FWP 1 n1201_x1-a1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207132-17
     

 

     
 

THIS FREE WRITING PROSPECTUS, DATED MARCH 12, 2018 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE

 

IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES

 

THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED.  THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED.  THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) 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, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.

 

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) 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 2018-B3 Annex A                
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built Year Renovated
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire NAP NAP 6420 Wilshire Boulevard Los Angeles California 90048 Office CBD 1972 2010
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 NAP NAP 140 South Van Dorn Street Alexandria Virginia 22304 Multifamily Mid-Rise 1963, 1967 2012
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio NAP NAP         Various Various    
3.01 Property       Aliso Viejo Commerce Center     27782-27832 Aliso Creek Road Aliso Viejo California 92656 Retail Unanchored 1989 NAP
3.02 Property       Transpark Commerce     2910-2990 Inland Empire Boulevard Ontario California 91764 Office Suburban 1984-1985 NAP
3.03 Property       Wimbledon     12276-12550 Hesperia Road Victorville California 92395 Mixed Use Office/Retail 1987-1990 NAP
3.04 Property       Palmdale Place     2211-2361 & 2301 East Palmdale Boulevard Palmdale California 93550 Mixed Use Retail/Education 1985 NAP
3.05 Property       Sierra Gateway     39959 & 40015 Sierra Highway Palmdale California 93550 Office Suburban 1991-1992 NAP
3.06 Property       Fresno Industrial Center     720 East North Avenue & 2904-2998 South Angus Avenue Fresno California 93725 Industrial Warehouse/Distribution 1989-1990 NAP
3.07 Property       Upland Freeway     1348-1438 West 7th Street Upland California 91786 Retail Unanchored 1987 NAP
3.08 Property       Commerce Corporate Center     5800 South Eastern Avenue Commerce California 90040 Office Suburban 1974 1997, 2017
3.09 Property       Moreno Valley     23880-23962 Alessandro Boulevard Moreno Valