	60611	Hospitality	Full Service	1924
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	Charlotte	Mecklenburg	North Carolina	28277	Mixed Use	Hospitality/Office	2021
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	Cincinnati	Hamilton	Ohio	45236	Retail	Super Regional Mall	1958
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	Various	Various	Various	Various	Office	Suburban	Various
5.01	Property		1	Imperial Center	Durham	Durham	North Carolina	27703	Office	Suburban	1984-2007
5.02	Property		1	Parkway Avalon	Alpharetta	Fulton	Georgia	30004	Office	Suburban	2000, 2001
5.03	Property		1	Apex 190	Plano	Collin	Texas	75075	Office	Suburban	2007
5.04	Property		1	Fairview	Falls Church	Fairfax	Virginia	22042	Office	Suburban	2008
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	New York	New York	New York	10004	Mixed Use	Hospitality/Event Space	1909
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	Los Angeles	Los Angeles	California	90056	Office	Suburban	1987-2005
8	Loan	9, 48	1	Lexmark	Lexington	Fayette	Kentucky	40511	Industrial	Flex	1957-1958, 1966, 1972-1973, 1981, 1985, 2001
9	Loan	49, 50	1	The Duncan	Chicago	Cook	Illinois	60607	Multifamily	Mid Rise	1912
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	McLean	Fairfax	Virginia	22102	Retail	Super Regional Mall	1968
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	Atlanta	Fulton	Georgia	30313	Hospitality	Select Service	2020
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	Staten Island	Richmond	New York	10314	Retail	Super Regional Mall	1972
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	Atlanta	Cobb	Georgia	30339	Office	Suburban	1987
14	Loan	79, 80, 81	1	Shirlington Gateway	Arlington	Arlington	Virginia	22206	Office	Medical	1986
15	Loan	82, 83	1	Vernon Industrial	Vernon	Los Angeles	California	90058	Industrial	Warehouse/Distribution	1965
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	Dallas	Dallas	Texas	75231	Retail	Anchored	2011
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	Various	Various	Various	Various	Multifamily	Student Housing	Various
17.01	Property		1	Gamecock Village	Jacksonville	Calhoun	Alabama	36265	Multifamily	Student Housing	2007
17.02	Property		1	Mustang Village	Wichita Falls	Wichita	Texas	76302	Multifamily	Student Housing	2008
18	Loan	90, 91	1	300 Tice Boulevard	Woodcliff Lake	Bergen	New Jersey	07677	Office	Suburban	1991
19	Loan		1	Detroit Foundation Hotel	Detroit	Wayne	Michigan	48226	Hospitality	Full Service	1929
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	New York	New York	New York	Various	Office	CBD	Various
20.01	Property		1	369 Lexington Avenue	New York	New York	New York	10016	Office	CBD	1937
20.02	Property		1	2 West 46th Street	New York	New York	New York	10036	Office	CBD	1926
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	Brooklyn	Kings	New York	11201	Hospitality	Full Service	2010
22	Loan	100	1	Texican Court	Irving	Dallas	Texas	75039	Hospitality	Full Service	2018
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	Bethany	Oklahoma	Oklahoma	73008	Multifamily	Garden	Various
23.01	Property		1	Williamsburg Apartments	Bethany	Oklahoma	Oklahoma	73008	Multifamily	Garden	1969
23.02	Property		1	Western Oaks Apartments	Bethany	Oklahoma	Oklahoma	73008	Multifamily	Garden	1967
24	Loan	103, 104, 105, 106	1	Star News	Pasadena	Los Angeles	California	91101	Mixed Use	Retail/Office	1925, 1999
25	Loan	107, 108	1	City Center @ Penn	Carmel	Hamilton	Indiana	46032	Office	Suburban	2007
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	Anchorage	Anchorage	Alaska	99518	Hospitality	Full Service	2009
27	Loan	113, 114	6	Nostrand Avenue Portfolio	Brooklyn	Kings	New York	Various	Mixed Use	Various	Various
27.01	Property		1	738-742 Nostrand Avenue	Brooklyn	Kings	New York	11216	Mixed Use	Retail/Multifamily	1910
27.02	Property		1	820 Nostrand Avenue	Brooklyn	Kings	New York	11216	Mixed Use	Retail/Multifamily	1920
27.03	Property		1	850 Nostrand Avenue	Brooklyn	Kings	New York	11225	Mixed Use	Retail/Office	1925
27.04	Property		1	758 Nostrand Avenue	Brooklyn	Kings	New York	11216	Mixed Use	Retail/Multifamily	1931
27.05	Property		1	804 Nostrand Avenue	Brooklyn	Kings	New York	11216	Mixed Use	Retail/Multifamily	1910
27.06	Property		1	752 Nostrand Avenue	Brooklyn	Kings	New York	11216	Mixed Use	Retail/Multifamily	1910
28	Loan	115, 116	1	8555 Tonnelle	North Bergen	Hudson	New Jersey	07047	Industrial	Warehouse	1940
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	Fort Walton Beach	Okaloosa	Florida	32547	Multifamily	Garden	1989
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	Woodland	Yolo	California	95695	Industrial	R&D	1984
31	Loan	124, 125	1	Santa Maria Commerce	Santa Maria	Santa Barbara	California	93454	Retail	Shadow Anchored	1982
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	Fort Lauderdale	Broward	Florida	33301	Office	CBD	2007
33	Loan	131, 132	1	The Valencia	Clearwater	Pinellas	Florida	33765	Multifamily	Other	1973
34	Loan		1	Little Traverse Village	Petoskey	Emmet	Michigan	49770	Multifamily	Garden	1980
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	Memphis	Shelby	Tennessee	38119	Office	Suburban	1986
36	Loan	139	1	Carriage Hills Apartments	Johnstown	Cambria	Pennsylvania	15905	Multifamily	Garden	1972
37	Loan		1	Anchor Bay Townhomes	Saginaw	Saginaw	Michigan	48603	Multifamily	Townhomes	1997

A-1-2

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %
													1
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	Various	826,261	SF	166.41	80,000,000	80,000,000	80,000,000	6.23000%	0.01309%	6.21691%
1.01	Property		1	Prime Storage - New Windsor	NAP	113,545	SF		12,951,430	12,951,430	12,951,430
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	NAP	82,800	SF		8,937,588	8,937,588	8,937,588
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	NAP	82,512	SF		8,406,906	8,406,906	8,406,906
1.04	Property		1	Prime Storage - Hyde Park	NAP	59,714	SF		6,518,487	6,518,487	6,518,487
1.05	Property		1	Prime Storage - Newburgh	NAP	63,320	SF		6,133,487	6,133,487	6,133,487
1.06	Property		1	Prime Storage - Highland	NAP	58,114	SF		5,587,084	5,587,084	5,587,084
1.07	Property		1	Prime Storage - Beacon	2017	71,853	SF		5,244,957	5,244,957	5,244,957
1.08	Property		1	Prime Storage - Chester	NAP	50,675	SF		5,175,063	5,175,063	5,175,063
1.09	Property		1	Prime Storage - Fishkill	2020	40,625	SF		4,570,380	4,570,380	4,570,380
1.10	Property		1	Prime Storage - Warwick	NAP	42,855	SF		4,210,240	4,210,240	4,210,240
1.11	Property		1	Prime Storage - Walden	NAP	43,375	SF		3,757,597	3,757,597	3,757,597
1.12	Property		1	Prime Storage - Poughkeepsie	NAP	54,740	SF		3,748,585	3,748,585	3,748,585
1.13	Property		1	Prime Storage - Saugerties	NAP	37,055	SF		2,765,935	2,765,935	2,765,935
1.14	Property		1	Prime Storage - Pleasant Valley	NAP	25,078	SF		1,992,262	1,992,262	1,992,262
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	Various	623	Rooms	125,200.64	78,000,000	78,000,000	78,000,000	8.14000%	0.01309%	8.12691%
2.01	Property		1	Warwick Melrose	2019-2021	184	Rooms		54,000,000	54,000,000	54,000,000
2.02	Property		1	Warwick Allerton	2022	439	Rooms		24,000,000	24,000,000	24,000,000
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	NAP	276,811	SF	258.30	71,500,000	71,500,000	71,500,000	7.37000%	0.01309%	7.35691%
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	1988, 2003, 2009, 2019-2023	1,033,141	SF	251.66	65,000,000	65,000,000	65,000,000	6.27100%	0.01434%	6.25666%
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	NAP	987,072	SF	109.41	65,000,000	65,000,000	65,000,000	7.36400%	0.01309%	7.35091%
5.01	Property		1	Imperial Center	NAP	408,938	SF		21,666,667	21,666,667	21,666,667
5.02	Property		1	Parkway Avalon	NAP	196,659	SF		17,453,704	17,453,704	17,453,704
5.03	Property		1	Apex 190	NAP	186,215	SF		14,444,444	14,444,444	14,444,444
5.04	Property		1	Fairview	NAP	195,260	SF		11,435,185	11,435,185	11,435,185
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	2021	146,486	SF	703.14	53,000,000	53,000,000	50,362,083	7.27000%	0.01309%	7.25691%
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	NAP	576,938	SF	112.66	50,000,000	50,000,000	50,000,000	7.38400%	0.01309%	7.37091%
8	Loan	9, 48	1	Lexmark	2002	1,449,072	SF	56.93	50,000,000	50,000,000	50,000,000	7.44000%	0.01309%	7.42691%
9	Loan	49, 50	1	The Duncan	2020	260	Units	169,230.77	44,000,000	44,000,000	44,000,000	6.67000%	0.02184%	6.64816%
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	1989, 2005	1,793,638	SF	395.84	42,920,000	42,920,000	42,920,000	6.60060%	0.01445%	6.58615%
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP	195	Rooms	215,384.62	42,000,000	42,000,000	42,000,000	7.97000%	0.01309%	7.95691%
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	1993, 2018	995,900	SF	200.82	40,000,000	40,000,000	40,000,000	7.53400%	0.01309%	7.52091%
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	NAP	668,082	SF	97.29	35,000,000	35,000,000	35,000,000	7.98000%	0.01309%	7.96691%
14	Loan	79, 80, 81	1	Shirlington Gateway	2019	208,330	SF	156.17	32,535,000	32,535,000	32,535,000	7.24000%	0.01309%	7.22691%
15	Loan	82, 83	1	Vernon Industrial	1995	119,000	SF	231.09	27,500,000	27,500,000	27,500,000	7.40000%	0.01309%	7.38691%
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP	474,026	SF	121.30	25,875,000	25,875,000	25,875,000	6.17500%	0.01434%	6.16066%
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	Various	1,008	Beds	24,950.40	25,150,000	25,150,000	25,150,000	7.05500%	0.01309%	7.04191%
17.01	Property		1	Gamecock Village	2014	504	Beds		14,820,000	14,820,000	14,820,000
17.02	Property		1	Mustang Village	NAP	504	Beds		10,330,000	10,330,000	10,330,000
18	Loan	90, 91	1	300 Tice Boulevard	2017	229,045	SF	104.78	24,000,000	24,000,000	23,086,590	8.44000%	0.01309%	8.42691%
19	Loan		1	Detroit Foundation Hotel	2017	100	Rooms	230,000.00	23,000,000	23,000,000	23,000,000	8.08200%	0.01309%	8.06891%
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	Various	302,093	SF	335.82	21,725,000	21,725,000	21,725,000	7.96000%	0.01309%	7.94691%
20.01	Property		1	369 Lexington Avenue	2018	157,122	SF		11,831,506	11,831,506	11,831,506
20.02	Property		1	2 West 46th Street	2011	144,971	SF		9,893,494	9,893,494	9,893,494
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	2019	321	Rooms	264,797.51	20,000,000	20,000,000	20,000,000	7.48000%	0.01309%	7.46691%
22	Loan	100	1	Texican Court	NAP	152	Rooms	128,289.47	19,500,000	19,500,000	19,500,000	7.74000%	0.01309%	7.72691%
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	2023	349	Units	49,785.10	17,375,000	17,375,000	17,375,000	7.33000%	0.01309%	7.31691%
23.01	Property		1	Williamsburg Apartments	2023	177	Units		9,260,000	9,260,000	9,260,000
23.02	Property		1	Western Oaks Apartments	2023	172	Units		8,115,000	8,115,000	8,115,000
24	Loan	103, 104, 105, 106	1	Star News	2010	64,044	SF	259.20	16,600,000	16,600,000	16,600,000	7.39000%	0.01309%	7.37691%
25	Loan	107, 108	1	City Center @ Penn	2020	141,720	SF	112.90	16,000,000	16,000,000	16,000,000	7.34000%	0.01309%	7.32691%
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP	165	Rooms	92,424.24	15,250,000	15,250,000	15,250,000	8.91400%	0.01309%	8.90091%
27	Loan	113, 114	6	Nostrand Avenue Portfolio	2017, 2020-2023	36,284	SF	399.63	14,500,000	14,500,000	14,500,000	6.65400%	0.01309%	6.64091%
27.01	Property		1	738-742 Nostrand Avenue	2017, 2020-2023	9,628	SF		4,205,065	4,205,065	4,205,065
27.02	Property		1	820 Nostrand Avenue	2017, 2020-2023	9,175	SF		4,036,082	4,036,082	4,036,082
27.03	Property		1	850 Nostrand Avenue	2017, 2020-2023	6,300	SF		2,807,710	2,807,710	2,807,710
27.04	Property		1	758 Nostrand Avenue	2017, 2020-2023	5,796	SF		1,813,312	1,813,312	1,813,312
27.05	Property		1	804 Nostrand Avenue	2017, 2020-2023	2,845	SF		1,000,896	1,000,896	1,000,896
27.06	Property		1	752 Nostrand Avenue	2017, 2020-2023	2,540	SF		636,934	636,934	636,934
28	Loan	115, 116	1	8555 Tonnelle	2023	95,616	SF	145.37	13,900,000	13,900,000	13,900,000	6.95000%	0.01309%	6.93691%
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	2019	301	Units	159,468.44	10,000,000	10,000,000	10,000,000	5.75300%	0.01309%	5.73991%
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	2014, 2021	115,664	SF	255.79	10,000,000	10,000,000	10,000,000	6.67100%	0.01309%	6.65791%
31	Loan	124, 125	1	Santa Maria Commerce	1999, 2010	65,911	SF	133.51	8,800,000	8,800,000	8,800,000	6.70000%	0.01309%	6.68691%
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	NAP	205,956	SF	267.05	7,100,000	7,100,000	7,100,000	8.25000%	0.01309%	8.23691%
33	Loan	131, 132	1	The Valencia	2023	118	Units	58,474.58	6,900,000	6,900,000	6,900,000	8.14800%	0.06184%	8.08616%
34	Loan		1	Little Traverse Village	NAP	72	Units	74,305.56	5,350,000	5,350,000	5,350,000	7.37500%	0.01309%	7.36191%
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	2001, 2020	356,188	SF	145.99	5,000,000	5,000,000	5,000,000	7.51300%	0.03184%	7.48116%
36	Loan	139	1	Carriage Hills Apartments	NAP	96	Units	44,791.67	4,300,000	4,300,000	4,300,000	6.91000%	0.01309%	6.89691%
37	Loan		1	Anchor Bay Townhomes	NAP	80	Units	41,000.00	3,280,000	3,280,000	3,280,000	7.34500%	0.01309%	7.33191%

A-1-3

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)
					2		2
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	NAP	421,101.85	NAP	5,053,222.20	Interest Only	No	Actual/360	60	60	60
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	NAP	536,448.61	NAP	6,437,383.32	Interest Only	No	Actual/360	60	60	60
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	NAP	445,228.18	NAP	5,342,738.16	Interest Only	No	Actual/360	60	60	60
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	NAP	344,396.93	NAP	4,132,763.16	Interest Only	No	Actual/360	60	60	60
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	NAP	404,423.38	NAP	4,853,080.56	Interest Only	No	Actual/360	60	60	60
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	362,272.68	NAP	4,347,272.16	NAP	Amortizing Balloon	No	Actual/360	0	0	60
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	NAP	311,939.81	NAP	3,743,277.72	Interest Only	No	Actual/360	60	60	60
8	Loan	9, 48	1	Lexmark	NAP	314,305.56	NAP	3,771,666.72	Interest Only	No	Actual/360	60	60	60
9	Loan	49, 50	1	The Duncan	NAP	247,963.43	NAP	2,975,561.16	Interest Only	No	Actual/360	60	60	60
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	NAP	239,360.37	NAP	2,872,324.44	Interest Only	No	Actual/360	60	57	60
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP	282,824.31	NAP	3,393,891.72	Interest Only	No	Actual/360	60	59	60
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	NAP	254,621.30	NAP	3,055,455.60	Interest Only	No	Actual/360	60	59	60
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	NAP	235,982.64	NAP	2,831,791.68	Interest Only	No	Actual/360	60	60	60
14	Loan	79, 80, 81	1	Shirlington Gateway	NAP	199,020.81	NAP	2,388,249.72	Interest Only	No	Actual/360	60	60	60
15	Loan	82, 83	1	Vernon Industrial	NAP	171,938.66	NAP	2,063,263.92	Interest Only	No	Actual/360	60	60	60
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP	134,997.72	NAP	1,619,972.64	Interest Only	No	Actual/360	60	59	60
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	NAP	149,914.67	NAP	1,798,976.04	Interest Only	No	Actual/360	60	58	60
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	183,519.67	NAP	2,202,236.04	NAP	Amortizing Balloon	No	Actual/360	0	0	60
19	Loan		1	Detroit Foundation Hotel	NAP	157,056.46	NAP	1,884,677.52	Interest Only	No	Actual/360	60	59	60
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	NAP	146,110.68	NAP	1,753,328.16	Interest Only	No	Actual/360	60	55	60
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	NAP	126,398.15	NAP	1,516,777.80	Interest Only	No	Actual/360	60	59	60
22	Loan	100	1	Texican Court	NAP	127,521.88	NAP	1,530,262.56	Interest Only	No	Actual/360	60	60	60
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	NAP	107,606.35	NAP	1,291,276.20	Interest Only	No	Actual/360	60	59	60
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	NAP	103,648.17	NAP	1,243,778.04	Interest Only	No	Actual/360	60	60	60
25	Loan	107, 108	1	City Center @ Penn	NAP	99,225.93	NAP	1,190,711.16	Interest Only	No	Actual/360	60	60	60
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP	114,855.45	NAP	1,378,265.40	Interest Only	No	Actual/360	60	58	60
27	Loan	113, 114	6	Nostrand Avenue Portfolio	NAP	81,519.20	NAP	978,230.40	Interest Only	No	Actual/360	60	60	60
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	NAP	81,622.28	NAP	979,467.36	Interest Only	No	Actual/360	60	60	60
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	NAP	48,607.52	NAP	583,290.24	Interest Only	No	Actual/360	60	59	60
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAP	56,363.77	NAP	676,365.24	Interest Only	No	Actual/360	60	60	60
31	Loan	124, 125	1	Santa Maria Commerce	NAP	49,815.74	NAP	597,788.88	Interest Only	No	Actual/360	60	59	60
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	NAP	49,490.45	NAP	593,885.40	Interest Only	No	Actual/360	60	57	60
33	Loan	131, 132	1	The Valencia	NAP	47,501.71	NAP	570,020.52	Interest Only	No	Actual/360	60	60	60
34	Loan		1	Little Traverse Village	NAP	33,336.88	NAP	400,042.56	Interest Only	No	Actual/360	60	60	60
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	NAP	31,738.95	NAP	380,867.40	Interest Only	No	Actual/360	60	55	60
36	Loan	139	1	Carriage Hills Apartments	NAP	25,104.73	NAP	301,256.76	Interest Only	No	Actual/360	60	60	60
37	Loan		1	Anchor Bay Townhomes	NAP	20,355.17	NAP	244,262.04	Interest Only	No	Actual/360	60	60	60

A-1-4

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	60	0	0	2/27/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	60	0	0	2/22/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	60	0	0	3/1/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	60	0	0	2/9/2024	0	1	4/1/2024	NAP	3/1/2029	NAP
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	60	0	0	3/1/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	60	360	360	2/23/2024	0	6	4/6/2024	4/6/2024	3/6/2029	NAP
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	60	0	0	2/29/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
8	Loan	9, 48	1	Lexmark	60	0	0	2/13/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
9	Loan	49, 50	1	The Duncan	60	0	0	3/1/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	57	0	0	12/4/2023	3	6	1/6/2024	NAP	12/6/2028	NAP
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	59	0	0	2/5/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	59	0	0	1/18/2024	1	1	3/1/2024	NAP	2/1/2029	NAP
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	60	0	0	2/26/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
14	Loan	79, 80, 81	1	Shirlington Gateway	60	0	0	2/23/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
15	Loan	82, 83	1	Vernon Industrial	60	0	0	2/29/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	59	0	0	1/19/2024	1	11	3/11/2024	NAP	2/11/2029	NAP
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	58	0	0	1/5/2024	2	6	2/6/2024	NAP	1/6/2029	NAP
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	60	360	360	2/28/2024	0	6	4/6/2024	4/6/2024	3/6/2029	NAP
19	Loan		1	Detroit Foundation Hotel	59	0	0	1/24/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	55	0	0	9/28/2023	5	1	11/1/2023	NAP	10/1/2028	NAP
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	59	0	0	1/31/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
22	Loan	100	1	Texican Court	60	0	0	2/27/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	59	0	0	2/5/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	60	0	0	2/9/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
25	Loan	107, 108	1	City Center @ Penn	60	0	0	2/29/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	58	0	0	1/5/2024	2	6	2/6/2024	NAP	1/6/2029	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio	60	0	0	2/29/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	60	0	0	2/21/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	59	0	0	1/31/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	60	0	0	3/1/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
31	Loan	124, 125	1	Santa Maria Commerce	59	0	0	2/1/2024	1	6	3/6/2024	NAP	2/6/2029	NAP
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	57	0	0	12/1/2023	3	6	1/6/2024	NAP	12/6/2028	NAP
33	Loan	131, 132	1	The Valencia	60	0	0	2/21/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
34	Loan		1	Little Traverse Village	60	0	0	3/6/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	55	0	0	9/22/2023	5	6	11/6/2023	NAP	10/6/2028	NAP
36	Loan	139	1	Carriage Hills Apartments	60	0	0	2/21/2024	0	6	4/6/2024	NAP	3/6/2029	NAP
37	Loan		1	Anchor Bay Townhomes	60	0	0	3/6/2024	0	6	4/6/2024	NAP	3/6/2029	NAP

A-1-5

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)
							3
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	0	0	L(24),D(30),O(6)	16,050,481	4,303,606	11,746,875	12/31/2023	T-12	15,454,279
1.01	Property		1	Prime Storage - New Windsor				2,412,582	515,056	1,897,526	12/31/2023	T-12	2,300,684
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376				1,687,002	344,334	1,342,668	12/31/2023	T-12	1,673,609
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9				1,681,829	391,116	1,290,713	12/31/2023	T-12	1,684,058
1.04	Property		1	Prime Storage - Hyde Park				1,230,232	288,505	941,727	12/31/2023	T-12	1,216,566
1.05	Property		1	Prime Storage - Newburgh				1,173,043	273,466	899,577	12/31/2023	T-12	1,132,174
1.06	Property		1	Prime Storage - Highland				1,099,725	296,552	803,173	12/31/2023	T-12	1,036,753
1.07	Property		1	Prime Storage - Beacon				913,825	384,343	529,482	12/31/2023	T-12	707,068
1.08	Property		1	Prime Storage - Chester				983,373	201,497	781,876	12/31/2023	T-12	972,762
1.09	Property		1	Prime Storage - Fishkill				906,868	230,021	676,847	12/31/2023	T-12	956,255
1.10	Property		1	Prime Storage - Warwick				793,754	168,702	625,052	12/31/2023	T-12	771,753
1.11	Property		1	Prime Storage - Walden				716,715	163,848	552,867	12/31/2023	T-12	716,524
1.12	Property		1	Prime Storage - Poughkeepsie				1,264,377	642,259	622,118	12/31/2023	T-12	1,182,451
1.13	Property		1	Prime Storage - Saugerties				642,256	215,250	427,006	12/31/2023	T-12	599,631
1.14	Property		1	Prime Storage - Pleasant Valley				544,900	188,656	356,244	12/31/2023	T-12	503,991
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	0	0	L(24),D(29),O(7)	36,557,157	24,842,487	11,714,670	12/31/2023	T-12	35,369,717
2.01	Property		1	Warwick Melrose				18,908,762	11,239,138	7,669,624	12/31/2023	T-12	17,590,583
2.02	Property		1	Warwick Allerton				17,648,395	13,603,349	4,045,046	12/31/2023	T-12	17,779,134
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	0	0	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	0	0	L(24),D(29),O(7)	51,156,712	13,470,861	37,685,851	12/31/2023	T-12	50,448,758
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	0	0	L(24),D(29),O(7)	24,301,270	9,653,701	14,647,569	12/31/2023	T-12	24,435,274
5.01	Property		1	Imperial Center				8,636,587	3,308,099	5,328,488	12/31/2023	T-12	9,552,342
5.02	Property		1	Parkway Avalon				4,977,017	2,012,737	2,964,280	12/31/2023	T-12	4,862,899
5.03	Property		1	Apex 190				5,935,766	2,274,726	3,661,040	12/31/2023	T-12	5,411,865
5.04	Property		1	Fairview				4,751,900	2,058,139	2,693,761	12/31/2023	T-12	4,608,168
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	0	0	L(24),D(29),O(7)	76,670,902	53,018,686	23,652,216	12/31/2023	T-12	62,610,528
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	0	0	L(24),D(30),O(6)	21,135,183	9,034,983	12,100,200	12/31/2023	T-12	19,090,068
8	Loan	9, 48	1	Lexmark	0	0	YM1(53),O(7)	NAV	NAV	NAV	NAV	NAV	NAV
9	Loan	49, 50	1	The Duncan	0	0	L(24),D(29),O(7)	5,430,296	2,455,393	2,974,903	12/31/2023	T-12	4,677,330
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	5	0	L(27),DorYM1(26),O(7)	129,617,825	44,086,503	85,531,322	9/30/2023	T-12	127,448,218
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	0	0	L(25),D(30),O(5)	16,370,738	9,824,682	6,546,056	12/31/2023	T-12	13,254,151
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	0	0	L(25),D(28),O(7)	62,702,116	26,119,900	36,582,216	10/31/2023	T-12	64,758,020
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	0	0	L(24),D(32),O(4)	13,009,482	5,614,290	7,395,191	12/31/2023	T-12	11,834,267
14	Loan	79, 80, 81	1	Shirlington Gateway	0	0	L(24),D(29),O(7)	6,650,782	2,792,365	3,858,417	12/31/2023	T-12	6,252,676
15	Loan	82, 83	1	Vernon Industrial	0	0	L(24),D(29),O(7)	2,408,393	300,953	2,107,440	12/31/2023	T-12	2,300,653
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	5	0	L(25),DorYM3(28),O(7)	6,830,863	896,206	5,934,657	11/30/2023	T-12	6,620,053
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	0	0	L(26),D(29),O(5)	7,104,552	4,091,765	3,012,787	10/1/2023	T-12	6,672,429
17.01	Property		1	Gamecock Village				3,755,380	2,077,147	1,678,233	10/1/2023	T-12	3,424,737
17.02	Property		1	Mustang Village				3,349,171	2,014,617	1,334,554	10/1/2023	T-12	3,247,692
18	Loan	90, 91	1	300 Tice Boulevard	0	0	L(24),D(32),O(4)	3,088,285	2,571,385	516,900	12/31/2023	T-12	4,056,495
19	Loan		1	Detroit Foundation Hotel	0	0	L(25),D(28),O(7)	15,854,264	11,575,545	4,278,719	11/30/2023	T-12	13,453,099
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	0	5	L(29),D(24),O(7)	17,641,792	6,786,560	10,855,233	7/31/2023	T-12	16,980,535
20.01	Property		1	369 Lexington Avenue				9,537,640	3,684,263	5,853,377	7/31/2023	T-12	9,119,180
20.02	Property		1	2 West 46th Street				8,104,152	3,102,297	5,001,856	7/31/2023	T-12	7,861,355
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	0	0	L(25),D(28),O(7)	23,670,992	10,896,374	12,774,618	11/30/2023	T-12	21,072,127
22	Loan	100	1	Texican Court	0	0	L(24),D(29),O(7)	10,137,248	7,507,637	2,629,611	1/31/2024	T-12	10,079,713
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	0	0	L(25),D(30),O(5)	2,762,664	1,245,280	1,517,384	12/31/2023	T-12	2,133,772
23.01	Property		1	Williamsburg Apartments				1,424,549	681,144	743,405	12/31/2023	T-12	968,921
23.02	Property		1	Western Oaks Apartments				1,338,115	564,136	773,979	12/31/2023	T-12	1,164,851
24	Loan	103, 104, 105, 106	1	Star News	0	0	L(24),D(31),O(5)	1,945,094	763,970	1,181,124	10/31/2023	T-12	1,315,209
25	Loan	107, 108	1	City Center @ Penn	0	0	L(24),D(33),O(3)	2,575,600	878,034	1,697,566	12/31/2023	T-12	1,924,856
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	0	0	L(26),D(27),O(7)	8,456,758	6,308,410	2,148,348	11/30/2023	T-12	8,138,972
27	Loan	113, 114	6	Nostrand Avenue Portfolio	0	0	L(24),D(31),O(5)	1,756,741	669,490	1,087,252	12/31/2023	T-12	1,592,141
27.01	Property		1	738-742 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
27.02	Property		1	820 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
27.03	Property		1	850 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
27.04	Property		1	758 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
27.05	Property		1	804 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
27.06	Property		1	752 Nostrand Avenue				NAV	NAV	NAV	NAV	NAV	NAV
28	Loan	115, 116	1	8555 Tonnelle	0	0	L(24),D(32),O(4)	1,001,052	416,286	584,766	12/31/2023	T-12	NAV
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	0	0	L(25),D(31),O(4)	6,371,300	1,950,521	4,420,779	12/31/2023	T-12	5,758,768
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	0	0	L(11),YM1(13),DorYM1(31),O(5)	NAV	NAV	NAV	NAV	NAV	NAV
31	Loan	124, 125	1	Santa Maria Commerce	0	0	L(25),D(30),O(5)	1,406,497	441,523	964,974	9/30/2023	T-12	1,504,202
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	5	0	L(27),D(26),O(7)	10,474,739	4,494,234	5,980,505	9/30/2023	T-12	10,343,810
33	Loan	131, 132	1	The Valencia	0	0	L(24),D(29),O(7)	1,969,790	963,933	1,005,857	12/31/2023	T-12	NAV
34	Loan		1	Little Traverse Village	0	0	L(24),DorYM1(31),O(5)	1,050,900	499,274	551,626	12/31/2023	T-12	921,307
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	0	0	L(29),D(24),O(7)	8,971,074	3,900,976	5,070,098	8/31/2023	T-12	8,083,455
36	Loan	139	1	Carriage Hills Apartments	0	0	L(24),D(33),O(3)	861,182	449,617	411,566	10/31/2023	T-12	889,203
37	Loan		1	Anchor Bay Townhomes	0	0	L(24),DorYM1(31),O(5)	883,520	453,250	430,269	12/31/2023	T-12	849,240

A-1-6

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	4,438,900	11,015,379	12/31/2022	T-12	14,584,959	4,137,392	10,447,567	12/31/2021	T-12	86.4%
1.01	Property		1	Prime Storage - New Windsor	575,031	1,725,653	12/31/2022	T-12	2,200,409	487,664	1,712,745	12/31/2021	T-12	96.5%
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	442,186	1,231,423	12/31/2022	T-12	1,613,207	367,194	1,246,013	12/31/2021	T-12	92.4%
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	394,299	1,289,759	12/31/2022	T-12	1,610,285	412,666	1,197,619	12/31/2021	T-12	92.8%
1.04	Property		1	Prime Storage - Hyde Park	268,258	948,308	12/31/2022	T-12	1,168,595	286,034	882,561	12/31/2021	T-12	94.9%
1.05	Property		1	Prime Storage - Newburgh	283,510	848,664	12/31/2022	T-12	1,055,881	288,256	767,625	12/31/2021	T-12	95.9%
1.06	Property		1	Prime Storage - Highland	343,765	692,988	12/31/2022	T-12	860,473	289,615	570,858	12/31/2021	T-12	93.2%
1.07	Property		1	Prime Storage - Beacon	325,092	381,976	12/31/2022	T-12	666,903	226,596	440,307	12/31/2021	T-12	45.5%
1.08	Property		1	Prime Storage - Chester	249,750	723,012	12/31/2022	T-12	924,315	232,129	692,186	12/31/2021	T-12	90.7%
1.09	Property		1	Prime Storage - Fishkill	244,863	711,392	12/31/2022	T-12	885,686	213,378	672,308	12/31/2021	T-12	87.6%
1.10	Property		1	Prime Storage - Warwick	195,691	576,062	12/31/2022	T-12	730,591	198,079	532,512	12/31/2021	T-12	93.1%
1.11	Property		1	Prime Storage - Walden	161,566	554,958	12/31/2022	T-12	683,949	180,821	503,128	12/31/2021	T-12	89.8%
1.12	Property		1	Prime Storage - Poughkeepsie	599,410	583,041	12/31/2022	T-12	1,137,012	575,398	561,614	12/31/2021	T-12	90.4%
1.13	Property		1	Prime Storage - Saugerties	189,059	410,572	12/31/2022	T-12	564,671	197,242	367,429	12/31/2021	T-12	92.6%
1.14	Property		1	Prime Storage - Pleasant Valley	166,420	337,571	12/31/2022	T-12	482,982	182,321	300,661	12/31/2021	T-12	93.4%
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	21,622,799	13,746,918	12/31/2022	T-12	20,402,956	14,106,442	6,296,514	12/31/2021	T-12	70.2%
2.01	Property		1	Warwick Melrose	10,071,217	7,519,367	12/31/2022	T-12	11,032,008	6,766,022	4,265,986	12/31/2021	T-12	75.2%
2.02	Property		1	Warwick Allerton	11,551,583	6,227,552	12/31/2022	T-12	9,370,947	7,340,420	2,030,528	12/31/2021	T-12	68.2%
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	66.5%
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	13,294,184	37,154,574	12/31/2022	T-12	46,624,468	12,851,993	33,772,475	12/31/2021	T-12	94.5%
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	9,873,212	14,562,062	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	81.7%
5.01	Property		1	Imperial Center	3,206,585	6,345,758	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	69.5%
5.02	Property		1	Parkway Avalon	2,301,902	2,560,997	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	88.5%
5.03	Property		1	Apex 190	2,314,663	3,097,203	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	92.6%
5.04	Property		1	Fairview	2,050,063	2,558,105	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	85.9%
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	46,051,002	16,559,526	12/31/2022	T-12	19,895,595	19,620,191	275,404	12/31/2021	T-12	65.0%
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	8,854,759	10,235,309	12/31/2022	T-12	17,858,530	8,415,170	9,443,360	12/31/2021	T-12	78.6%
8	Loan	9, 48	1	Lexmark	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%
9	Loan	49, 50	1	The Duncan	2,352,501	2,324,828	12/31/2022	T-12	3,172,889	2,217,477	955,412	12/31/2021	T-12	95.0%
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	42,843,235	84,604,983	12/31/2022	T-12	126,677,910	43,141,634	83,536,276	12/31/2021	T-12	92.2%
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	8,453,477	4,800,674	12/31/2022	T-12	8,955,593	6,271,361	2,684,232	12/31/2021	T-12	69.0%
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	31,478,198	33,279,822	12/31/2022	T-12	56,053,376	32,087,459	23,965,918	12/31/2021	T-12	87.5%
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	5,204,998	6,629,269	12/31/2022	T-12	12,384,942	5,237,077	7,147,865	12/31/2021	T-12	76.2%
14	Loan	79, 80, 81	1	Shirlington Gateway	2,558,895	3,693,781	12/31/2022	T-12	5,423,009	2,535,468	2,887,541	12/31/2021	T-12	91.3%
15	Loan	82, 83	1	Vernon Industrial	373,591	1,927,063	12/31/2022	T-12	2,034,277	336,243	1,698,034	12/31/2021	T-12	95.0%
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	1,040,752	5,579,301	12/31/2022	T-12	5,969,331	1,296,713	4,672,618	12/31/2021	T-12	96.8%
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	3,733,735	2,938,694	12/31/2022	T-12	6,306,114	3,440,974	2,865,140	12/31/2021	T-12	93.3%
17.01	Property		1	Gamecock Village	1,829,632	1,595,105	12/31/2022	T-12	3,219,739	1,644,479	1,575,260	12/31/2021	T-12	95.0%
17.02	Property		1	Mustang Village	1,904,103	1,343,589	12/31/2022	T-12	3,086,376	1,796,495	1,289,881	12/31/2021	T-12	91.3%
18	Loan	90, 91	1	300 Tice Boulevard	2,261,283	1,795,213	12/31/2022	T-12	3,641,337	2,346,251	1,295,085	12/31/2021	T-12	87.1%
19	Loan		1	Detroit Foundation Hotel	9,991,846	3,461,253	12/31/2022	T-12	8,039,159	6,811,851	1,227,308	12/31/2021	T-12	67.4%
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	6,788,475	10,192,060	12/31/2022	T-12	17,670,387	6,933,759	10,736,628	12/31/2021	T-12	92.2%
20.01	Property		1	369 Lexington Avenue	3,865,245	5,253,935	12/31/2022	T-12	10,116,921	3,936,010	6,180,911	12/31/2021	T-12	90.0%
20.02	Property		1	2 West 46th Street	2,923,230	4,938,124	12/31/2022	T-12	7,553,466	2,997,748	4,555,717	12/31/2021	T-12	95.0%
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	10,279,326	10,792,801	12/31/2022	T-12	12,677,356	6,784,021	5,893,335	12/31/2021	T-12	89.7%
22	Loan	100	1	Texican Court	7,480,456	2,599,258	12/31/2023	T-12	8,433,054	6,402,943	2,030,111	12/31/2022	T-12	66.4%
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	1,276,862	856,910	12/31/2022	T-10 Ann	1,993,267	843,279	1,149,988	11/30/2021	T-12	93.2%
23.01	Property		1	Williamsburg Apartments	724,685	244,237	12/31/2022	T-10 Ann	1,029,469	460,449	569,020	11/30/2021	T-12	91.5%
23.02	Property		1	Western Oaks Apartments	552,177	612,674	12/31/2022	T-10 Ann	963,799	382,830	580,968	11/30/2021	T-12	95.2%
24	Loan	103, 104, 105, 106	1	Star News	834,474	480,734	12/31/2022	T-12	960,495	623,094	337,401	12/31/2021	T-12	88.7%
25	Loan	107, 108	1	City Center @ Penn	879,319	1,045,537	12/31/2022	T-12	1,746,613	750,041	996,572	12/31/2021	T-12	90.0%
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	6,139,111	1,999,861	12/31/2022	T-12	6,451,160	3,103,062	3,348,098	12/31/2021	T-12	74.4%
27	Loan	113, 114	6	Nostrand Avenue Portfolio	512,409	1,079,732	12/31/2022	T-12	1,526,284	537,121	989,163	12/31/2021	T-12	95.0%
27.01	Property		1	738-742 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
27.02	Property		1	820 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
27.03	Property		1	850 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
27.04	Property		1	758 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
27.05	Property		1	804 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
27.06	Property		1	752 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28	Loan	115, 116	1	8555 Tonnelle	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	93.5%
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	1,994,369	3,764,399	12/31/2022	T-12	5,187,288	1,804,174	3,383,114	12/31/2021	T-6 Ann	93.9%
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%
31	Loan	124, 125	1	Santa Maria Commerce	521,612	982,590	12/31/2022	T-12	1,700,403	483,981	1,216,422	12/31/2021	T-12	89.7%
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	4,143,801	6,200,009	12/31/2022	T-12	9,593,629	3,703,208	5,890,421	12/31/2021	T-12	91.4%
33	Loan	131, 132	1	The Valencia	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%
34	Loan		1	Little Traverse Village	463,966	457,341	12/31/2022	T-12	849,981	498,742	351,239	12/31/2021	T-12	95.0%
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	3,665,097	4,418,358	12/31/2022	T-12	7,104,048	3,419,564	3,684,484	12/31/2021	T-12	88.3%
36	Loan	139	1	Carriage Hills Apartments	371,036	518,167	12/31/2022	T-7 Ann	NAV	NAV	NAV	NAV	NAV	95.0%
37	Loan		1	Anchor Bay Townhomes	442,477	406,763	12/31/2022	T-12	850,319	409,355	440,964	12/31/2021	T-12	95.0%

A-1-7

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)
											4	4
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	16,782,408	4,490,628	12,291,780	134,192	25,190	12,132,398	1.42	1.40	8.9%	8.8%
1.01	Property		1	Prime Storage - New Windsor	2,505,167	533,125	1,972,042	16,843	0	1,955,199
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	1,726,764	355,500	1,371,265	14,764	0	1,356,500
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	1,731,640	401,237	1,330,403	8,361	0	1,322,042
1.04	Property		1	Prime Storage - Hyde Park	1,281,997	298,659	983,338	9,865	0	973,473
1.05	Property		1	Prime Storage - Newburgh	1,225,170	290,723	934,448	5,007	0	929,440
1.06	Property		1	Prime Storage - Highland	1,153,815	305,372	848,443	5,040	0	843,403
1.07	Property		1	Prime Storage - Beacon	1,215,620	427,382	788,238	4,171	0	784,067
1.08	Property		1	Prime Storage - Chester	996,010	210,193	785,817	5,736	0	780,081
1.09	Property		1	Prime Storage - Fishkill	933,831	236,618	697,213	3,714	0	693,499
1.10	Property		1	Prime Storage - Warwick	814,940	174,575	640,365	5,751	0	634,614
1.11	Property		1	Prime Storage - Walden	742,354	165,367	576,988	5,974	0	571,014
1.12	Property		1	Prime Storage - Poughkeepsie	1,274,680	662,366	612,314	18,293	25,190	568,831
1.13	Property		1	Prime Storage - Saugerties	652,918	229,032	423,886	4,100	0	419,786
1.14	Property		1	Prime Storage - Pleasant Valley	527,501	200,480	327,021	26,571	0	300,450
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	36,557,157	25,435,000	11,122,157	1,328,800	0	9,793,357	1.73	1.52	14.3%	12.6%
2.01	Property		1	Warwick Melrose	18,908,762	11,412,193	7,496,569	693,719	0	6,802,850
2.02	Property		1	Warwick Allerton	17,648,395	14,022,807	3,625,588	635,081	0	2,990,507
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	12,802,357	5,294,344	7,508,013	165,260	127,100	7,215,653	1.41	1.35	10.5%	10.1%
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	50,721,444	12,770,752	37,950,692	206,628	1,604,875	36,139,189	2.30	2.19	14.6%	13.9%
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	27,017,073	10,082,300	16,934,772	325,734	1,179,606	15,429,432	2.10	1.91	15.7%	14.3%
5.01	Property		1	Imperial Center	8,526,911	3,392,708	5,134,203	134,950	424,847	4,574,406
5.02	Property		1	Parkway Avalon	6,695,569	2,253,571	4,441,998	64,897	256,139	4,120,962
5.03	Property		1	Apex 190	5,847,044	2,335,186	3,511,857	61,451	256,305	3,194,102
5.04	Property		1	Fairview	5,947,548	2,100,835	3,846,714	64,436	242,316	3,539,962
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	76,670,902	54,048,705	22,622,197	2,526,674	0	20,095,523	2.68	2.38	22.0%	19.5%
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	21,187,124	9,964,210	11,222,913	144,235	765,407	10,313,272	2.31	2.12	17.3%	15.9%
8	Loan	9, 48	1	Lexmark	16,266,144	3,065,946	13,200,198	453,967	489,029	12,257,203	2.12	1.97	16.0%	14.9%
9	Loan	49, 50	1	The Duncan	6,220,978	2,413,108	3,807,870	66,258	4,192	3,737,421	1.28	1.26	8.7%	8.5%
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	140,618,916	43,516,369	97,102,547	358,728	1,793,638	94,950,181	2.04	2.00	13.7%	13.4%
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	16,370,738	10,430,099	5,940,639	579,755	0	5,360,884	1.75	1.58	14.1%	12.8%
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	63,861,272	30,795,311	33,065,961	199,180	995,900	31,870,881	2.16	2.09	16.5%	15.9%
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	14,357,783	5,345,278	9,012,505	133,616	0	8,878,888	1.71	1.69	13.9%	13.7%
14	Loan	79, 80, 81	1	Shirlington Gateway	6,923,996	2,829,818	4,094,178	44,380	156,274	3,893,524	1.71	1.63	12.6%	12.0%
15	Loan	82, 83	1	Vernon Industrial	3,043,625	481,552	2,562,073	11,900	46,621	2,503,552	1.24	1.21	9.3%	9.1%
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	7,072,372	1,212,090	5,860,282	71,104	0	5,789,178	1.63	1.61	10.2%	10.1%
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	7,364,468	4,188,787	3,175,681	165,589	0	3,010,093	1.77	1.67	12.6%	12.0%
17.01	Property		1	Gamecock Village	3,995,434	2,134,537	1,860,896	78,208	0	1,782,688
17.02	Property		1	Mustang Village	3,369,034	2,054,249	1,314,785	87,380	0	1,227,405
18	Loan	90, 91	1	300 Tice Boulevard	5,648,549	2,410,993	3,237,556	45,809	229,045	2,962,702	1.47	1.35	13.5%	12.3%
19	Loan		1	Detroit Foundation Hotel	15,854,264	11,630,274	4,223,990	634,171	0	3,589,820	2.24	1.90	18.4%	15.6%
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	18,446,425	7,103,097	11,343,328	109,765	590,707	10,642,855	1.39	1.30	11.2%	10.5%
20.01	Property		1	369 Lexington Avenue	9,928,894	3,861,406	6,067,488	51,760	291,470	5,724,258
20.02	Property		1	2 West 46th Street	8,517,531	3,241,691	5,275,840	58,005	299,238	4,918,597
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	23,670,992	11,267,781	12,403,211	946,840	0	11,456,371	1.92	1.78	14.6%	13.5%
22	Loan	100	1	Texican Court	10,053,456	7,479,310	2,574,146	402,138	0	2,172,008	1.68	1.42	13.2%	11.1%
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	3,168,996	1,294,345	1,874,651	76,540	0	1,798,111	1.45	1.39	10.8%	10.3%
23.01	Property		1	Williamsburg Apartments	1,680,390	686,473	993,918	38,818	0	955,099
23.02	Property		1	Western Oaks Apartments	1,488,605	607,872	880,733	37,722	0	843,011
24	Loan	103, 104, 105, 106	1	Star News	2,584,427	740,878	1,843,549	23,821	0	1,819,728	1.48	1.46	11.1%	11.0%
25	Loan	107, 108	1	City Center @ Penn	3,030,413	909,390	2,121,023	53,854	141,720	1,925,449	1.78	1.62	13.3%	12.0%
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	8,456,758	5,948,769	2,507,989	422,838	0	2,085,151	1.82	1.51	16.4%	13.7%
27	Loan	113, 114	6	Nostrand Avenue Portfolio	1,947,614	545,267	1,402,347	12,756	39,950	1,349,641	1.43	1.38	9.7%	9.3%
27.01	Property		1	738-742 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
27.02	Property		1	820 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
27.03	Property		1	850 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
27.04	Property		1	758 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
27.05	Property		1	804 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
27.06	Property		1	752 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV
28	Loan	115, 116	1	8555 Tonnelle	1,847,609	473,529	1,374,080	0	38,074	1,336,006	1.40	1.36	9.9%	9.6%
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	6,225,121	2,146,846	4,078,275	82,173	0	3,996,102	1.46	1.43	8.5%	8.3%
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	3,707,660	111,230	3,596,430	17,350	0	3,579,080	1.80	1.79	12.2%	12.1%
31	Loan	124, 125	1	Santa Maria Commerce	1,785,421	511,439	1,273,982	18,901	80,232	1,174,849	2.13	1.97	14.5%	13.4%
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	11,258,615	4,817,557	6,441,058	57,668	285,022	6,098,368	1.40	1.33	11.7%	11.1%
33	Loan	131, 132	1	The Valencia	2,101,511	1,082,382	1,019,129	41,300	0	977,829	1.79	1.72	14.8%	14.2%
34	Loan		1	Little Traverse Village	1,103,107	518,807	584,300	18,000	0	566,300	1.46	1.42	10.9%	10.6%
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	10,935,948	4,160,455	6,775,493	71,238	541,138	6,163,117	1.71	1.56	13.0%	11.9%
36	Loan	139	1	Carriage Hills Apartments	889,919	467,595	422,324	28,512	0	393,812	1.40	1.31	9.8%	9.2%
37	Loan		1	Anchor Bay Townhomes	844,725	498,566	346,159	20,000	0	326,159	1.42	1.34	10.6%	9.9%

A-1-8

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
										5
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	219,500,000	As Is	1/31/2024	62.6%	62.6%	89.6%
1.01	Property		1	Prime Storage - New Windsor	35,600,000	As Is	1/31/2024			96.1%	1/2/2024	NAP
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	23,800,000	As Is	1/31/2024			93.9%	1/2/2024	NAP
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	21,200,000	As Is	1/31/2024			93.1%	1/2/2024	NAP
1.04	Property		1	Prime Storage - Hyde Park	15,800,000	As Is	1/31/2024			96.0%	1/2/2024	NAP
1.05	Property		1	Prime Storage - Newburgh	14,000,000	As Is	1/31/2024			95.9%	1/2/2024	NAP
1.06	Property		1	Prime Storage - Highland	12,800,000	As Is	1/31/2024			94.5%	1/2/2024	NAP
1.07	Property		1	Prime Storage - Beacon	27,800,000	As Is	1/31/2024			46.9%	1/2/2024	NAP
1.08	Property		1	Prime Storage - Chester	12,900,000	As Is	1/31/2024			90.5%	1/2/2024	NAP
1.09	Property		1	Prime Storage - Fishkill	12,100,000	As Is	1/31/2024			88.6%	1/2/2024	NAP
1.10	Property		1	Prime Storage - Warwick	10,000,000	As Is	1/31/2024			92.9%	1/2/2024	NAP
1.11	Property		1	Prime Storage - Walden	9,400,000	As Is	1/31/2024			89.1%	1/2/2024	NAP
1.12	Property		1	Prime Storage - Poughkeepsie	10,700,000	As Is	1/31/2024			95.0%	1/2/2024	NAP
1.13	Property		1	Prime Storage - Saugerties	7,400,000	As Is	1/31/2024			93.0%	1/2/2024	NAP
1.14	Property		1	Prime Storage - Pleasant Valley	6,000,000	As Is	1/31/2024			93.0%	1/2/2024	NAP
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	168,200,000	As Is	Various	46.4%	46.4%	70.2%
2.01	Property		1	Warwick Melrose	103,500,000	As Is	1/3/2024			75.2%	12/31/2023	NAP
2.02	Property		1	Warwick Allerton	64,700,000	As Is	1/5/2024			68.2%	12/31/2023	NAP
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	110,100,000	As Is	1/15/2024	64.9%	64.9%	64.4%	1/31/2024	No
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	571,200,000	As Is	1/23/2024	45.5%	45.5%	95.2%	12/31/2023	No
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	195,500,000	As Is	Various	55.2%	55.2%	82.4%
5.01	Property		1	Imperial Center	67,000,000	As Is	1/23/2024			69.7%	12/31/2023	No
5.02	Property		1	Parkway Avalon	48,900,000	As Is	1/17/2024			89.0%	12/31/2023	No
5.03	Property		1	Apex 190	36,200,000	As Is	1/17/2024			100.0%	12/31/2023	No
5.04	Property		1	Fairview	43,400,000	As Is	1/17/2024			85.6%	12/31/2023	No
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	206,000,000	As Is	8/10/2023	50.0%	47.5%	65.0%	12/31/2023	NAP
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	136,000,000	As Is	12/11/2023	47.8%	47.8%	75.5%	1/31/2024	No
8	Loan	9, 48	1	Lexmark	133,000,000	As Is	1/11/2024	62.0%	62.0%	100.0%	3/6/2024	Yes
9	Loan	49, 50	1	The Duncan	73,000,000	As Is	11/6/2023	60.3%	60.3%	96.2%	1/22/2024	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	1,800,000,000	As Is	10/5/2023	39.4%	39.4%	95.4%	11/1/2023	No
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	70,100,000	As Is	11/7/2023	59.9%	59.9%	69.0%	12/31/2023	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	467,000,000	As Is	8/22/2023	42.8%	42.8%	87.3%	11/30/2023	No
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	113,000,000	Hypothetical As Is	10/5/2023	57.5%	57.5%	77.2%	1/18/2024	No
14	Loan	79, 80, 81	1	Shirlington Gateway	48,200,000	As Is	1/17/2024	67.5%	67.5%	91.0%	2/15/2024	No
15	Loan	82, 83	1	Vernon Industrial	56,500,000	As Is	1/11/2024	48.7%	48.7%	100.0%	12/31/2023	No
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	94,100,000	As Is	8/25/2023	61.1%	61.1%	99.5%	11/1/2023	No
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	48,530,000	As Is	Various	51.8%	51.8%	96.5%
17.01	Property		1	Gamecock Village	28,600,000	As Is	11/20/2023			99.0%	11/14/2023	NAP
17.02	Property		1	Mustang Village	19,930,000	As Is	11/15/2023			94.0%	11/14/2023	NAP
18	Loan	90, 91	1	300 Tice Boulevard	42,600,000	Upon Completion of TI for Signed Leases	6/1/2024	56.3%	54.2%	87.1%	2/8/2024	No
19	Loan		1	Detroit Foundation Hotel	42,000,000	As Is	7/25/2023	54.8%	54.8%	67.4%	11/30/2023	NAP
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	171,000,000	As Is	7/19/2023	59.3%	59.3%	93.8%
20.01	Property		1	369 Lexington Avenue	97,000,000	As Is	7/19/2023			92.0%	9/1/2023	No
20.02	Property		1	2 West 46th Street	74,000,000	As Is	7/19/2023			95.8%	9/1/2023	No
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	145,000,000	As Is	12/19/2023	58.6%	58.6%	89.7%	11/30/2023	NAP
22	Loan	100	1	Texican Court	47,300,000	As Is	9/26/2023	41.2%	41.2%	66.4%	1/31/2024	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	24,890,000	As Is	1/11/2024	69.8%	69.8%	93.4%
23.01	Property		1	Williamsburg Apartments	13,070,000	As Is	1/11/2024			91.5%	1/4/2024	NAP
23.02	Property		1	Western Oaks Apartments	11,820,000	As Is	1/11/2024			95.3%	1/4/2024	NAP
24	Loan	103, 104, 105, 106	1	Star News	29,900,000	As Is	12/5/2023	55.5%	55.5%	88.3%	2/28/2024	No
25	Loan	107, 108	1	City Center @ Penn	24,100,000	As Is	1/4/2024	66.4%	66.4%	90.6%	12/1/2023	No
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	25,500,000	As Is	12/4/2023	59.8%	59.8%	74.4%	11/30/2023	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio	22,310,000	As Is	8/31/2023	65.0%	65.0%	97.2%
27.01	Property		1	738-742 Nostrand Avenue	6,470,000	As Is	8/31/2023			100.0%	2/8/2024	No
27.02	Property		1	820 Nostrand Avenue	6,210,000	As Is	8/31/2023			100.0%	2/8/2024	No
27.03	Property		1	850 Nostrand Avenue	4,320,000	As Is	8/31/2023			84.1%	2/8/2024	No
27.04	Property		1	758 Nostrand Avenue	2,790,000	As Is	8/31/2023			100.0%	2/8/2024	No
27.05	Property		1	804 Nostrand Avenue	1,540,000	As Is	8/31/2023			100.0%	2/8/2024	No
27.06	Property		1	752 Nostrand Avenue	980,000	As Is	8/31/2023			100.0%	2/8/2024	No
28	Loan	115, 116	1	8555 Tonnelle	23,500,000	As Is	12/6/2023	59.1%	59.1%	94.7%	12/12/2023	No
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	65,900,000	As Is	1/3/2024	72.8%	72.8%	97.3%	1/18/2024	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	45,700,000	As Is	12/15/2023	64.7%	64.7%	100.0%	3/6/2024	Yes
31	Loan	124, 125	1	Santa Maria Commerce	18,400,000	As Is	11/6/2023	47.8%	47.8%	85.3%	1/30/2024	No
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	102,500,000	As Is	11/15/2023	53.7%	53.7%	92.5%	10/31/2023	No
33	Loan	131, 132	1	The Valencia	13,100,000	As Is	12/15/2023	52.7%	52.7%	97.5%	2/5/2024	NAP
34	Loan		1	Little Traverse Village	9,100,000	As Is	11/16/2023	58.8%	58.8%	94.4%	2/28/2024	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	81,100,000	Hypothetical As Is	8/3/2023	64.1%	64.1%	87.6%	11/13/2023	No
36	Loan	139	1	Carriage Hills Apartments	6,240,000	As Is	12/4/2023	68.9%	68.9%	99.0%	12/1/2023	NAP
37	Loan		1	Anchor Bay Townhomes	5,600,000	As Is	11/16/2023	58.6%	58.6%	96.3%	2/29/2024	NAP

A-1-9

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA
								6
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio
1.01	Property		1	Prime Storage - New Windsor	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.04	Property		1	Prime Storage - Hyde Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.05	Property		1	Prime Storage - Newburgh	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.06	Property		1	Prime Storage - Highland	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.07	Property		1	Prime Storage - Beacon	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.08	Property		1	Prime Storage - Chester	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.09	Property		1	Prime Storage - Fishkill	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.10	Property		1	Prime Storage - Warwick	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.11	Property		1	Prime Storage - Walden	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.12	Property		1	Prime Storage - Poughkeepsie	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.13	Property		1	Prime Storage - Saugerties	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.14	Property		1	Prime Storage - Pleasant Valley	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton
2.01	Property		1	Warwick Melrose	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.02	Property		1	Warwick Allerton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	Tribridge Developments, LLC	30,033	10.8%	8/31/2033	New York Life Insurance Company	14,573	5.3%
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	Macy's	262,829	25.4%	9/10/2028	Dillard's	240,656	23.3%
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio
5.01	Property		1	Imperial Center	Bioventus, LLC	52,121	12.7%	9/30/2028	Principled Tech	41,176	10.1%
5.02	Property		1	Parkway Avalon	Open Text - GXS	41,382	21.0%	4/30/2029	Kimley-Horn and Associates	35,407	18.0%
5.03	Property		1	Apex 190	Paragon Healthcare, Inc.	103,249	55.4%	12/31/2030	Republic Title of Texas, Inc.	35,010	18.8%
5.04	Property		1	Fairview	Spin Systems Inc.	24,513	12.6%	8/31/2028	Economic Systems Inc.	17,929	9.2%
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	Crystal Stairs	109,886	19.0%	4/15/2030	County of Los Angeles	92,189	16.0%
8	Loan	9, 48	1	Lexmark	Lexmark	1,449,072	100.0%	12/31/2043	NAP	NAP	NAP
9	Loan	49, 50	1	The Duncan	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	Bloomingdale's	252,754	14.1%	7/22/2028	Macy's	237,076	13.2%
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	Primark	73,647	7.4%	6/30/2027	AMC Theatres	54,000	5.4%
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	Manhattan Associates	209,828	31.4%	9/30/2036	Advisor Group	43,325	6.5%
14	Loan	79, 80, 81	1	Shirlington Gateway	Virginia Hospital Center Arlington Health System	51,263	24.6%	9/30/2030	The Anderson Clinic LLC	31,248	15.0%
15	Loan	82, 83	1	Vernon Industrial	Vernon Sales Inc.	105,000	88.2%	6/30/2030	Calportland Company	12,000	10.1%
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	Walmart / Sam's Club	314,413	66.3%	5/31/2030	At Home	103,640	21.9%
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio
17.01	Property		1	Gamecock Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.02	Property		1	Mustang Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	90, 91	1	300 Tice Boulevard	PKF O'Connor, Inc.	41,529	18.1%	10/31/2032	Anchor Media Services, Inc	13,980	6.1%
19	Loan		1	Detroit Foundation Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street
20.01	Property		1	369 Lexington Avenue	Jay Suites II, LLC	18,982	12.1%	12/31/2031	Cafe Con Tutti Corp	14,039	8.9%
20.02	Property		1	2 West 46th Street	Royal Chain, Inc.	18,546	12.8%	12/31/2024	5th Ave Dollar LLC	11,990	8.3%
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan	100	1	Texican Court	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments
23.01	Property		1	Williamsburg Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.02	Property		1	Western Oaks Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	103, 104, 105, 106	1	Star News	24 Hour Fitness	24,500	38.3%	12/31/2028	Wake & Late	14,412	22.5%
25	Loan	107, 108	1	City Center @ Penn	Belden Inc.	30,011	21.2%	6/30/2033	Baker Hill Solutions LLC	26,400	18.6%
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio
27.01	Property		1	738-742 Nostrand Avenue	Park Place Daycare	4,324	44.9%	12/31/2030	Salah Kaid Mohamed Salim (d.b.a Deli)	900	9.3%
27.02	Property		1	820 Nostrand Avenue	Navjot Singh and Tarsem Singh (d.b.a. Restaurant)	850	9.3%	MTM	Nostrand Station Bar & Lounge	660	7.2%
27.03	Property		1	850 Nostrand Avenue	Funding for Merchants	2,100	33.3%	5/31/2027	Tony's Pizza Inc.	1,300	20.6%
27.04	Property		1	758 Nostrand Avenue	Williamsburg Pizza	966	16.7%	12/31/2033	Mei Yu Xie (d.b.a Nail Salon)	966	16.7%
27.05	Property		1	804 Nostrand Avenue	Opal Ellis (d.b.a. Restaurant)	900	31.6%	2/28/2025	NAP	NAP	NAP
27.06	Property		1	752 Nostrand Avenue	IWC Capital	800	31.5%	6/30/2024	Taqueria Milear	440	17.3%
28	Loan	115, 116	1	8555 Tonnelle	Goutex Foods LLC	10,596	11.1%	12/31/2033	Innovative Tapis De Sol LLC	7,976	8.3%
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	Syngenta Seeds LLC	115,664	100.0%	11/30/2043	NAP	NAP	NAP
31	Loan	124, 125	1	Santa Maria Commerce	Sabaho, Inc. DBA Thunder Deals	8,400	12.7%	11/30/2033	Stanton Optical	5,614	8.5%
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	AutoNation	162,255	78.8%	12/31/2029	Janney Montgomery Scott, LLC	5,982	2.9%
33	Loan	131, 132	1	The Valencia	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Little Traverse Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	Butler Snow LLP	55,581	15.6%	6/30/2035	Simmons Bank	44,081	12.4%
36	Loan	139	1	Carriage Hills Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Anchor Bay Townhomes	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-10

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Largest Tenant Lease Expiration Date	Third Largest Tenant	Third Largest Tenant SF	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF
					6				6
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio
1.01	Property		1	Prime Storage - New Windsor	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.04	Property		1	Prime Storage - Hyde Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.05	Property		1	Prime Storage - Newburgh	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.06	Property		1	Prime Storage - Highland	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.07	Property		1	Prime Storage - Beacon	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.08	Property		1	Prime Storage - Chester	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.09	Property		1	Prime Storage - Fishkill	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.10	Property		1	Prime Storage - Warwick	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.11	Property		1	Prime Storage - Walden	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.12	Property		1	Prime Storage - Poughkeepsie	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.13	Property		1	Prime Storage - Saugerties	NAP	NAP	NAP	NAP	NAP	NAP	NAP
1.14	Property		1	Prime Storage - Pleasant Valley	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton
2.01	Property		1	Warwick Melrose	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.02	Property		1	Warwick Allerton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	8/31/2034	PartnerRE	11,130	4.0%	4/30/2031	Hestia	9,190
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	1/31/2029	Arhaus Furniture	16,925	1.6%	1/31/2032	Forever 21	16,638
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio
5.01	Property		1	Imperial Center	3/31/2028	Marken LLP	29,319	7.2%	10/31/2028	Total Quality Logistics (aka TQL)	27,307
5.02	Property		1	Parkway Avalon	2/29/2028	Stone Resource LLC	17,437	8.9%	7/31/2032	Peachtree Orthopedic Clinic	10,560
5.03	Property		1	Apex 190	5/31/2035	Samsung SDS Global SCL America, Inc.	32,424	17.4%	6/30/2025	Reliant at Home Inc.	8,008
5.04	Property		1	Fairview	7/31/2028	Global Tel Link	16,374	8.4%	1/31/2028	Communications Training ANA	14,345
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	12/31/2032	24 Hour Fitness	38,524	6.7%	12/31/2029	Providence Health	25,977
8	Loan	9, 48	1	Lexmark	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	49, 50	1	The Duncan	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	7/24/2028	Nordstrom	201,000	11.2%	3/31/2025	AMC Theatres	105,122
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	2/28/2034	Hobby Lobby	42,768	4.3%	5/31/2033	Dave & Buster's	41,241
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	6/30/2029	Scientific Research Corp	33,984	5.1%	5/31/2027	National Video Monitoring Co	21,855
14	Loan	79, 80, 81	1	Shirlington Gateway	7/31/2035	Armed Forces Services Corporation	22,724	10.9%	6/30/2025	Susan B Anthony List Inc	17,784
15	Loan	82, 83	1	Vernon Industrial	3/31/2030	Vernon Pallets Inc.	2,000	1.7%	12/31/2032	NAP	NAP
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	2/28/2037	Bank of America	4,330	0.9%	3/31/2031	Lakewood Medical Center	4,149
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio
17.01	Property		1	Gamecock Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.02	Property		1	Mustang Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	90, 91	1	300 Tice Boulevard	4/30/2031	Curbngo USA LLC	11,953	5.2%	5/31/2029	Endo Pharmaceuticals, Inc.	11,906
19	Loan		1	Detroit Foundation Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street
20.01	Property		1	369 Lexington Avenue	11/30/2028	Body Sculpt of Long Island LLC	8,928	5.7%	3/31/2027	Mingxue Yang Medical P.C	8,655
20.02	Property		1	2 West 46th Street	3/31/2027	Taba Casting	5,657	3.9%	6/30/2029	Pomann Sound Production Inc	5,505
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan	100	1	Texican Court	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments
23.01	Property		1	Williamsburg Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.02	Property		1	Western Oaks Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	103, 104, 105, 106	1	Star News	4/30/2032	Last Crumb	9,681	15.1%	11/30/2029	White Moon Dreams	5,123
25	Loan	107, 108	1	City Center @ Penn	1/31/2026	Bio-Medical Applications	21,673	15.3%	6/30/2028	Windows LLC	18,015
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio
27.01	Property		1	738-742 Nostrand Avenue	9/30/2026	Brooklyn Waffle House III Inc.	700	7.3%	9/14/2027	Veronica Martin (d.b.a. Beauty Salon)	504
27.02	Property		1	820 Nostrand Avenue	11/30/2026	Khalid (d.b.a. Grocery Store)	450	4.9%	3/31/2026	Printtek NY LLC	315
27.03	Property		1	850 Nostrand Avenue	3/31/2025	State Farm	900	14.3%	6/30/2026	Brooklyn Wing House	500
27.04	Property		1	758 Nostrand Avenue	12/31/2028	NAP	NAP	NAP	NAP	NAP	NAP
27.05	Property		1	804 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.06	Property		1	752 Nostrand Avenue	2/29/2028	Milear Bar	400	15.7%	2/29/2028	NAP	NAP
28	Loan	115, 116	1	8555 Tonnelle	4/30/2028	Pyramid Office Solutions Inc.	4,400	4.6%	7/31/2026	Nunez Distributors LLC	4,400
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan	124, 125	1	Santa Maria Commerce	4/30/2026	Azad Dental 3 Corp	4,650	7.1%	10/31/2027	Hama Sato Restaurant	3,637
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	12/31/2027	Callahan & Fusco	4,975	2.4%	5/31/2028	Palisades Hudson Financial Group	3,970
33	Loan	131, 132	1	The Valencia	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Little Traverse Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	1/31/2038	Benefit Recovery Group, LLC	19,864	5.6%	1/31/2034	Diversified Trust Company	17,579
36	Loan	139	1	Carriage Hills Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Anchor Bay Townhomes	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-11

 

Benchmark 2024-V6 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

6

6

1

Loan

9, 10, 11

14

Prime Storage - Hudson Valley Portfolio

1.01

Property

1

Prime Storage - New Windsor

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.02

Property

1

Prime Storage - Wappingers Falls Rt 376

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.03

Property

1

Prime Storage - Wappingers Falls Rt 9

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.04

Property

1

Prime Storage - Hyde Park

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.05

Property

1

Prime Storage - Newburgh

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.06

Property

1

Prime Storage - Highland

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.07

Property

1

Prime Storage - Beacon

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.08

Property

1

Prime Storage - Chester

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.09

Property

1

Prime Storage - Fishkill

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

2/5/2024

1.10

Property

1

Prime Storage - Warwick

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.11

Property

1

Prime Storage - Walden

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.12

Property

1

Prime Storage - Poughkeepsie

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.13

Property

1

Prime Storage - Saugerties

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

1.14

Property

1

Prime Storage - Pleasant Valley

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2024

NAP

2

Loan

12, 13, 14

2

Warwick Melrose & Allerton

2.01

Property

1

Warwick Melrose

NAP

NAP

NAP

NAP

NAP

NAP

1/2/2024

NAP

2.02

Property

1

Warwick Allerton

NAP

NAP

NAP

NAP

NAP

NAP

1/2/2024

NAP

3

Loan

15, 16, 17, 18, 19, 20

1

Panorama Tower

3.3%

5/31/2033

The NRP Group LLC

6,270

2.3%

11/30/2030

1/24/2024

NAP

4

Loan

9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

1

Kenwood Towne Centre

1.6%

MTM

Pottery Barn

15,913

1.5%

1/31/2030

1/17/2024

NAP

5

Loan

9, 31, 32, 33

4

Vero Office Portfolio

5.01

Property

1

Imperial Center

6.7%

12/31/2027

GF Management Company, LLC

18,220

4.5%

11/30/2029

1/18/2024

NAP

5.02

Property

1

Parkway Avalon

5.4%

6/30/2029

Atlanta Office Ventures, LLC

9,801

5.0%

10/31/2025

1/18/2024

NAP

5.03

Property

1

Apex 190

4.3%

10/31/2027

Parry Labs, LLC

7,524

4.0%

6/30/2028

1/18/2024

NAP

5.04

Property

1

Fairview

7.3%

6/30/2033

CACI, Inc. - Federal (fka Next Century)

11,371

5.8%

11/30/2027

1/18/2024

NAP

6

Loan

9, 34, 35, 36, 37, 38, 39, 40

1

Casa Cipriani

NAP

NAP

NAP

NAP

NAP

NAP

8/24/2023

NAP

7

Loan

9, 41, 42, 43, 44, 45, 46, 47

1

Wateridge

4.5%

10/31/2029

ARINC

24,778

4.3%

3/31/2030

12/28/2023

NAP

8

Loan

9, 48

1

Lexmark

NAP

NAP

NAP

NAP

NAP

NAP

2/6/2024

NAP

9

Loan

49, 50

1

The Duncan

NAP

NAP

NAP

NAP

NAP

NAP

11/20/2023

NAP

10

Loan

9, 51, 52, 53, 54, 55, 56, 57, 58

1

Tysons Corner Center

5.9%

9/30/2025

Primark

50,186

2.8%

5/31/2034

8/2/2023

NAP

11

Loan

59, 60, 61, 62, 63

1

Reverb by Hard Rock Hotel

NAP

NAP

NAP

NAP

NAP

NAP

12/7/2023

NAP

12

Loan

9, 64, 65, 66, 67, 68, 69

1

Staten Island Mall

4.1%

1/31/2033

Lidl

37,403

3.8%

1/31/2039

9/5/2023

NAP

13

Loan

9, 70, 71, 72, 73, 74, 75, 76, 77, 78

1

Wildwood Center

3.3%

4/30/2029

BioIQ Inc

18,142

2.7%

5/31/2026

10/11/2023

NAP

14

Loan

79, 80, 81

1

Shirlington Gateway

8.5%

11/30/2028

The Lukens Company

14,778

7.1%

8/31/2031

1/11/2024

NAP

15

Loan

82, 83

1

Vernon Industrial

NAP

NAP

NAP

NAP

NAP

NAP

8/16/2023

NAP

16

Loan

9, 84, 85, 86, 87

1

Timber Creek Crossing

0.9%

1/31/2024

Chick-fil-A

4,040

0.9%

2/28/2027

9/5/2023

NAP

17

Loan

88, 89

2

Sunbelt Student Housing Portfolio

17.01

Property

1

Gamecock Village

NAP

NAP

NAP

NAP

NAP

NAP

11/30/2023

NAP

17.02

Property

1

Mustang Village

NAP

NAP

NAP

NAP

NAP

NAP

11/30/2023

NAP

18

Loan

90, 91

1

300 Tice Boulevard

5.2%

8/31/2027

Colliers Engineering

10,939

4.8%

4/30/2031

10/26/2023

NAP

19

Loan

1

Detroit Foundation Hotel

NAP

NAP

NAP

NAP

NAP

NAP

7/28/2023

NAP

20

Loan

9, 92, 93, 94, 95, 96

2

369 Lexington Avenue & 2 West 46th Street

20.01

Property

1

369 Lexington Avenue

5.5%

10/31/2029

Government of Morocco

8,500

5.4%

12/31/2032

7/27/2023

NAP

20.02

Property

1

2 West 46th Street

3.8%

4/30/2024

Carelle Ltd.

3,430

2.4%

8/31/2025

7/27/2023

NAP

21

Loan

9, 97, 98, 99

1

Sheraton Hotel Brooklyn

NAP

NAP

NAP

NAP

NAP

NAP

12/21/2023

NAP

22

Loan

100

1

Texican Court

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2023

NAP

23

Loan

101, 102

2

Williamsburg & Western Oaks Apartments

23.01

Property

1

Williamsburg Apartments

NAP

NAP

NAP

NAP

NAP

NAP

1/18/2024

NAP

23.02

Property

1

Western Oaks Apartments

NAP

NAP

NAP

NAP

NAP

NAP

1/18/2024

NAP

24

Loan

103, 104, 105, 106

1

Star News

8.0%

2/28/2034

WellNest LA Med Spa

2,841

4.4%

3/31/2031

12/8/2023

NAP

25

Loan

107, 108

1

City Center @ Penn

12.7%

9/30/2029

Metro Fibernet, LLC

12,460

8.8%

4/30/2027

1/19/2024

NAP

26

Loan

109, 110, 111, 112

1

Crowne Plaza Anchorage

NAP

NAP

NAP

NAP

NAP

NAP

12/18/2023

NAP

27

Loan

113, 114

6

Nostrand Avenue Portfolio

27.01

Property

1

738-742 Nostrand Avenue

5.2%

MTM

Antoinette Innis (d.b.a. General Store)

500

5.2%

MTM

9/13/2023

NAP

27.02

Property

1

820 Nostrand Avenue

3.4%

8/31/2025

NAP

NAP

NAP

NAP

9/13/2023

NAP

27.03

Property

1

850 Nostrand Avenue

7.9%

5/1/2027

Heights Realty

500

7.9%

1/1/2028

9/13/2023

10/19/2023

27.04

Property

1

758 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

9/13/2023

NAP

27.05

Property

1

804 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

9/13/2023

NAP

27.06

Property

1

752 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

9/13/2023

NAP

28

Loan

115, 116

1

8555 Tonnelle

4.6%

4/30/2028

Viser Manufacturing Inc.

4,242

4.4%

4/30/2028

2/9/2024

NAP

29

Loan

9, 117, 118, 119, 120

1

Coastline Apartments

NAP

NAP

NAP

NAP

NAP

NAP

1/9/2024

NAP

30

Loan

9, 121, 122, 123

1

Syngenta Woodland

NAP

NAP

NAP

NAP

NAP

NAP

8/11/2023

NAP

31

Loan

124, 125

1

Santa Maria Commerce

5.5%

4/30/2025

A La Carte Fine

2,730

4.1%

5/31/2026

11/10/2023

NAP

32

Loan

9, 126, 127, 128, 129, 130

1

AutoNation

1.9%

1/31/2029

SRS National Net Lease Group

3,409

1.7%

9/30/2025

5/3/2023

NAP

33

Loan

131, 132

1

The Valencia

NAP

NAP

NAP

NAP

NAP

NAP

1/2/2024

NAP

34

Loan

1

Little Traverse Village

NAP

NAP

NAP

NAP

NAP

NAP

11/17/2023

NAP

35

Loan

9, 133, 134, 135, 136, 137, 138

1

Crescent Center

4.9%

4/30/2033

Wells Fargo Clearing Services

15,637

4.4%

4/30/2028

8/17/2023

NAP

36

Loan

139

1

Carriage Hills Apartments

NAP

NAP

NAP

NAP

NAP

NAP

12/12/2023

NAP

37

Loan

1

Anchor Bay Townhomes

NAP

NAP

NAP

NAP

NAP

NAP

11/21/2023

NAP

A-1-12

 

Benchmark 2024-V6 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

1

Loan

9, 10, 11

14

Prime Storage - Hudson Valley Portfolio

1.01

Property

1

Prime Storage - New Windsor

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.02

Property

1

Prime Storage - Wappingers Falls Rt 376

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.03

Property

1

Prime Storage - Wappingers Falls Rt 9

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.04

Property

1

Prime Storage - Hyde Park

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.05

Property

1

Prime Storage - Newburgh

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.06

Property

1

Prime Storage - Highland

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.07

Property

1

Prime Storage - Beacon

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.08

Property

1

Prime Storage - Chester

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.09

Property

1

Prime Storage - Fishkill

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.10

Property

1

Prime Storage - Warwick

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.11

Property

1

Prime Storage - Walden

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.12

Property

1

Prime Storage - Poughkeepsie

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.13

Property

1

Prime Storage - Saugerties

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

1.14

Property

1

Prime Storage - Pleasant Valley

2/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

2

Loan

12, 13, 14

2

Warwick Melrose & Allerton

2.01

Property

1

Warwick Melrose

1/2/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

2.02

Property

1

Warwick Allerton

1/2/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

3

Loan

15, 16, 17, 18, 19, 20

1

Panorama Tower

1/24/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

4

Loan

9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

1

Kenwood Towne Centre

1/16/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

5

Loan

9, 31, 32, 33

4

Vero Office Portfolio

5.01

Property

1

Imperial Center

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

5.02

Property

1

Parkway Avalon

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

5.03

Property

1

Apex 190

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

5.04

Property

1

Fairview

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

6

Loan

9, 34, 35, 36, 37, 38, 39, 40

1

Casa Cipriani

8/23/2023

NAP

NAP

Yes - VE

Leasehold

6/30/2061

5, 10-year extension options

2,087,004

Yes

7

Loan

9, 41, 42, 43, 44, 45, 46, 47

1

Wateridge

12/22/2023, 12/28/2023

12/22/2023, 12/29/2023

11%, 12%

No

Fee

NAP

NAP

NAP

NAP

8

Loan

9, 48

1

Lexmark

10/9/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

9

Loan

49, 50

1

The Duncan

11/20/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

10

Loan

9, 51, 52, 53, 54, 55, 56, 57, 58

1

Tysons Corner Center

8/7/2023

NAP

NAP

No

Fee / Leasehold

8/31/2035

None

1,565,412

No

11

Loan

59, 60, 61, 62, 63

1

Reverb by Hard Rock Hotel

12/7/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

12

Loan

9, 64, 65, 66, 67, 68, 69

1

Staten Island Mall

9/5/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

13

Loan

9, 70, 71, 72, 73, 74, 75, 76, 77, 78

1

Wildwood Center

10/11/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

14

Loan

79, 80, 81

1

Shirlington Gateway

1/11/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

NAP

15

Loan

82, 83

1

Vernon Industrial

8/11/2023

8/11/2023

18%

No

Fee

NAP

NAP

NAP

NAP

16

Loan

9, 84, 85, 86, 87

1

Timber Creek Crossing

9/5/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

17

Loan

88, 89

2

Sunbelt Student Housing Portfolio

17.01

Property

1

Gamecock Village

11/30/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

17.02

Property

1

Mustang Village

11/30/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

18

Loan

90, 91

1

300 Tice Boulevard

10/26/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

19

Loan

1

Detroit Foundation Hotel

7/28/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

20

Loan

9, 92, 93, 94, 95, 96

2

369 Lexington Avenue & 2 West 46th Street

20.01

Property

1

369 Lexington Avenue

7/27/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

20.02

Property

1

2 West 46th Street

7/27/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

21

Loan

9, 97, 98, 99

1

Sheraton Hotel Brooklyn

12/21/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

22

Loan

100

1

Texican Court

10/11/2023

NAP

NAP

No

Leasehold

11/12/2028

None

1

No

23

Loan

101, 102

2

Williamsburg & Western Oaks Apartments

23.01

Property

1

Williamsburg Apartments

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

23.02

Property

1

Western Oaks Apartments

1/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

24

Loan

103, 104, 105, 106

1

Star News

12/6/2023

12/6/2023

16%

No

Fee

NAP

NAP

NAP

NAP

25

Loan

107, 108

1

City Center @ Penn

1/19/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

26

Loan

109, 110, 111, 112

1

Crowne Plaza Anchorage

12/18/2023

12/15/2023

9%

No

Leasehold

2/15/2042

1, 35-year extension option

194,640

No

27

Loan

113, 114

6

Nostrand Avenue Portfolio

27.01

Property

1

738-742 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

27.02

Property

1

820 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

27.03

Property

1

850 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

27.04

Property

1

758 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

27.05

Property

1

804 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

27.06

Property

1

752 Nostrand Avenue

9/13/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

28

Loan

115, 116

1

8555 Tonnelle

12/18/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

29

Loan

9, 117, 118, 119, 120

1

Coastline Apartments

1/9/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

30

Loan

9, 121, 122, 123

1

Syngenta Woodland

8/11/2023

8/14/2023

7%

No

Fee

NAP

NAP

NAP

NAP

31

Loan

124, 125

1

Santa Maria Commerce

11/10/2023

11/14/2023

7%

No

Fee

NAP

NAP

NAP

NAP

32

Loan

9, 126, 127, 128, 129, 130

1

AutoNation

5/3/2023

NAP

NAP

Yes - AH

Fee

NAP

NAP

NAP

NAP

33

Loan

131, 132

1

The Valencia

1/2/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

34

Loan

1

Little Traverse Village

11/17/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

35

Loan

9, 133, 134, 135, 136, 137, 138

1

Crescent Center

8/17/2023

8/17/2023

14%

No

Fee

NAP

NAP

NAP

NAP

36

Loan

139

1

Carriage Hills Apartments

12/12/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

37

Loan

1

Anchor Bay Townhomes

11/21/2023

NAP

NAP

No

Fee

NAP

NAP

NAP

NAP

A-1-13

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	420,005	105,001	11,373	5,686	0	11,183	0	0	0
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	228,356	228,356	150,135	15,014	0	121,857	0	0	0
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	168,641	24,092	56,745	11,349	0	2,648	0	3,000,000	10,592
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	0	Springing	0	Springing	0	Springing	516,571	0	129,143
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	717,296	192,136	0	Springing	3,500,000	27,144	0	10,000,000	Springing
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	437,500	87,500	356,769	178,384	0	210,556	0	0	0
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	0	156,984	0	Springing	0	12,020	0	8,244,758	72,117
8	Loan	9, 48	1	Lexmark	0	Springing	0	Springing	0	Springing	0	0	Springing
9	Loan	49, 50	1	The Duncan	292,344	58,469	100,857	12,607	0	5,521	0	0	699
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	0	Springing	0	Springing	0	Springing	896,819	0	Springing
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	142,645	35,661	19,818	10,495	0	4% of Gross Revenue	0	0	0
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	0	Springing	0	Springing	0	Springing	497,950	4,580,787	Springing
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	766,814	127,802	58,513	11,703	0	11,135	0	6,000,000	Springing
14	Loan	79, 80, 81	1	Shirlington Gateway	196,714	39,343	0	Springing	0	3,698	0	1,500,000	17,361
15	Loan	82, 83	1	Vernon Industrial	0	22,151	0	10,917	0	992	23,800	0	Springing
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	0	Springing	0	Springing	0	Springing	0	700,000	Springing
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	53,580	37,795	0	Springing	0	13,799	0	0	0
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	0	66,303	83,034	10,379	0	3,817	0	750,000	19,087
19	Loan		1	Detroit Foundation Hotel	50,732	25,366	0	Springing	0	52,848	0	0	0
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	1,532,209	383,052	185,941	20,549	0	9,147	0	2,500,000	Springing
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	11,334	4,054	66,500	Springing	0	4% of Gross Revenue	0	0	0
22	Loan	100	1	Texican Court	118,763	39,588	0	Springing	0	33,336	0	0	0
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	63,175	63,175	17,805	17,805	0	6,378	0	0	0
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	0	22,907	0	Springing	0	1,985	0	600,000	4,007
25	Loan	107, 108	1	City Center @ Penn	116,515	21,185	2,970	2,970	0	4,488	0	289,305	23,620
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	97,744	16,291	0	Springing	0	5% of Gross Revenue	0	0	0
27	Loan	113, 114	6	Nostrand Avenue Portfolio	62,347	20,782	60,549	8,650	0	1,063	0	0	3,329
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	64,721	21,574	8,200	8,200	182,185	0	0	90,000	Springing
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	207,833	51,958	80,244	40,122	0	6,850	0	0	0
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	0	Springing	0	Springing	4,948,000	Springing	0	0	Springing
31	Loan	124, 125	1	Santa Maria Commerce	0	13,621	0	Springing	0	1,575	0	183,530	6,686
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	0	117,194	132,172	44,057	0	4,806	0	2,000,000	0
33	Loan	131, 132	1	The Valencia	17,356	8,678	164,756	27,459	0	3,442	0	0	0
34	Loan		1	Little Traverse Village	31,198	7,799	5,491	2,746	0	1,500	0	0	0
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	530,919	132,730	92,115	9,211	0	5,936	0	500,000	53,428
36	Loan	139	1	Carriage Hills Apartments	28,277	9,426	29,524	2,952	0	2,376	0	0	0
37	Loan		1	Anchor Bay Townhomes	28,576	7,144	10,159	5,080	0	1,667	0	0	0

A-1-14

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	0	0	0	0	623,732	0	Springing
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	0	0	0	0	30,250	0	Springing
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	0	0	0	0	9,375	4,639,855	4% of Gross Revenue
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	3,099,423	0	0	0	0	3,966,953	0
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	5,000,000	0	0	0	0	8,533,957	0
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	0	0	0	0	0	352,047	246,509
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	3,000,000	0	0	0	0	259,448	0
8	Loan	9, 48	1	Lexmark	0	0	0	0	0	0	0
9	Loan	49, 50	1	The Duncan	25,152	0	0	0	0	0	0
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	3,587,276	0	0	0	0	39,775,125	0
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	0	0	0	0	4,200	75,360	Springing
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	1,991,800	0	0	0	0	403,197	Springing
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	0	0	0	0	65,640	4,384,694	0
14	Loan	79, 80, 81	1	Shirlington Gateway	2,000,000	0	0	0	81,250	568,243	0
15	Loan	82, 83	1	Vernon Industrial	0	0	0	0	191,718	111,395	0
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	0	0	0	0	0	0	0
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	0	0	0	0	53,220	1,000,000	Springing
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	0	0	0	0	313,226	2,238,294	0
19	Loan		1	Detroit Foundation Hotel	0	0	0	0	0	1,500,000	0
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	2,500,000	0	0	0	7,920	0	0
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	0	0	0	0	10,313	0	Springing
22	Loan	100	1	Texican Court	0	0	0	0	0	0	0
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	0	0	0	0	299,046	250,000	0
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	0	0	0	0	0	44,826	0
25	Loan	107, 108	1	City Center @ Penn	637,740	0	0	0	12,500	0	Springing
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	0	114,855	0	0	0	160,660	Springing
27	Loan	113, 114	6	Nostrand Avenue Portfolio	0	0	0	0	26,250	0	0
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	90,000	0	0	0	33,000	45,000	0
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	0	0	0	0	0	500,000	Springing
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	0	0	0	0	0	0	0
31	Loan	124, 125	1	Santa Maria Commerce	0	0	0	0	327,030	0	0
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	0	0	0	0	0	129,475	25,745
33	Loan	131, 132	1	The Valencia	0	0	0	0	0	200,000	0
34	Loan		1	Little Traverse Village	0	0	0	0	30,333	0	0
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	0	0	0	0	0	1,308,459	Springing
36	Loan	139	1	Carriage Hills Apartments	0	0	0	0	67,114	0	0
37	Loan		1	Anchor Bay Townhomes	0	0	0	0	39,820	0	0

A-1-15

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	Debt Service Coverage Ratio Cure Reserve
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	PIP Reserve (Monthly: Springing), Seasonal Reserve (Monthly: Springing, Cap: $1,250,000)
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	Upfront Specified TILC Reserve (Upfront: $3,337,052), Rent Replication Reserve (Upfront: $1,302,803), FF&E Reserve (Monthly: 4% of Gross Revenue), PIP Reserve (Monthly: Springing)
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	Existing TI/LC Reserve ($3,732,395.48), Gap Rent Reserve ($234,557.94)
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	Outstanding TI/LC Reserve ($4,751,515), Gap & Free Rent Reserve ($3,782,441.83)
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	Ground Rent Reserve (Upfront: $352,047; Monthly: $176,023.50), PIP Reserve (Monthly: Springing), Put Price Reserve (Monthly: $70,485.24)
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	Free Rent Reserve
8	Loan	9, 48	1	Lexmark	NAP
9	Loan	49, 50	1	The Duncan	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	Outstanding TI/LC ($30,769,199), Gap Rent Reserve ($9,005,926)
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	Seasonality Reserve (Upfront: $50,000; Monthly: $50,000; Cap: $200,000), Condominium Reserve (Upfront: $25,360; Monthly: Springing), Custodial Funds and Hotel Tax Reserve (Monthly: Springing), PIP Reserve (Monthly: Springing)
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	Gap Rent Reserve (Upfront: $403,197.39), Anchor Tenant Reserve (Monthly: Springing)
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	Free Rent Reserve ($1,331,881), Manhattan Associates Gap Rent ($2,727,102), Unfunded Obligations Reserve ($325,711.18)
14	Loan	79, 80, 81	1	Shirlington Gateway	Unfunded Obligations Reserve ($361,117), Free Rent Reserve ($207,126)
15	Loan	82, 83	1	Vernon Industrial	Unfunded Obligations Reserve
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	Initial Capital Expenditure Reserve (Upfront: $1,000,000), Lease Up Reserve (Monthly: Springing)
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	Outstanding TI/LC Reserve ($1,333,425.49), Free Rent Reserve ($766,898.89), Gap Rent Reserve ($137,969.25)
19	Loan		1	Detroit Foundation Hotel	Property Renovation Reserve
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	NAP
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	PIP Reserve
22	Loan	100	1	Texican Court	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	Unit Repair Reserve
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	Rent Replication Reserve
25	Loan	107, 108	1	City Center @ Penn	Baker Hill Renewal Reserve
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	Seasonal Working Capital Reserve (Upfront: $112,000; Monthly: Springing; Cap: $832,000), Ground Rent Reserve (Upfront: $48,660; Monthly: Springing), PIP Reserve (Monthly: Springing)
27	Loan	113, 114	6	Nostrand Avenue Portfolio	NAP
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	Rent Reserve
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	Required Upgrade Reserve
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAP
31	Loan	124, 125	1	Santa Maria Commerce	NAP
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	Outstanding TI Reserve (Upfront: $120,550), Free Rent Reserve (Upfront: $8,925), AutoNation Rollover Reserve (Monthly: $25,744.50), AutoNation Renewal Reserve (Monthly: Springing, Cap: $3,028,848)
33	Loan	131, 132	1	The Valencia	Kitchenette Conversion Reserve
34	Loan		1	Little Traverse Village	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	BRG Free Rent Reserve (Upfront: $162,500), Simmons Bank Free Rent Reserve (Upfront: $917,040; Monthly: Springing), Outstanding TI/LC Reserve (Upfront: $228,919)
36	Loan	139	1	Carriage Hills Apartments	NAP
37	Loan		1	Anchor Bay Townhomes	NAP

A-1-16

 

Benchmark 2024-V6 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

1

Loan

9, 10, 11

14

Prime Storage - Hudson Valley Portfolio

0

0

NAP

Soft

Springing

Yes

No

Yes

Yes

80,000,000

1.01

Property

1

Prime Storage - New Windsor

1.02

Property

1

Prime Storage - Wappingers Falls Rt 376

1.03

Property

1

Prime Storage - Wappingers Falls Rt 9

1.04

Property

1

Prime Storage - Hyde Park

1.05

Property

1

Prime Storage - Newburgh

1.06

Property

1

Prime Storage - Highland

1.07

Property

1

Prime Storage - Beacon

1.08

Property

1

Prime Storage - Chester

1.09

Property

1

Prime Storage - Fishkill

1.10

Property

1

Prime Storage - Warwick

1.11

Property

1

Prime Storage - Walden

1.12

Property

1

Prime Storage - Poughkeepsie

1.13

Property

1

Prime Storage - Saugerties

1.14

Property

1

Prime Storage - Pleasant Valley

2

Loan

12, 13, 14

2

Warwick Melrose & Allerton

1,250,000

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

2.01

Property

1

Warwick Melrose

2.02

Property

1

Warwick Allerton

3

Loan

15, 16, 17, 18, 19, 20

1

Panorama Tower

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

4

Loan

9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

1

Kenwood Towne Centre

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

65,000,000

5

Loan

9, 31, 32, 33

4

Vero Office Portfolio

0

0

NAP

Hard

Springing

Yes

No

Yes

No

65,000,000

5.01

Property

1

Imperial Center

5.02

Property

1

Parkway Avalon

5.03

Property

1

Apex 190

5.04

Property

1

Fairview

6

Loan

9, 34, 35, 36, 37, 38, 39, 40

1

Casa Cipriani

0

0

NAP

Hard

Springing

Yes

No

Yes

Yes

53,000,000

7

Loan

9, 41, 42, 43, 44, 45, 46, 47

1

Wateridge

0

0

NAP

Hard

Springing

Yes

Yes

Yes

Yes

50,000,000

8

Loan

9, 48

1

Lexmark

0

0

NAP

Hard

Springing

Yes

Yes

Yes

Yes

50,000,000

9

Loan

49, 50

1

The Duncan

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

10

Loan

9, 51, 52, 53, 54, 55, 56, 57, 58

1

Tysons Corner Center

0

0

NAP

Hard

Springing

Yes

No

Yes

No

42,920,000

11

Loan

59, 60, 61, 62, 63

1

Reverb by Hard Rock Hotel

200,000

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

12

Loan

9, 64, 65, 66, 67, 68, 69

1

Staten Island Mall

0

0

NAP

Hard

Springing

Yes

No

Yes

No

40,000,000

13

Loan

9, 70, 71, 72, 73, 74, 75, 76, 77, 78

1

Wildwood Center

0

0

NAP

Hard

Springing

Yes

Yes

Yes

Yes

35,000,000

14

Loan

79, 80, 81

1

Shirlington Gateway

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

15

Loan

82, 83

1

Vernon Industrial

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

16

Loan

9, 84, 85, 86, 87

1

Timber Creek Crossing

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

25,875,000

17

Loan

88, 89

2

Sunbelt Student Housing Portfolio

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

17.01

Property

1

Gamecock Village

17.02

Property

1

Mustang Village

18

Loan

90, 91

1

300 Tice Boulevard

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

19

Loan

1

Detroit Foundation Hotel

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

20

Loan

9, 92, 93, 94, 95, 96

2

369 Lexington Avenue & 2 West 46th Street

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

21,725,000

20.01

Property

1

369 Lexington Avenue

20.02

Property

1

2 West 46th Street

21

Loan

9, 97, 98, 99

1

Sheraton Hotel Brooklyn

0

0

NAP

Hard

Springing

Yes

No

Yes

No

20,000,000

22

Loan

100

1

Texican Court

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

23

Loan

101, 102

2

Williamsburg & Western Oaks Apartments

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

23.01

Property

1

Williamsburg Apartments

23.02

Property

1

Western Oaks Apartments

24

Loan

103, 104, 105, 106

1

Star News

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

25

Loan

107, 108

1

City Center @ Penn

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

26

Loan

109, 110, 111, 112

1

Crowne Plaza Anchorage

832,000

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

27

Loan

113, 114

6

Nostrand Avenue Portfolio

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

27.01

Property

1

738-742 Nostrand Avenue

27.02

Property

1

820 Nostrand Avenue

27.03

Property

1

850 Nostrand Avenue

27.04

Property

1

758 Nostrand Avenue

27.05

Property

1

804 Nostrand Avenue

27.06

Property

1

752 Nostrand Avenue

28

Loan

115, 116

1

8555 Tonnelle

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

29

Loan

9, 117, 118, 119, 120

1

Coastline Apartments

0

0

NAP

Springing

Springing

Yes

No

Yes

No

10,000,000

30

Loan

9, 121, 122, 123

1

Syngenta Woodland

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

10,000,000

31

Loan

124, 125

1

Santa Maria Commerce

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

32

Loan

9, 126, 127, 128, 129, 130

1

AutoNation

3,028,848

0

NAP

Hard

Springing

Yes

Yes

Yes

No

7,100,000

33

Loan

131, 132

1

The Valencia

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

34

Loan

1

Little Traverse Village

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

35

Loan

9, 133, 134, 135, 136, 137, 138

1

Crescent Center

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

5,000,000

36

Loan

139

1

Carriage Hills Apartments

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

37

Loan

1

Anchor Bay Townhomes

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

A-1-17

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	57,500,000	302,666.96	723,768.81	NAP	NAP	137,500,000	723,768.81	62.6%
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	195,000,000	1,033,190.80	1,377,587.73	NAP	NAP	260,000,000	1,377,587.73	45.5%
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	43,000,000	267,541.62	671,965.00	NAP	NAP	108,000,000	671,965.00	55.2%
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	50,000,000	341,766.67	704,039.35	NAP	NAP	103,000,000	704,039.35	50.0%
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	15,000,000	93,581.95	405,521.76	NAP	NAP	65,000,000	405,521.76	47.8%
8	Loan	9, 48	1	Lexmark	32,500,000	204,298.61	518,604.17	NAP	NAP	82,500,000	518,604.17	62.0%
9	Loan	49, 50	1	The Duncan	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	667,080,000	3,720,235.67	3,959,596.04	NAP	NAP	710,000,000	3,959,596.04	39.4%
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	160,000,000	1,018,485.18	1,273,106.48	NAP	NAP	200,000,000	1,273,106.48	42.8%
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	30,000,000	202,270.83	438,253.47	NAP	NAP	65,000,000	438,253.47	57.5%
14	Loan	79, 80, 81	1	Shirlington Gateway	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan	82, 83	1	Vernon Industrial	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	31,625,000	164,997.22	299,994.94	NAP	NAP	57,500,000	299,994.94	61.1%
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan		1	Detroit Foundation Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	79,725,000	536,187.54	682,298.22	NAP	NAP	101,450,000	682,298.22	59.3%
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	65,000,000	410,793.98	537,192.13	NAP	NAP	85,000,000	537,192.13	58.6%
22	Loan	100	1	Texican Court	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	107, 108	1	City Center @ Penn	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	38,000,000	184,708.59	233,316.11	NAP	NAP	48,000,000	233,316.11	72.8%
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	19,585,518	110,391.37	166,755.14	NAP	NAP	29,585,518	166,755.14	64.7%
31	Loan	124, 125	1	Santa Maria Commerce	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	47,900,000	333,886.29	383,376.74	NAP	NAP	55,000,000	383,376.74	53.7%
33	Loan	131, 132	1	The Valencia	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Little Traverse Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	47,000,000	298,346.10	330,085.05	NAP	NAP	52,000,000	330,085.05	64.1%
36	Loan	139	1	Carriage Hills Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Anchor Bay Townhomes	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-18

 

Benchmark 2024-V6 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

4

4

1

Loan

9, 10, 11

14

Prime Storage - Hudson Valley Portfolio

1.40

8.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

1.01

Property

1

Prime Storage - New Windsor

1.02

Property

1

Prime Storage - Wappingers Falls Rt 376

1.03

Property

1

Prime Storage - Wappingers Falls Rt 9

1.04

Property

1

Prime Storage - Hyde Park

1.05

Property

1

Prime Storage - Newburgh

1.06

Property

1

Prime Storage - Highland

1.07

Property

1

Prime Storage - Beacon

1.08

Property

1

Prime Storage - Chester

1.09

Property

1

Prime Storage - Fishkill

1.10

Property

1

Prime Storage - Warwick

1.11

Property

1

Prime Storage - Walden

1.12

Property

1

Prime Storage - Poughkeepsie

1.13

Property

1

Prime Storage - Saugerties

1.14

Property

1

Prime Storage - Pleasant Valley

2

Loan

12, 13, 14

2

Warwick Melrose & Allerton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

2.01

Property

1

Warwick Melrose

2.02

Property

1

Warwick Allerton

3

Loan

15, 16, 17, 18, 19, 20

1

Panorama Tower

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

4

Loan

9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

1

Kenwood Towne Centre

2.19

14.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

5

Loan

9, 31, 32, 33

4

Vero Office Portfolio

1.91

15.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

5.01

Property

1

Imperial Center

5.02

Property

1

Parkway Avalon

5.03

Property

1

Apex 190

5.04

Property

1

Fairview

6

Loan

9, 34, 35, 36, 37, 38, 39, 40

1

Casa Cipriani

2.38

22.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

7

Loan

9, 41, 42, 43, 44, 45, 46, 47

1

Wateridge

2.12

17.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

8

Loan

9, 48

1

Lexmark

1.97

16.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

9

Loan

49, 50

1

The Duncan

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

10

Loan

9, 51, 52, 53, 54, 55, 56, 57, 58

1

Tysons Corner Center

2.00

13.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

11

Loan

59, 60, 61, 62, 63

1

Reverb by Hard Rock Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

12

Loan

9, 64, 65, 66, 67, 68, 69

1

Staten Island Mall

2.09

16.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

13

Loan

9, 70, 71, 72, 73, 74, 75, 76, 77, 78

1

Wildwood Center

1.69

13.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

14

Loan

79, 80, 81

1

Shirlington Gateway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

15

Loan

82, 83

1

Vernon Industrial

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

16

Loan

9, 84, 85, 86, 87

1

Timber Creek Crossing

1.61

10.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

17

Loan

88, 89

2

Sunbelt Student Housing Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

17.01

Property

1

Gamecock Village

17.02

Property

1

Mustang Village

18

Loan

90, 91

1

300 Tice Boulevard

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Yes

19

Loan

1

Detroit Foundation Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Yes

20

Loan

9, 92, 93, 94, 95, 96

2

369 Lexington Avenue & 2 West 46th Street

1.30

11.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

20.01

Property

1

369 Lexington Avenue

20.02

Property

1

2 West 46th Street

21

Loan

9, 97, 98, 99

1

Sheraton Hotel Brooklyn

1.78

14.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

22

Loan

100

1

Texican Court

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

23

Loan

101, 102

2

Williamsburg & Western Oaks Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

23.01

Property

1

Williamsburg Apartments

23.02

Property

1

Western Oaks Apartments

24

Loan

103, 104, 105, 106

1

Star News

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

25

Loan

107, 108

1

City Center @ Penn

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

26

Loan

109, 110, 111, 112

1

Crowne Plaza Anchorage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

27

Loan

113, 114

6

Nostrand Avenue Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

27.01

Property

1

738-742 Nostrand Avenue

27.02

Property

1

820 Nostrand Avenue

27.03

Property

1

850 Nostrand Avenue

27.04

Property

1

758 Nostrand Avenue

27.05

Property

1

804 Nostrand Avenue

27.06

Property

1

752 Nostrand Avenue

28

Loan

115, 116

1

8555 Tonnelle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

29

Loan

9, 117, 118, 119, 120

1

Coastline Apartments

1.43

8.5%

11,500,000

12.50000%

59,500,000

354,771.55

90.3%

0.94

6.9%

No

30

Loan

9, 121, 122, 123

1

Syngenta Woodland

1.79

12.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

31

Loan

124, 125

1

Santa Maria Commerce

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

32

Loan

9, 126, 127, 128, 129, 130

1

AutoNation

1.33

11.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

33

Loan

131, 132

1

The Valencia

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

34

Loan

1

Little Traverse Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

35

Loan

9, 133, 134, 135, 136, 137, 138

1

Crescent Center

1.56

13.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

36

Loan

139

1

Carriage Hills Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

37

Loan

1

Anchor Bay Townhomes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

A-1-19

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Future Debt Permitted Type
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	NAP
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	NAP
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	NAP
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	NAP
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	NAP
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	NAP
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	NAP
8	Loan	9, 48	1	Lexmark	NAP
9	Loan	49, 50	1	The Duncan	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	NAP
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	NAP
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	NAP
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	NAP
14	Loan	79, 80, 81	1	Shirlington Gateway	NAP
15	Loan	82, 83	1	Vernon Industrial	NAP
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	NAP
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	Mezzanine (Max Combined LTV of 65.0%; Min Combined Debt Yield of 12.3%; Min Combined DSCR of 1.35x; Intercreditor Agreement is required)
19	Loan		1	Detroit Foundation Hotel	Mezzanine (Max Combined LTV of 54.8%; Min Combined Debt Yield of 15.61%; Min Combined DSCR of 1.76x; Intercreditor Agreement is required)
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	NAP
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	NAP
22	Loan	100	1	Texican Court	NAP
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	NAP
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	NAP
25	Loan	107, 108	1	City Center @ Penn	NAP
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	NAP
27	Loan	113, 114	6	Nostrand Avenue Portfolio	NAP
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	NAP
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAP
31	Loan	124, 125	1	Santa Maria Commerce	NAP
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	NAP
33	Loan	131, 132	1	The Valencia	NAP
34	Loan		1	Little Traverse Village	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	NAP
36	Loan	139	1	Carriage Hills Apartments	NAP
37	Loan		1	Anchor Bay Townhomes	NAP

A-1-20

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	Robert Moser
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	Warwick Amusements Corporation
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	Juan Wu
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	Admiral 2R Management LLC
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	Joseph Cayre, Giuseppe Cipriani, Henry Hay and Harlan Berger
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	Teachers' Retirement System of the State of Illinois
8	Loan	9, 48	1	Lexmark	Richard A. Bennett III
9	Loan	49, 50	1	The Duncan	William Murphy, Alexander Samoylovich and Mark Heffron
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	The Macerich Partnership, L.P. and Alaska Permanent Fund Corporation
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	Dezhu Investment LLC, Haifeng Liu and Xin Xue
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	BPR Nimbus LLC
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	Vision Properties & Quarry Capital
14	Loan	79, 80, 81	1	Shirlington Gateway	Monday Properties Holdings, LLC
15	Loan	82, 83	1	Vernon Industrial	Shahin Shawn Zackary, Abraham Zakaria, Jacob Zackary and Shahram Morad Zackary
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	Goldman Sachs Asset Management, L.P.
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	Calidus Holdings, LLC
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	Ephraim Hasenfeld
19	Loan		1	Detroit Foundation Hotel	Mario M. Tricoci
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	Faraj Srour and Joseph Stavrach
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	LAM Group
22	Loan	100	1	Texican Court	Doyle A. Graham, Jr.
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	Benjamin Mehrel
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	Sean Hashem and Fareed Kanani
25	Loan	107, 108	1	City Center @ Penn	Yaakov Leiser and Alexander Scharf
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	William J. Lawson
27	Loan	113, 114	6	Nostrand Avenue Portfolio	David C. Bowen
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	Avrohom Schlaff
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	Ben Beitel
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	Blue Owl Capital Inc.
31	Loan	124, 125	1	Santa Maria Commerce	Mark VII Enterprises, Inc.
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	Stiles Properties and Investments, Ltd.
33	Loan	131, 132	1	The Valencia	Eric P. Meister
34	Loan		1	Little Traverse Village	Frank T. Sinito
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	David Long and Peggy Long
36	Loan	139	1	Carriage Hills Apartments	Yerachmeal Jacobson and Marc Jacobowitz
37	Loan		1	Anchor Bay Townhomes	Frank T. Sinito

A-1-21

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	Robert Moser	No	No	Acquisition
1.01	Property		1	Prime Storage - New Windsor
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9
1.04	Property		1	Prime Storage - Hyde Park
1.05	Property		1	Prime Storage - Newburgh
1.06	Property		1	Prime Storage - Highland
1.07	Property		1	Prime Storage - Beacon
1.08	Property		1	Prime Storage - Chester
1.09	Property		1	Prime Storage - Fishkill
1.10	Property		1	Prime Storage - Warwick
1.11	Property		1	Prime Storage - Walden
1.12	Property		1	Prime Storage - Poughkeepsie
1.13	Property		1	Prime Storage - Saugerties
1.14	Property		1	Prime Storage - Pleasant Valley
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	Warwick Amusements Corporation	No	No	Refinance
2.01	Property		1	Warwick Melrose
2.02	Property		1	Warwick Allerton
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	Juan Wu and JJW GST Irrevocable Trust Under Agreement Dated August 29, 2018	No	No	Refinance
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	GGP-TRS L.L.C.	No	No	Refinance
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	A2R Founders Legacy LLC, Admiral 2R Management LLC, A2R Real Estate Fund II LP, VPF Preferred JV LLC and Prime Finance Special Situations 2020 Fund, L.P.	No	No	Recapitalization
5.01	Property		1	Imperial Center
5.02	Property		1	Parkway Avalon
5.03	Property		1	Apex 190
5.04	Property		1	Fairview
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	Joseph Cayre, Giuseppe Cipriani, Henry Hay and Harlan Berger	No	No	Refinance
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	NAP	No	No	Refinance
8	Loan	9, 48	1	Lexmark	Richard A. Bennett III	No	No	Recapitalization
9	Loan	49, 50	1	The Duncan	William Murphy, Alexander Samoylovich and Mark Heffron	No	No	Refinance
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	The Macerich Partnership, L.P.	No	No	Refinance
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	Dezhu Investment LLC, Haifeng Liu and Xin Xue	No	No	Refinance
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	BPR Nimbus LLC	No	No	Refinance
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	DT Grat CS, LLC	No	No	Refinance
14	Loan	79, 80, 81	1	Shirlington Gateway	Monday Properties Holdings, LLC	No	No	Refinance
15	Loan	82, 83	1	Vernon Industrial	Shahin Shawn Zackary, Abraham Zakaria, Jacob Zackary and Shahram Morad Zackary	No	No	Refinance
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP	No	No	Refinance
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	Jonathan Cameron-Hayes and Benjamin MacFarland III	No	No	Refinance
17.01	Property		1	Gamecock Village
17.02	Property		1	Mustang Village
18	Loan	90, 91	1	300 Tice Boulevard	Ephraim Hasenfeld	No	No	Refinance
19	Loan		1	Detroit Foundation Hotel	Mario M. Tricoci	No	No	Refinance
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	Joseph Stavrach and Faraj Srour	No	Yes	Refinance
20.01	Property		1	369 Lexington Avenue
20.02	Property		1	2 West 46th Street
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	Kin Chung Lam (a/k/a John Lam), Keith Lam, Cindy Luk (a/k/a Cindy Lam), Yuk Jin Lam (a/k/a Shirley Lam) and Suey Jin Lam Tang (a/k/a Jeannie Tang)	No	No	Refinance
22	Loan	100	1	Texican Court	Doyle A. Graham, Jr.	No	No	Refinance
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	Benjamin Mehrel	No	No	Refinance
23.01	Property		1	Williamsburg Apartments
23.02	Property		1	Western Oaks Apartments
24	Loan	103, 104, 105, 106	1	Star News	Sean Hashem and Fareed Kanani	No	No	Refinance
25	Loan	107, 108	1	City Center @ Penn	Yaakov Leiser and Alexander Scharf	No	No	Refinance
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	William J. Lawson	No	No	Refinance
27	Loan	113, 114	6	Nostrand Avenue Portfolio	David C. Bowen	No	No	Refinance
27.01	Property		1	738-742 Nostrand Avenue
27.02	Property		1	820 Nostrand Avenue
27.03	Property		1	850 Nostrand Avenue
27.04	Property		1	758 Nostrand Avenue
27.05	Property		1	804 Nostrand Avenue
27.06	Property		1	752 Nostrand Avenue
28	Loan	115, 116	1	8555 Tonnelle	Avrohom Schlaff	No	No	Refinance
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	Ben Beitel	No	Yes	Recapitalization
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	Blue Owl Real Estate Fund VI LP, Blue Owl Real Estate Fund VI (A) LP and Blue Owl Real Estate Fund VI (B) LP	No	No	Acquisition
31	Loan	124, 125	1	Santa Maria Commerce	Mark VII Enterprises, Inc.	No	Yes	Refinance
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	Stiles Properties and Investments, Ltd.	No	No	Refinance
33	Loan	131, 132	1	The Valencia	Eric P. Meister	No	No	Refinance
34	Loan		1	Little Traverse Village	Frank T. Sinito	No	No	Refinance
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	David Long and Peggy Long	No	No	Refinance
36	Loan	139	1	Carriage Hills Apartments	Yerachmeal Jacobson and Marc Jacobowitz	No	No	Refinance
37	Loan		1	Anchor Bay Townhomes	Frank T. Sinito	No	No	Refinance

A-1-22

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)
					7		8
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio		137,500,000	90,488,519	0	748,859	228,737,378	0	213,000,000	14,564,143	1,173,236
1.01	Property		1	Prime Storage - New Windsor	No
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	No
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	No
1.04	Property		1	Prime Storage - Hyde Park	No
1.05	Property		1	Prime Storage - Newburgh	No
1.06	Property		1	Prime Storage - Highland	No
1.07	Property		1	Prime Storage - Beacon	No
1.08	Property		1	Prime Storage - Chester	No
1.09	Property		1	Prime Storage - Fishkill	No
1.10	Property		1	Prime Storage - Warwick	No
1.11	Property		1	Prime Storage - Walden	No
1.12	Property		1	Prime Storage - Poughkeepsie	No
1.13	Property		1	Prime Storage - Saugerties	No
1.14	Property		1	Prime Storage - Pleasant Valley	No
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton		78,000,000	22,352,173	0	0	100,352,173	97,676,588	0	2,266,844	408,742
2.01	Property		1	Warwick Melrose	No
2.02	Property		1	Warwick Allerton	No
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	No	71,500,000	5,623,335	0	0	77,123,335	64,186,601	0	5,062,118	7,874,616
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	No	260,000,000	0	0	0	260,000,000	211,601,763	0	3,205,539	3,966,953
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio		108,000,000	66,537,811	0	0	174,537,811	143,733,229	0	8,053,330	22,751,253
5.01	Property		1	Imperial Center	No
5.02	Property		1	Parkway Avalon	No
5.03	Property		1	Apex 190	No
5.04	Property		1	Fairview	No
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	No	103,000,000	0	0	0	103,000,000	95,886,422	0	3,255,926	1,146,316
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	No	65,000,000	17,153,752	0	0	82,153,752	71,829,507	0	1,820,039	8,504,206
8	Loan	9, 48	1	Lexmark	No	82,500,000	0	0	0	82,500,000	0	0	1,682,256	0
9	Loan	49, 50	1	The Duncan	No	44,000,000	10,432,226	0	0	54,432,226	51,449,190	0	2,589,834	393,201
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	No	710,000,000	0	0	0	710,000,000	666,692,845	0	3,532,030	39,775,125
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	No	42,000,000	0	0	0	42,000,000	40,914,147	0	751,333	242,022
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	No	200,000,000	11,179,744	0	0	211,179,744	204,429,707	0	1,766,053	4,983,984
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	No	65,000,000	21,013,530	0	0	86,013,530	59,773,946	0	1,889,017	11,275,662
14	Loan	79, 80, 81	1	Shirlington Gateway	No	32,535,000	4,022,924	0	0	36,557,924	32,826,172	0	1,385,545	2,346,207
15	Loan	82, 83	1	Vernon Industrial	No	27,500,000	465,931	0	0	27,965,931	26,682,317	0	980,501	303,113
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	No
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio
17.01	Property		1	Gamecock Village	No
17.02	Property		1	Mustang Village	No
18	Loan	90, 91	1	300 Tice Boulevard	No
19	Loan		1	Detroit Foundation Hotel	No
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street
20.01	Property		1	369 Lexington Avenue	No
20.02	Property		1	2 West 46th Street	No
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	No
22	Loan	100	1	Texican Court	No
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments
23.01	Property		1	Williamsburg Apartments	No
23.02	Property		1	Western Oaks Apartments	No
24	Loan	103, 104, 105, 106	1	Star News	No
25	Loan	107, 108	1	City Center @ Penn	No
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	No
27	Loan	113, 114	6	Nostrand Avenue Portfolio
27.01	Property		1	738-742 Nostrand Avenue	No
27.02	Property		1	820 Nostrand Avenue	No
27.03	Property		1	850 Nostrand Avenue	No
27.04	Property		1	758 Nostrand Avenue	No
27.05	Property		1	804 Nostrand Avenue	No
27.06	Property		1	752 Nostrand Avenue	No
28	Loan	115, 116	1	8555 Tonnelle	No
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	No
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	No
31	Loan	124, 125	1	Santa Maria Commerce	No
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	No
33	Loan	131, 132	1	The Valencia	No
34	Loan		1	Little Traverse Village	No
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	No
36	Loan	139	1	Carriage Hills Apartments	No
37	Loan		1	Anchor Bay Townhomes	No

A-1-23

 

Benchmark 2024-V6 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

1

Loan

9, 10, 11

14

Prime Storage - Hudson Valley Portfolio

0

0

228,737,378

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.01

Property

1

Prime Storage - New Windsor

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.02

Property

1

Prime Storage - Wappingers Falls Rt 376

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.03

Property

1

Prime Storage - Wappingers Falls Rt 9

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.04

Property

1

Prime Storage - Hyde Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.05

Property

1

Prime Storage - Newburgh

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.06

Property

1

Prime Storage - Highland

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.07

Property

1

Prime Storage - Beacon

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.08

Property

1

Prime Storage - Chester

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.09

Property

1

Prime Storage - Fishkill

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.10

Property

1

Prime Storage - Warwick

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.11

Property

1

Prime Storage - Walden

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.12

Property

1

Prime Storage - Poughkeepsie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.13

Property

1

Prime Storage - Saugerties

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.14

Property

1

Prime Storage - Pleasant Valley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2

Loan

12, 13, 14

2

Warwick Melrose & Allerton

0

0

100,352,173

NAP

162.17

113.92

70.2%

162.17

113.92

70.2%

2.01

Property

1

Warwick Melrose

NAP

219.01

164.71

75.2%

219.01

164.71

75.2%

2.02

Property

1

Warwick Allerton

NAP

135.89

92.63

68.2%

135.89

92.63

68.2%

3

Loan

15, 16, 17, 18, 19, 20

1

Panorama Tower

0

0

77,123,335

1/20/2047

176.34

116.26

65.9%

176.34

116.26

65.9%

4

Loan

9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

1

Kenwood Towne Centre

41,225,744

0

260,000,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

9, 31, 32, 33

4

Vero Office Portfolio

0

0

174,537,811

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5.01

Property

1

Imperial Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5.02

Property

1

Parkway Avalon

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5.03

Property

1

Apex 190

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5.04

Property

1

Fairview

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

9, 34, 35, 36, 37, 38, 39, 40

1

Casa Cipriani

2,711,336

0

103,000,000

NAP

1,365.46

887.57

65.0%

1,365.46

887.57

65.0%

7

Loan

9, 41, 42, 43, 44, 45, 46, 47

1

Wateridge

0

0

82,153,752

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

9, 48

1

Lexmark

80,817,744

0

82,500,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

49, 50

1

The Duncan

0

0

54,432,226

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 51, 52, 53, 54, 55, 56, 57, 58

1

Tysons Corner Center

0

0

710,000,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

59, 60, 61, 62, 63

1

Reverb by Hard Rock Hotel

92,498

0

42,000,000

12/31/2040

204.74

141.35

69.0%

204.74

141.35

69.0%

12

Loan

9, 64, 65, 66, 67, 68, 69

1

Staten Island Mall

0

0

211,179,744

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

9, 70, 71, 72, 73, 74, 75, 76, 77, 78

1

Wildwood Center

0

13,074,906

86,013,530

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

79, 80, 81

1

Shirlington Gateway

0

0

36,557,924

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

82, 83

1

Vernon Industrial

0

0

27,965,931

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

9, 84, 85, 86, 87

1

Timber Creek Crossing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

88, 89

2

Sunbelt Student Housing Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17.01

Property

1

Gamecock Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17.02

Property

1

Mustang Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

90, 91

1

300 Tice Boulevard

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

1

Detroit Foundation Hotel

NAP

341.77

230.49

67.4%

341.77

230.49

67.4%

20

Loan

9, 92, 93, 94, 95, 96

2

369 Lexington Avenue & 2 West 46th Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20.01

Property

1

369 Lexington Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20.02

Property

1

2 West 46th Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

9, 97, 98, 99

1

Sheraton Hotel Brooklyn

5/20/2036

221.35

198.53

89.7%

221.35

198.53

89.7%

22

Loan

100

1

Texican Court

NAP

171.04

113.57

66.4%

171.04

113.57

66.4%

23

Loan

101, 102

2

Williamsburg & Western Oaks Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23.01

Property

1

Williamsburg Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23.02

Property

1

Western Oaks Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

103, 104, 105, 106

1

Star News

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

107, 108

1

City Center @ Penn

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

109, 110, 111, 112

1

Crowne Plaza Anchorage

7/21/2029

168.08

125.05

74.4%

168.08

125.05

74.4%

27

Loan

113, 114

6

Nostrand Avenue Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.01

Property

1

738-742 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.02

Property

1

820 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.03

Property

1

850 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.04

Property

1

758 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.05

Property

1

804 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.06

Property

1

752 Nostrand Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

115, 116

1

8555 Tonnelle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

9, 117, 118, 119, 120

1

Coastline Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

9, 121, 122, 123

1

Syngenta Woodland

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

124, 125

1

Santa Maria Commerce

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

9, 126, 127, 128, 129, 130

1

AutoNation

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

131, 132

1

The Valencia

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

Little Traverse Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

9, 133, 134, 135, 136, 137, 138

1

Crescent Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

Loan

139

1

Carriage Hills Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

Loan

1

Anchor Bay Townhomes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-24

 

Benchmark 2024-V6 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)
1	Loan	9, 10, 11	14	Prime Storage - Hudson Valley Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
1.01	Property		1	Prime Storage - New Windsor	NAP	NAP	NAP	NAP	NAP	NAP
1.02	Property		1	Prime Storage - Wappingers Falls Rt 376	NAP	NAP	NAP	NAP	NAP	NAP
1.03	Property		1	Prime Storage - Wappingers Falls Rt 9	NAP	NAP	NAP	NAP	NAP	NAP
1.04	Property		1	Prime Storage - Hyde Park	NAP	NAP	NAP	NAP	NAP	NAP
1.05	Property		1	Prime Storage - Newburgh	NAP	NAP	NAP	NAP	NAP	NAP
1.06	Property		1	Prime Storage - Highland	NAP	NAP	NAP	NAP	NAP	NAP
1.07	Property		1	Prime Storage - Beacon	NAP	NAP	NAP	NAP	NAP	NAP
1.08	Property		1	Prime Storage - Chester	NAP	NAP	NAP	NAP	NAP	NAP
1.09	Property		1	Prime Storage - Fishkill	NAP	NAP	NAP	NAP	NAP	NAP
1.10	Property		1	Prime Storage - Warwick	NAP	NAP	NAP	NAP	NAP	NAP
1.11	Property		1	Prime Storage - Walden	NAP	NAP	NAP	NAP	NAP	NAP
1.12	Property		1	Prime Storage - Poughkeepsie	NAP	NAP	NAP	NAP	NAP	NAP
1.13	Property		1	Prime Storage - Saugerties	NAP	NAP	NAP	NAP	NAP	NAP
1.14	Property		1	Prime Storage - Pleasant Valley	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	12, 13, 14	2	Warwick Melrose & Allerton	162.14	113.67	70.1%	132.76	63.14	47.6%
2.01	Property		1	Warwick Melrose	202.61	153.48	75.7%	143.78	98.16	68.3%
2.02	Property		1	Warwick Allerton	143.17	96.99	67.7%	124.65	48.47	38.9%
3	Loan	15, 16, 17, 18, 19, 20	1	Panorama Tower	175.18	114.73	65.5%	163.20	77.72	47.6%
4	Loan	9, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	1	Kenwood Towne Centre	NAP	NAP	NAP	NAP	NAP	NAP
5	Loan	9, 31, 32, 33	4	Vero Office Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
5.01	Property		1	Imperial Center	NAP	NAP	NAP	NAP	NAP	NAP
5.02	Property		1	Parkway Avalon	NAP	NAP	NAP	NAP	NAP	NAP
5.03	Property		1	Apex 190	NAP	NAP	NAP	NAP	NAP	NAP
5.04	Property		1	Fairview	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan	9, 34, 35, 36, 37, 38, 39, 40	1	Casa Cipriani	1,379.90	796.65	57.7%	1,684.05	483.95	28.7%
7	Loan	9, 41, 42, 43, 44, 45, 46, 47	1	Wateridge	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	9, 48	1	Lexmark	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	49, 50	1	The Duncan	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	9, 51, 52, 53, 54, 55, 56, 57, 58	1	Tysons Corner Center	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan	59, 60, 61, 62, 63	1	Reverb by Hard Rock Hotel	205.10	116.60	56.9%	174.82	77.17	44.1%
12	Loan	9, 64, 65, 66, 67, 68, 69	1	Staten Island Mall	NAP	NAP	NAP	NAP	NAP	NAP
13	Loan	9, 70, 71, 72, 73, 74, 75, 76, 77, 78	1	Wildwood Center	NAP	NAP	NAP	NAP	NAP	NAP
14	Loan	79, 80, 81	1	Shirlington Gateway	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan	82, 83	1	Vernon Industrial	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan	9, 84, 85, 86, 87	1	Timber Creek Crossing	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	88, 89	2	Sunbelt Student Housing Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
17.01	Property		1	Gamecock Village	NAP	NAP	NAP	NAP	NAP	NAP
17.02	Property		1	Mustang Village	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	90, 91	1	300 Tice Boulevard	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan		1	Detroit Foundation Hotel	319.68	203.77	63.7%	273.75	117.47	42.9%
20	Loan	9, 92, 93, 94, 95, 96	2	369 Lexington Avenue & 2 West 46th Street	NAP	NAP	NAP	NAP	NAP	NAP
20.01	Property		1	369 Lexington Avenue	NAP	NAP	NAP	NAP	NAP	NAP
20.02	Property		1	2 West 46th Street	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan	9, 97, 98, 99	1	Sheraton Hotel Brooklyn	203.43	176.16	86.6%	198.44	165.77	83.5%
22	Loan	100	1	Texican Court	170.65	112.85	66.1%	164.41	96.42	58.6%
23	Loan	101, 102	2	Williamsburg & Western Oaks Apartments	NAP	NAP	NAP	NAP	NAP	NAP
23.01	Property		1	Williamsburg Apartments	NAP	NAP	NAP	NAP	NAP	NAP
23.02	Property		1	Western Oaks Apartments	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	103, 104, 105, 106	1	Star News	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	107, 108	1	City Center @ Penn	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	109, 110, 111, 112	1	Crowne Plaza Anchorage	153.38	119.76	78.1%	135.16	98.21	72.7%
27	Loan	113, 114	6	Nostrand Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
27.01	Property		1	738-742 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
27.02	Property		1	820 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
27.03	Property		1	850 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
27.04	Property		1	758 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
27.05	Property		1	804 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
27.06	Property		1	752 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	115, 116	1	8555 Tonnelle	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	9, 117, 118, 119, 120	1	Coastline Apartments	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan	9, 121, 122, 123	1	Syngenta Woodland	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan	124, 125	1	Santa Maria Commerce	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan	9, 126, 127, 128, 129, 130	1	AutoNation	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan	131, 132	1	The Valencia	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Little Traverse Village	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	9, 133, 134, 135, 136, 137, 138	1	Crescent Center	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan	139	1	Carriage Hills Apartments	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Anchor Bay Townhomes	NAP	NAP	NAP	NAP	NAP	NAP

A-1-25

 

Footnotes to Annex A-1
(1)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer 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) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
(5)	Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
(7)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" 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 ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
(9)	The Mortgage Loan is part of a Whole Loan structure. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, if applicable, but exclude any related Subordinate Companion Loans.
(10)	The lockout period will be at least 24 payment dates beginning with and including the first payment date on April 6, 2024. Defeasance of the Prime Storage - Hudson Valley Portfolio Whole Loan in full or in part is permitted at any time after the earlier to occur of (i) February 27, 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 payments is based on the expected Benchmark 2024-V6 securitization closing date in March 2024. The actual lockout period may be longer.
(11)	The borrower may obtain  the release of any of the individual Prime Storage - Hudson Valley Portfolio properties as described in this prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
(12)	The borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as hereinafter defined) and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the applicable individual Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations at the applicable individual Mortgaged 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

A-1-26

 

	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  $121,857.
(13)	The borrower may obtain  the release of any of the individual Warwick Melrose & Allerton properties as described in this prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
(14)	On each monthly payment date occurring on and after the occurrence of a trigger period, the borrower is required to deposit into a seasonal reserve (“Seasonal Reserve”), an amount equal to 50% of the excess cash flow generated by the applicable individual Warwick Melrose & Allerton Mortgaged Property  for the immediately preceding interest accrual period, for the purpose of creating a reserve for shortfalls during seasonal periods when the gross revenue of the applicable Warwick Melrose & Allerton Mortgaged Property may be reduced. Notwithstanding the foregoing, any amounts that would be deposited by the borrower into the Seasonal Reserve that would cause the funds then on deposit in such account to exceed $1,250,000 must instead be deposited into the excess cash flow account.
(15)	The Mortgaged Property is comprised of a 186-room AC Marriott Hotel that occupies the lobby level through the 7th floor totaling 149,711 square feet along with office space and a rooftop restaurant totaling 127,100 SF. In aggregate, the property is 276,811 square feet.
(16)	Each of the following tenants is an affiliate of the borrower: (i) Panorama Holdings (ii) Hestia Hospitality and (iii) Panorama Event Space LLC.
(17)	Most Recent ADR ($), Most Recent RevPAR ($), and Most Recent Hotel Occupancy (%) represent the T11 actual financials plus the STR room revenue as of January 2024 plus  the January 2024 budget for other income and expenses.
(18)	The Largest Tenant, Tribridge Developments, LLC,  is not yet in occupancy or paying rent.  Tribridge Developments, LLC is expected to open in November 2024 in 30,033 square feet and pay a gross rent of $1,321,452 annually. The lease is expected to end in August 2033 and will have two, 5-year extension options. We cannot assure you that Tribridge Developments, LLC will occupy its space or begin paying rent as expected or at all.
(19)	Historical cash flows are not available as the Mortgaged Property was built in late 2021 and the office portion of the collateral is still in lease-up. Hotel cash flows are available for YE TTM 2022 and 2023, however no historical cash flows are available for the office portion of the collateral. The first lease at the Mortgaged Property, occupying 1.1% of total net rentable area and 2.4% of net rentable area in the office portion of the collateral, commenced in July 2022.
(20)	The occupancy represents a weighted average of the occupancy in both the hotel and office portion of the collateral. The hotel portion of the collateral, consisting of 186 rooms across 149,711 square feet was 65.9% as of January 31, 2023. The office portion of the collateral was 62.7% leased as of March 1, 2024.
(21)	Occupancy includes all tenants in place and excludes the 137,836 square feet of non-collateral space occupied by Nordstrom. As of December 31, 2023, the Kenwood Towne Centre Mortgaged Property was 95.2% occupied excluding the non-collateral Nordstrom space.
(22)	The lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2024. Defeasance of the Kenwood Towne Centre Whole Loan in full is permitted at any time after the earlier to occur of (i) February 9, 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-V6 securitization trust in March 2024. The actual lockout period may be longer.
(23)	The borrower may obtain the release of (A) one or more vacant, non-income producing and unimproved (or improved only by landscaping, surface parking or utility facilities that are either readily re-locatable or will continue to serve the Mortgaged Property) parcels (including “air rights” parcels) or outlots (provided, however, that this condition will not apply to any Expansion Parcels (as defined below), or (B) any Acquired Parcels (as defined below), including, if applicable, any Anchor parcel, upon satisfaction of specified conditions including, among other things, that (i) there is no event of default, (ii) the borrower delivers evidence that the parcel subject to release is not necessary for the borrower’s operation or use of the remaining Mortgaged Property and may be readily separated from the Mortgaged Property without a material diminution in value, (iii) the parcel subject to release has been legally subdivided, and after giving effect to such transfer, the release parcel and the remaining Mortgaged Property conform to legal requirements and constitute separate tax lots (or all action has been taken to effectuate the same), (iv) the parcel subject to the release is not necessary for the remaining portion of Mortgaged Property to comply

A-1-27

 

	with zoning or legal requirements, (v) receipt of a rating agency confirmation from the applicable rating agencies (provided that such confirmation will not be required for release of an Expansion Parcel or if the rating agency has waived review or failed to respond within 30 days to a request for such confirmation), and (vi) the release will not result in a loan-to-value ratio that does not comply with REMIC guidelines, provided that the borrower may prepay the Kenwood Towne Centre Whole Loan to meet such condition, with payment of a yield maintenance premium calculated based upon the amount prepaid, unless the borrower receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC trust as a result of the release of the release parcel. In addition, the borrower has the right, at its own expense, to acquire one or more parcels of land that constitutes an integral part of, adjoins or is proximately located near, the shopping center of which the Mortgaged Property is a part, which land was not owned by the borrower on the origination date of the Kenwood Towne Centre Whole Loan and is not an Acquired Parcel (as defined below) (such acquired land, an “Expansion Parcel”), to become additional collateral for the Kenwood Towne Centre Whole Loan, upon satisfaction of specified conditions including, among other things, that (i) there is no event of default, (ii) the borrower acquires a fee simple or leasehold interest in the applicable Expansion Parcel and (iii) the borrower delivers, among other things, (a) an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), unless the Expansion Parcel is already covered by the environmental report delivered at origination, (b) security documents creating a mortgage lien on the Expansion Parcel, and title insurance, (c) a property condition report indicating that the Expansion Parcel is in good condition if the Expansion Parcel is improved, subject to certain exceptions, and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Expansion Parcel, and the cost of such repairs or remediation is reasonably likely to exceed 10% of the original principal balance of the Kenwood Towne Centre Whole Loan, cash or an indemnity from the guarantor, certain of its affiliates or an entity otherwise meeting ratings or financial tests set forth in the Kenwood Towne Centre Whole Loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable. The borrower is also permitted to obtain the release of collateral parcels (each, an “Exchange Parcel”) from the lien of the mortgage in exchange for the substitution of new parcels of real property in which the borrower acquires a fee or leasehold interest (each, an “Acquired Parcel”) as collateral for the Kenwood Towne Centre Whole Loan upon 20 days’ prior notice, subject to the satisfaction of certain conditions, including among other things, that:  (i) the Exchange Parcel (unless it is an Expansion Parcel) is vacant, non-income producing and unimproved or improved only by landscaping, surface parking or utility facilities that are readily re-locatable or that will continue to serve the Mortgaged Property (and the borrower is able to make certain zoning representations as to the Acquired Parcel to the same extent as made with respect to the Exchange Parcel), (ii) the Acquired Parcel is reasonably equivalent in value to the Exchange Parcel, as established by a letter of value from the appraiser which appraised the Mortgaged Property or an appraiser of comparable experience selected by the borrower, (iii) with respect to the Acquired Parcel, the borrower has delivered, among other things (a) unless the Acquired Parcel is already covered by the environmental report delivered at origination, an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), (b) security documents creating a mortgage lien on the Acquired Parcel, and title insurance, (c) if the Acquired Parcel is improved, subject to certain exceptions, a property condition report indicating that the Acquired Parcel is in good condition, and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Acquired Parcel, and the cost of such repairs or remediation is likely to exceed 10% of the original principal balance of the Kenwood Towne Centre Whole Loan, cash or an indemnity from the guarantor, certain of its affiliates, or an entity otherwise meeting ratings or financial tests set forth in the Kenwood Towne Centre Whole Loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable, (e) the loan-to-value ratio (after giving effect to such substitution) is equal to or less than 125% (in compliance with REMIC guidelines), provided that the borrower may prepay the Kenwood Towne Centre Whole Loan in order to meet such condition, with payment of a yield maintenance premium calculated based upon the amount prepaid, unless the borrower receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC trust as a result of the substitution and (f) the lender has received a rating agency confirmation from the applicable rating agencies.
(24)	The Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) do not include the non-collateral Nordstrom space.
(25)	On each monthly payment date during the continuance of a reserve trigger period or cash management period, the borrower is required to escrow approximately $21,524 for monthly replacement reserves.
(26)	During the continuance of an anchor trigger event, on each monthly payment date, the borrower is required to escrow an amount equal to the anchor reserve monthly deposit for tenant improvements and leasing commissions, construction costs, required landlord work and other related costs associated with re-tenanting the applicable space or any other space at the Mortgaged Property.

A-1-28

 

(27)	During the continuance of a reserve trigger period or cash management period, the borrower is required to deposit, on a monthly basis, (A) 1/12th of the taxes that the lender reasonably estimates will be payable during the next ensuing 12 months and (B) 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies. With respect to the insurance reserve deposits, the lender will waive the requirements for insurance deposits if (i) the borrower maintains insurance pursuant to a blanket policy and premiums have been paid at least 30 days prior to expiration of the policies. All funds remaining in the tax and insurance escrow fund will be returned to the borrower upon the earliest to occur of (i) payment in full of the debt, (ii) a defeasance event or (iii) the termination of a reserve management period or cash management period.
(28)	During the continuance of a reserve trigger period or cash management period, the borrower is required to deposit with the lender on each monthly payment date an amount equal to $21,524 for replacement reserves. In the event the balance of funds contained in the replacement reserve is equal to or greater than $516,571 (the “Reserve Cap”), the borrower will not be required to pay to the lender the replacement reserve monthly deposit; provided, however, that upon such time as the balance of funds then contained in the replacement reserve has been reduced to an amount less than the Reserve Cap, the borrower will be required to recommence paying to the lender the replacement reserve monthly deposit until such time as the balance of funds then contained in the replacement is equal to or greater than the Reserve Cap.
(29)	The borrower is required to deposit into a TI/LC reserve on a monthly basis an amount equal to $129,142.63 if the balance of the TI/LC reserve account is less than $3,099,423, until the amounts on deposit in the TI/LC reserve account are equal to or exceed $3,099,423.
(30)	The Second Largest Tenant, Dillard’s, has a one time option to surrender the expansion premises (approximately 90,000 square feet), but the part surrendered must be contiguous to the Mortgaged Property's mall entrance on both levels. Upon such surrender, rent will be proportionately reduced.
(31)	If the DSCR is less than 1.50x for two consecutive fiscal quarters and continuing until the DSCR is equal to or greater than 1.55x for two consecutive fiscal quarters, monthly deposits (based on 1/12th of $1.50/SF) are required without consideration for the $2,000,000 and $5,000,000 thresholds described below.  Otherwise, TI/LC monthly deposits (based on 1/12th of $1.30/SF) are required to be made to the TI/LC account commencing with the first payment date after the amount contained in the TI/LC account is less than $2,000,000 and those monthly deposits are subject to a TI/LC threshold equal to $5,000,000.
(32)	Vero Capital will pay off the current loan at a discounted amount of $143.7 million ($146 PSF), which represents 72.6% of the outstanding loan balance of $198.0 million. In connection with the pay off of the existing loan and recapitalization of the Vero Office Portfolio, entities owned and controlled by Vero Capital (18.0% Common Member and Managing Member) will enter a joint venture with entities owned and controlled by Prime Finance (82.0% Preferred Member). The joint venture will contribute approximately $66.5 million of fresh equity to facilitate the transaction.
(33)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily due to approximately 362,187 SF (36.7% of total SF) of recent leasing that has been executed across the portfolio since 2022. Of the total recent leasing, 185,618 SF (18.8% of total SF) are new leases and 176,569 SF (17.9% of total SF) are renewals with a weighted average lease spread of 16.2%.
(34)	The lockout period will be at least 24 payment dates beginning with and including the first payment date on April 6, 2024. Defeasance of the Casa Cipriani Whole Loan in full (but not in part) is permitted at any time after the earlier to occur of (i) February 23, 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 payments is based on the expected Benchmark 2024-V6 securitization closing date in March 2024. The actual lockout period may be longer.
(35)	The borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as hereinafter defined) and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be based on the annual gross revenues for the hotel related operations at the Mortgaged Property (excluding membership and event space revenues) for the immediately preceding calendar year as reasonably determined by the lender. The initial FF&E Payment was determined to be approximately  $210,556.

A-1-29

 

(36)	The borrower is required to deposit on the monthly payment date occurring in April 2024 and on each monthly payment date thereafter through and including the monthly payment date occurring in December 2025, an amount equal to $70,485.24 (which amount is intended to be equal monthly payments such that the put price reserve account has sufficient funds by the monthly payment date occurring in December 2025 to pay the put price (estimated to equal $1,480,190.00) to the historic tax credit investor).
(37)	The Mortgaged Property is comprised of a 146,486 square foot, 47-room luxury hotel, event space and private members club. Occupancy % at the Mortgaged Property is based on the hotel component.
(38)	The City of New York (the “City”), as landlord, leases certain real property (including the Casa Cipriani Mortgaged Property) commonly known as the Battery Maritime Building to the New York City Economic Development Corporation, a New York not for profit corporation (“NYCEDC”), as tenant, pursuant to a ground lease dated July 1, 2012 (the “Master Ground Lease”). The borrower’s sub-leasehold interest in the Casa Cipriani Mortgaged Property is governed by a ground sublease (the “Ground Lease”) dated August 15, 2018, between the NYCEDC, as the lessor, and the borrower, as the lessee. Each of the Master Ground Lease and the Ground Lease has a term expiring on June 30, 2061 followed by five, ten-year extension options. The current annual base ground rent as of the Cut-off Date is $2,087,004 with CPI increases each July 1. The Ground Lease is a sublease of, and subject and subordinate to, the Master Ground Lease.
(39)	The Mortgaged Property is subject to a PILOT program that commenced in 2018 and runs through 2042. In lieu of real estate taxes, pursuant to the ground sublease, for each tax year, the borrower will pay the City’s Department of Finance, upon notice of the amount due, an annual payment in lieu of real estate taxes, payable in equal semi-annual installments in advance on the first day of each January and July (or as the City’s Department of Finance may otherwise then generally require), as provided in the ground sublease, which PILOT for the July 1, 2023/June 30, 2024 tax year is equal to $950,000, with such amount increasing annually by $100,000 through to the 2027/2028 tax year and then increasing by $50,000 annually from the 2028/2029 tax year through to the 2041/2042 tax year.  For each tax year from and after the 2042/2043 tax year, the PILOT will be in an amount equal to taxes due on the Mortgaged Property.
(40)	The borrower master leases the Casa Cipriani Mortgaged Property to 10 South Street Master Tenant LLC (the “Master Lessee”) under which the Master Lessee operates the Casa Cipriani Mortgaged Property and pays rent to the borrower. The Master Lessee has entered into three subleases with affiliates of the borrower which entities collect revenues from the Casa Cipriani Mortgaged Property. The borrower is entitled to receive rents under the master lease rather than the underlying revenue collected by the operating sublessees. The operating sublessees are party to the Casa Cipriani Mortgage Loan agreement and have agreed to comply with the lockbox and cash management provisions therein. Revenue and cash flow information are based on the underlying revenue from the Casa Cipriani Mortgaged Property, rather than on the rent due under the master lease or any operating sublease. The debt service coverage ratio and debt yield based on the master base rent of $8,389,807 plus supplemental rent of $2,632,961 for the year 2024 are 1.30x and 10.7%, respectively.
(41)	The Mortgaged Property is a mixed-use building consisting of 430,796 square feet of office space, 15,029 square feet of retail space, 92,189 square feet of anchor tenant space for the County of Los Angeles, 38,524 square feet of fitness center space, and 400 square feet of storage space.
(42)	The lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2024.  Defeasance of the Wateridge Whole Loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Wateridge Whole Loan to be securitized and (ii) the monthly payment date occurring in February 2027. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual lockout period may be longer.
(43)	Crystal Stairs, the Largest Tenant, has  101,938 square feet of office space expiring on April 15, 2030 and 7,948 square feet of office space expiring on October 31, 2024.
(44)	Crystal Stairs, the Largest Tenant, has an early termination option on September 30, 2027 upon 8 months written notice and a termination fee equal to the unamortized portions of tenant improvement allowance that has not been disbursed, lease commissions and abated rent amount at 5% interest rate. The termination option applies to 101,938 of the total 109,886 square footage (approximately 93%). Crystal Stairs also has a one-time contraction option to reduce the square footage of its’ space on the first floor of the Mortgaged Property, which is approximately 9,500 square feet, until September 30, 2024.

A-1-30

 

(45)	County of Los Angeles, the Second Largest Tenant, has a one-time right to terminate on December 31, 2029 with at least nine months written notice and a termination fee equal to $1,500,000.
(46)	Providence Health, the Fourth Largest Tenant, has a one time right to terminate on November 1, 2025 with nine months written notice and a termination fee equal to three months of base rent and additional rent at rates payable at termination, any and all lease commissions paid to brokers and amounts paid by the landlord for tenant improvements and initial improvements.
(47)	ARINC, the Fifth Largest Tenant, has an early termination option on the April 1, 2027 with written notice prior to April 1, 2026 and a termination payment equal to the unamortized portions of abated rent, lease commissions paid to brokers and landlord construction payments calculated at a 4% interest rate.
(48)	Historical financials are not available because the Lexmark Mortgaged Property was recently acquired in December 2023 as part of an all-cash sale leaseback transaction for $126,948,000.
(49)	The Mortgaged Property is comprised of a five-story building totaling 260 multifamily units and three commercial units comprising 8,384 SF.
(50)	The increase from Third Most Recent NOI to Second Most Recent NOI is primarily attributable to the borrower sponsors repurposing The Duncan Mortgaged Property in 2020 and subsequent lease up. The increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the borrower sponsors continued lease up of The Duncan Mortgaged Property at higher rents along with eliminating concessions.
(51)	The Mortgage Loan is part of a Whole Loan that was co-originated by Deutsche Bank AG, acting through its New York Branch, Goldman Sachs Bank USA, JP Morgan, Chase Bank, National Association and Bank of Montreal.
(52)	The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the repositioning of the LL Bean space (74,910 SF). Lululemon Athletica (opened February 2023), Old Navy (opened February 2023), and Kendra Scott (opened March 2023) all attribute to a significant increase in sales and foot traffic.
(53)	The Mortgaged Property is subject to an affiliated ground lease between the two borrowers with an expiration date of August 31, 2035. The security for the Whole Loan is both the fee simple estate and the leasehold estate created by the ground lease. The annual ground rent under the ground lease is currently $1,565,412.
(54)	The lockout period will be at least 27 payment dates beginning with and including the first payment date in January 2024.  Defeasance or prepayment (with a yield maintenance premium if prior to the monthly payment date in June 2028)  of the Tysons Corner Center Whole Loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Tysons Corner Center Whole Loan to be securitized and (ii) the monthly payment date occurring in December 2026. The assumed defeasance lockout period of 27 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual lockout period may be longer.
(55)	The borrower may obtain release of various parcels without prepayment or defeasance, provided certain conditions have been satisfied, as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.”
(56)	The fee interest Mortgaged Property is subject to an affiliate ground lease between Tysons Corner Property Holdings LLC (the “Fee Borrower”), as landlord, and Tysons Corner Holdings LLC (the “Leasehold Borrower”), as ground lessee.  The Mortgage Loan is a fee and leasehold mortgage which encumbers each of the fee estate owned by Fee Borrower and the leasehold estate owned by Leasehold Borrower. The term of the ground lease commenced on November 26, 1962, and terminates on August 31, 2035. The ground lease does not provide for any further extension options. The annual base rent for the ground lease may never be less than an amount equal to 6% of the product of $1.00 times the total number of square feet in the total area of the Mortgaged Property. The annual ground rent under the ground lease is currently $1,565,412.
(57)	Primark, the Fifth Largest Tenant, which has not yet opened for business, has the right to terminate its lease effective as of the end of the fifth lease year if the tenant’s gross sales during its fourth lease year do not equal or exceed $23,000,000. Such termination right must be exercised by notice given at any time during the 90 day period following the end of the fifth lease year.

A-1-31

 

(58)	The Fifth Largest Tenant, Primark, has signed its lease but is not yet in occupancy. The lease provides that if the tenant fails to open for business by the 240th day after the premises are delivered to the tenant (which delivery is expected no later than June 1, 2024), and such failure continues for 365 days (subject to delays caused by force majeure for not more than 60 days) then either the tenant or the landlord may terminate the lease upon notice given within 30 days of such 365 day period and prior to the date the tenant has opened for business, in which event the tenant is required to pay, in addition to all rent due through the date of termination, liquidated damages equal to two years’ fixed rent and the portion of its construction allowance paid to the tenant prior to termination. In addition, the tenant has the right to terminate the lease if the delivery date for the leased premises has not occurred by the date that is 180 days following a revised delivery date calculated as set forth in the lease, in which event the landlord will be required to pay specified liquidated damages and other amounts to the tenant.  In addition, the tenant may terminate its lease if the floor area of the leased premises is more than 3% less than set forth in the lease, unless the landlord enlarges the premises to reduce the deviation to less than 3% within three months after such measurement.
(59)	The Mortgaged Property is comprised of a 195-room select-service hotel in addition to a 85’ x 25’ digital LED billboard, which generated 11.5% of total income as of December 2023 TTM, and an affiliated borrower’s condominium interest in an attached parking garage. Only 218 spaces on the first through fourth floor are part of the Mortgaged Property. The six story parking garage totals 378 spaces, however the top two floors, comprised of 160 spaces, are not part of the collateral and are owned by an affiliate of the sponsor.
(60)	The borrower deposited $50,000 into a seasonal working capital reserve at origination. On each monthly payment date in January, February, March, May, June, September, November, and December, the borrower is required to deposit $50,000 into the seasonal working capital reserve, capped at $200,000.
(61)	The borrower deposited $25,360 into a reserve for condominium common charges at origination. On each monthly payment date during a trigger period, the borrowers are required to deposit into a condominium reserve an amount equal to 1/12th of the amount sufficient to pay for the projected assessments and other expenses when due under the condominium documents.
(62)	Historical cash flows are not available for 2020 as the Mortgaged Property was built in 2020.
(63)	The FF&E reserve is calculated as the greatest of:  (i) 4% of projected gross revenue for the Mortgaged Property exclusive of income generated from the billboard; (ii) the amount required under any franchise agreement; and (iii) the amount required under any management agreement.
(64)	The Mortgage Loan is part of a Whole Loan that was co-originated by Deutsche Bank AG, acting through its New York Branch, Barclays, and Wells Fargo Bank, National Association.
(65)	The non-recourse carveout guarantor’s recourse obligations with respect to bankruptcy or insolvency related events is capped at 20% of the outstanding principal balance of the related Whole Loan.
(66)	The lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2024.  Defeasance of the Staten Island Mall Whole Loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Staten Island Mall Whole Loan to be securitized and (ii) the monthly payment date occurring in January 2027. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual lockout period may be longer.
(67)	The borrower may obtain the release or substitute vacant, non-income producing and unimproved parcels without prepayment or defeasance, provided certain conditions have been satisfied, as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.”
(68)	A cash sweep period due to a debt yield event can be terminated  upon the date that (A) the debt yield is equal to or in excess of 10.5% for two consecutive calendar quarters or (B) delivery to the lender of cash or letter of credit or receipt by the lender of a debt yield cure prepayment.
(69)	Portions of the Mortgaged Property benefit from a New York City Industrial and Commercial Incentive Program (“ICIP”) exemption or a New York City Industrial & Commercial Abatement Program (“ICAP”) abatement. Of the 16 tax parcels comprising the Mortgaged Property, two currently benefit from an ICIP exemption and three from an ICAP abatement.  The appraisal estimates the current tax benefits of these programs to be $1,168,787 for the 2023-2024 tax year, and the net present value of these tax benefits through the 2043/2044 tax year to be approximately $24,067,850.  The appraisal estimate assumes that additional parcels will benefit from these programs over the

A-1-32

 

	remaining period of the programs. Real estate taxes were underwritten based on the appraisal real estate taxes for the 2023/2024 tax year, which give effect to the ICIP/ICAP abatements.
(70)	The Mortgage Loan was originated by BSPRT CMBS Finance, LLC and is being sold by GACC.
(71)	The lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2024.  Defeasance of the Wildwood Center Whole Loan in whole but not in part is permitted after two years from the closing date of the securitization that includes the last note of the Wildwood Center Whole Loan to be securitized. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual lockout period may be longer.
(72)	At origination, the borrower deposited $6,000,000 into the TI/LC Reserve ($). As of the Cut-off Date, the borrower is in the process of providing a $6,000,000 Letter of Credit. Upon borrower providing evidence of such letter of credit, the lender will disburse the $6,000,000 TI/LC reserve on deposit to borrower. If the TI/LC letter of credit balances falls below $3,250,000 at any time, the borrower will be required to deposit approximately $69,592 on each monthly payment date.
(73)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily due to Manhattan Associates renewing its lease with increased rents.
(74)	Manhattan Associates, the Largest Tenant, has an early termination option for its’ fifth floor space (29,178 square feet) on March 31, 2029 upon written notice on or before March 31, 2028 and a termination payment equal to approximately $1,708,901.
(75)	Advisor Group, the Second Largest Tenant, has an early termination option for its space on June 30, 2026 upon at least 12-months written notice and a termination fee equal to the unamortized portion of the tenant improvement allowance used by Advisor Group, the abated base rent, the actual cost of the borrower’s work (but which in no event can exceed $4 per square foot), and the leasing commissions paid by the borrower to the borrower’s broker and the tenant's broker.
(76)	Scientific Research Corp, the Third Largest Tenant has an early termination option from and after January 1, 2024 in part (i) as to the third floor premise of its space upon 180 days’ written notice and (ii) as to the storage space upon 60 days’ prior written notice. As of the cut-off date, the tenant has not provided such notice.
(77)	As part of Manhattan Associates' lease renewal, the borrowers provided Manhattan Associates with an approximately $12.6 million tenant improvement allowance and approximately $503,000 allowance for borrower's costs. The borrower is required to provide the tenant with these funds on a draw basis. The related borrower purchased an approximately $13.1 million letter of credit which is held by the tenant associated with this work. If the Manhattan Associates Leasing Waiver Conditions (as defined below) are not met, the borrower is required to deposit the Recourse Amount (as defined below) into the TI/LC reserve held by the lender or deliver to the lender a letter of credit in such amount. The Manhattan Associates Leasing Waiver Conditions are currently being met. “Manhattan Associates Leasing Waiver Conditions” means the following conditions precedent are satisfied: (i) no event of default has occurred and is continuing, (ii) the Manhattan Associates lease remains in full force and effect and Manhattan Associates is not in default, (iii) the borrower pays all tenant improvement costs directly to Manhattan Associates as and when due pursuant to the terms of the Manhattan Associates lease, (iv) the $13,074,906 letter of credit (as defined in the eighth amendment of the Manhattan Associates lease agreement) remains in full force and effect, (v) the $13,074,906 letter of credit (as defined in the eighth amendment of the Manhattan Associates lease agreement) remains in the custody of Manhattan Associates, (vii) the borrower promptly provides to the lender (a) copies of each and every draw request (as defined in the eighth amendment of the Manhattan Associates lease agreement) received from Manhattan Associates and (b) evidence, in form and substance reasonably satisfactory to the lender, of payment of each related draw (as defined in the eighth amendment of the Manhattan Associates lease agreement). "Recourse Amount” means an amount equal to $13,079,456; provided, however, such amount will be reduced dollar for dollar by an amount equal to the aggregate draws actually paid by the borrower to Manhattan Associates for the budgeted tenant improvements.
(78)	The Appraised Value ($) represents the "As Is Hypothetical" value of $113,000,000 as of October 5, 2023, which assumes that the Largest Tenant, Manhattan Associates, has signed their early renewal and all leasing costs associated with the renewal has been paid to the tenant. As of the Cut-off Date, the renewal lease has been executed and a Letter of Credit of $13,074,905.55 has been provided to Manhattan Associates in connection with

A-1-33

 

	tenant improvements and leasing costs. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) based on the “As-Is” value of $100,000,000 million are 65.0% and 65.0%, respectively.
(79)	The Largest Tenant, Virginia Hospital Center Arlington Health System, leases 17,784 SF of space that expires in January 2025, 24,930 SF of space that expires in September 2030 and 8,549 SF of space that expires in June 2031.
(80)	The Third Largest Tenant, Armed Forces Services Corporation subleases 1,191 SF of its space to Novi, LLC with a sublease expiration date of May 2024 and 13,967 SF of its space to the Association for Supervision and Curriculum Development, dba ASCD with a sublease expiration date of June 2025.
(81)	The Fifth Largest Tenant, The Lukens Company, subleases 4,680 SF of its space to American Principles Project with a sublease expiration date of March 2027.
(82)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is  due to the borrower executing a new lease with Equitable Homes in November 2023, which accounts for approximately 19.9% of underwritten base rent.
(83)	The tenant Equitable Homes is an owner affiliated tenant whose lease is personally guaranteed by the borrower sponsors. Equitable Homes is not attributed any SF and uses the Vernon Industrial Mortgaged Property in a storage capacity for building materials.
(84)	There is no non-recourse carveout guarantor or separate environmental indemnitor with respect to the Timber Creek Crossing Whole Loan.
(85)	Four tenants totaling 325,822 SF (68.7% of NRA; 54.4% of underwritten base rent) own their improvements and ground lease the underlying land from the borrowers.
(86)	A Grace Period - Late Fee (Days) of five days is permitted other than the payment of principal due on the maturity date.
(87)	The Fourth Largest Tenant, Lakewood Medical Center, subsequently renewed its lease for a period of three years ending January 31, 2027 after the Timber Creek Whole Loan was originated. At the time of loan origination, Lakewood Medical Center had a lease expiration date of January 31, 2024.
(88)	No Grace Period (Late Payment) is permitted, however there are no late payment charges as long as no event of default exists.
(89)	A lease up trigger will commence if  (i) by May 31st of each calendar year during the loan term, the Sunbelt Student Housing Portfolio Properties are not pre-leased to at least a 70% total occupancy (in the aggregate) for the next ensuing school year as determined from the information set forth in the pre-leasing report delivered by the borrower to the lender pursuant to the Sunbelt Student Housing Portfolio Mortgage Loan documents.
(90)	The Mortgage Loan documents permit future mezzanine debt from and after the Closing Date, provided that, among other conditions (i) no event of default has occurred and is continuing, (ii) the mezzanine loan, together with the Whole Loan, will have a combined loan-to-value ratio that is not more than 65.0%, (iii) the combined debt yield is equal to or greater than 12.3%, (iv) the combined debt service coverage ratio based on the Whole Loan and the permitted mezzanine loan is at least equal to or greater than 1.35x, and (vi) the permitted mezzanine lender executes an intercreditor agreement reasonably acceptable to the lender and satisfactory to the rating agencies providing for the subordination of the mezzanine loan to the Whole Loan in all respects.
(91)	The Appraised Value ($) of $42,600,000 represents the "Upon Completion of TI for Signed Leases" value as of June 1, 2024 related to 50,711 square feet of recently signed leases to be occupied by May 2024 and assumes all tenant improvements will be completed in a good workmanlike manner at the costs reported and by anticipated commencement dates of April and May 2024. Based on the "as-is" market value of $41,100,000 as of February 6, 2024, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) are 58.4% and 56.2%, respectively.
(92)	The Grace Period – Default (Days) is zero days for the outstanding principal balance due at maturity and five days for the monthly payment of interest.
(93)	The Fourth Largest Tenant at the 369 Lexington Avenue Mortgaged Property, Mingxue Yang Medical P.C, representing approximately 5.5% of total net rentable square footage at the Mortgaged Property, has the ongoing

A-1-34

 

	right to terminate its lease upon not less than 180 days’ written notice. In no event may the accelerated termination date be a date prior to July 1, 2026. If the tenant accelerates the expiration date to July 1, 2026, the tenant must pay a termination fee of $600,000. After July 1, 2026, the fee is reduced by $14,285.71 each month.
(94)	The Fourth Largest Tenant at the 2 West 46th Street Mortgaged Property, Pomann Sound Production Inc, representing approximately 3.8% of the net rentable square footage at the Mortgaged Property, has a unilateral option to terminate its lease at any time upon at least 30 days prior notice.
(95)	The Fifth Largest Tenant at the 369 Lexington Avenue Mortgaged Property, the Government of Morocco, representing approximately 5.4% of total net rentable square footage at the Mortgaged Property, has the ongoing right to terminate its lease upon not less than 180 days written notice of its intention to accelerate the termination date. In no event will the accelerated termination date be a date prior to September 1, 2025. If the tenant accelerates the expiration date to September 1, 2025, the tenant will forfeit its security deposit and pay a termination fee of $1,150,000. After September 1, 2025, the termination fee is reduced by $14,743.58 each month.
(96)	The borrower may obtain  the release of any of the individual 369 Lexington Avenue & 2 West 46th Street properties as described in this prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
(97)	The lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2024.  Defeasance of the Sheraton Hotel Brooklyn Whole Loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Sheraton Hotel Brooklyn Whole Loan to be securitized and (ii) January 31, 2027. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual lockout period may be longer.
(98)	The Sheraton Hotel Brooklyn Mortgaged Property received six “red zone” notices of default from Marriott under the franchise agreement between 2017 and 2023 as a result of low “Guest Satisfaction Survey Intent to Recommend Scores”. According to the borrower sponsor, the initial “red zone letter” was a result of high ADRs, at which time the asset was also in need of room renovations. The borrower sponsor then underwent a PIP approval process during 2018 and ultimately completed a large-scale renovation in 2019. Based on the most recent tracking period (July – December 2023), the Sheraton Hotel Brooklyn Mortgaged Property was in the “yellow” zone. Upon achieving the “yellow” zone status or better in two more consecutive tracking periods (January – June 2024 and July – December 2024), the hotel will successfully exit the “red” zone status.
(99)	The Mortgaged Property benefits from a 25-year Industrial & Commercial Incentive Program (ICIP) tax abatement program, which took effect in the 2009 / 2010 tax year and will continue until expiration in the 2034 / 2035 tax year. The taxable assessment for the improvements is reduced by 100% of the exemption for the first 16 years of the exemption period, then by a sliding scale of 10% per year for the remaining nine years of the exemption period. The benefit amount is equal to the value of the project, which is then multiplied by the benefit phase out percentage. The value of the project is determined by the Property Division of NYC Department of Finance. The most recent 2023 / 2024 actual assessed value is approximately $18.2 million, which is assumed to grow to the total transitional assessed value of approximately $23.1 million over the next five years. Following the five-year period, the project is anticipated to maintain the approximately $23.1 million assessment value, with no inflationary adjustments.
(100)	The monthly FF&E reserve of $33,335.86 occurs from April 2024 through March 2025. Thereafter it is equal to the greater of (i) monthly amount required to be reserved under the franchise agreement (if applicable) or the replacement of FF&E or (ii) 1/12th of 4% of the operating income.
(101)	The Mortgaged Properties include 11 units that require more thorough cleaning and turnover before returning to the market and two units that have fire and flood damage and are not considered operable.
(102)	Historical financials prior to 2021 are not available as the mortgaged properties were renovated in 2023.
(103)	The Mortgaged Property is comprised of a 64,044 square foot mixed-use building and a three-story, 220 car parking structure. The parking structure is leased to Unified Valet Parking Inc., which currently pays $243,110 in annual rent.
(104)	The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to  the recovery from Cordon Bleu vacating their space in 2020. Cordon Bleu occupied four floors at the Mortgaged Property and retired their United States operations, causing the occupancy to drop from 96.7% to 61.0%. The

A-1-35

 

	Mortgaged Property has increased occupancy and net cash flow since then. The Mortgaged Property was leased 81.7% in 2021 and reached 88.3% occupancy as of February 2024.
(105)	The historical cash flows were not shown for 2020 because the Largest Tenant, 24 Hour Fitness, which comprises 24,500 square feet or 38.3% of net rentable area, filed for Chapter 11 bankruptcy due to the disproportionate impact of the COVID-19 pandemic on gyms and was not paying rent from June 2020 to January 2021.
(106)	The ongoing TI/LC reserve amount may be reassessed by the lender in  its estimate of the required monthly amount necessary for tenant improvements and leasing commissions and, upon notice to the borrower, the borrower will be required to deposit with or on behalf of lender each month such reassessed amount.
(107)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to contractual rent steps and tenant reimbursements.
(108)	Upon the occurrence of a Baker Hill Renewal Reserve Trigger Event (as defined below), the borrower will deposit into an eligible account (the “Baker Hill Renewal Reserve Account”) on each monthly payment date an amount equal to (i) for the first 12 monthly payment dates an amount equal to $41,667, and (ii) for each monthly payment date after the initial Baker Hill reserve period, an amount equal to the lesser of (i) $41,667 and (ii) an excess cash flow as determined by the lender in its sole, but reasonable discretion, provided, however, that notwithstanding the foregoing, the borrower will have no obligation to make the monthly deposit after the initial Baker Hill reserve period, if the Baker Hill renewal reserve waiver conditions are satisfied. A "Baker Hill Renewal Reserve Trigger Event" means Baker Hill failing to extend or renew its lease on or prior to the date that is 12 months prior to the expiration of its lease in accordance with the applicable terms and conditions thereof for a minimum of three years.
(109)	The Mortgaged Property is subject to a ground lease between the borrower and a third party, Tiger Trust, with an expiration date of February 15, 2042. The security for the Mortgage Loan is the leasehold estate created by the ground lease. The annual ground rent under the ground lease is currently $16,220 per month.
(110)	The borrower deposited $112,000 into a seasonal working capital reserve at origination. On each monthly payment date in July, August, and September, the borrower is required to deposit $277,334 into the seasonal working capital reserve, capped at $832,000.
(111)	The FF&E reserves are collected for the first 4 years of the loan term at an amount equal to the greatest of: (i) 5% of Gross Rent, (ii) the then-current amount required by the management agreement and (iii) the then-current amount required by the franchise agreement for approved capital expenditures and the repair and replacement of the FF&E. Beginning on the monthly payment date occurring in January 2028, FF&E reserves will only be collected if required by the franchisor, and then collected at 4% of Gross Revenue.
(112)	To the extent a PIP is triggered during the loan term, the lender has structured monthly PIP reserves of $67,500 until the earlier of (i) 12 months after the PIP is triggered or (ii) when the scope of PIP work is finalized, at which point the borrower is required to deliver funds to make up the difference between (a) the cost of the PIP and (b) the FF&E reserves and the monthly PIP reserves collected. If a PIP is not triggered during the loan term and the borrower has not extended or replaced the franchise agreement, then 12 months prior to loan maturity, the lender will require fixed monthly payments totaling $3,000,000 less the FF&E reserve balance, divided by twelve. The borrower is full recourse for failure to deposit any additional PIP costs as determined by the lender.
(113)	The Mortgaged Property is comprised of 42 total units encompassing 36,284 square feet, with the commercial component consisting of 25 units encompassing 19,975 square feet, or 55.1% of the total NRA, and the residential component making up 17 units encompassing 16,309 square feet, or 44.9% of the total NRA.
(114)	The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to rent deferrals relating to the novel coronavirus in addition to lower underwritten expenses. The most recent utility expense is inflated due to a lump sum payment for the previous two years water bills. Actual water bill fees over the December 2023 TTM period were $64,493.
(115)	Historical financials are not available because the borrower sponsor acquired the 8555 Tonnelle Mortgaged Property in March 2023.

A-1-36

 

(116)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is attributable to the borrower sponsor acquiring the 8555 Tonnelle Mortgaged Property in March 2023 and subsequently executing leases with 30 new tenants.
(117)	The Mortgage Loan is part of a Whole Loan that was co-originated by BMO and Argentic Real Estate Finance 2 LLC.
(118)	The lockout period will be at least 25 months beginning with and including the first payment date on March 6, 2024. Defeasance in full (but not in part) of the Coastline Apartments Whole Loan is permitted 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) January 31, 2027. The assumed lockout period is based on the expected Benchmark 2024-V6 securitization closing date in March 2024. The actual lockout period may be longer.
(119)	Historical financials prior to 2021 are not available as the seller did not provide historical financials.
(120)	The borrowers own the related Mortgaged Property as tenants-in-common.
(121)	The Mortgaged Property is situated on 201.4 acres and is comprised of 14 buildings, including 4 greenhouses and field space for seed production. The Mortgaged Property includes 5,000 square feet of lab dedicated to plant pathology and 10,600 SF of office and administrative space.
(122)	The Whole Loan may be voluntarily prepaid in whole on or after March 6, 2025, with the payment of a yield maintenance premium if such prepayment occurs prior to the payment date in November 2028. In addition, defeasance of the Syngenta Woodland Whole Loan is permitted 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 promissory note representing a portion of the Syngenta Woodland Whole Loan to be securitized and (b) March 1, 2027. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024.  The actual defeasance lockout period may be longer.
(123)	The borrower executed a sale-leaseback with Syngenta Seeds LLC, the sole tenant, whereby the borrower  acquired the properties from the tenant and executed a 20-year absolute net lease which includes annual escalations equal to 125% of annual CPI growth, with a floor of 100% and cap of 104% of the preceding year’s base rent.
(124)	The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the Largest Tenant, Thunder Deals, beginning its lease on December 1, 2023. Thunder Deals currently occupies 12.7% of net rentable area and pays $131,040 in annual rent.
(125)	The Mortgage Loan has one or more borrowers that own all or a portion of the related Mortgaged Property as tenants-in-common.
(126)	The Mortgage Loan is part of a Whole Loan that was co-originated by Barclays and Argentic Real Estate Finance 2 LLC.
(127)	On each monthly payment date beginning on the payment date that is 24 months prior to the maturity date, until such time as the major tenant renewal criteria are satisfied with respect to the AutoNation lease, the borrower is required to deposit into an AutoNation renewal reserve the sum of $126,202 (the “AutoNation Renewal Reserve Deposit”). To the extent the sum of AutoNation renewal reserve equals or exceeds the AutoNation reserve cap of $3,028,848, the borrower will no longer be required to make the AutoNation Renewal Reserve Deposit until the AutoNation renewal reserve is less than the AutoNation renewal reserve cap.
(128)	The AutoNation renewal reserve has a cap of $3,028,848.
(129)	Defeasance of the Whole Loan is permitted at any time after the date that is the earliest to occur of (i) two years after the closing of the securitization that includes the last note to be securitized and (ii) December 1, 2026. The assumed defeasance lockout period of 27 payments is based on the anticipated closing date of the Benchmark 2024-V6 securitization trust in March 2024. The actual defeasance lockout period may be longer.
(130)	The Largest Tenant, AutoNation, has 158,892 square feet that expires on December 31, 2029, and 3,363 square feet of subleased space from Kittelson & Associates, Inc. that expires on May 31, 2024.

A-1-37

 

(131)	The Mortgaged Property is a multifamily property operating under a flexible stay model. Of the 118 total units, 24 units have either a full kitchen or kitchenette. At origination, $200,000 was reserved upfront for the conversion of the remaining 94 units to kitchenette units. Tenants pay for their stays in advance in weekly or monthly increments.
(132)	The Second Most Recent and Third Most Recent cash flows are not available as the Mortgaged Property was being converted from a hotel to a multifamily property.
(133)	Defeasance of the Crescent Center Whole Loan is permitted 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 promissory note representing a portion of the Crescent Center Whole Loan to be securitized and (b) September 22, 2026. The assumed defeasance lockout period of 29 payments is based on the closing date of the Benchmark 2024-V6 transaction in March 2024. The actual lockout period may be longer.
(134)	A $100,000 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/5th of the TI/LC deposit at origination.
(135)	If the balance in the Simmons Bank free rent reserve is less than $475,750 on October 1, 2025, the borrower is required to deposit the amount necessary to cause the balance of funds in the reserve account to equal $475,750.
(136)	The Largest Tenant, Butler Snow LLP, representing approximately 15.6% of total net rentable square footage, has a one-time right, effective between September 1, 2027 and September 1, 2028 to reduce its space by up to 14,949 square feet located on the fourth floor, with 365 days’ notice and a fee equal to three months’ rent and unamortized tenant improvement costs. The Second Largest Tenant, Simmons Bank, representing approximately 12.4% of total net rentable square footage, may terminate its lease with respect to 5,531 square feet located on the first floor, effective August 31, 2028 with nine months’ prior notice. The Third Largest Tenant, Benefit Recovery Group, LLC, representing approximately 5.6% of total net rentable square footage, may terminate its lease effective January 1, 2031 with nine months’ prior notice. The Fifth Largest Tenant, Wells Fargo Clearing Services, representing approximately 4.4% of total net rentable square footage, may terminate its lease effective April 30, 2025 with 12 months’ prior notice.
(137)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by six new leases commencing in 2023 and 2024 totaling 28,615 square feet (8.0% of net rentable area).
(138)	The Appraised Value ($) is a “Hypothetical As Is” value of $81,100,000 as of August 3, 2023, which incorporates a holdback of $1,700,000 comprised of free rent and outstanding TI/LC reserves. The “as-is” appraised value (excluding the holdback) as of August 3, 2023 was $79,400,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) based on the “As-Is” value of $79,400,000 million are 65.5%. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) were calculated using the “Hypothetical As-Is” appraised value, which assumes a $1,200,000 million upfront reserve for free rent and $500,000 upfront reserve for future TI/LC costs.
(139)	At loan origination, a master lease was entered into between the borrower as landlord and the borrower sponsors as tenant for the units that are rented on a month-to-month basis at the Carriage Hills Apartments Mortgaged Property. The term of the master lease will end at the earlier to occur of (i) the date on which the aggregate number of apartment units at the Carriage Hills Apartments Mortgaged Property leased to tenants on a month-to-month basis is less than 5% of the total number of apartment units or (ii) the repayment of the loan in full. As of the date of the master lease, there were 70 units on month-to-month leases.

A-1-38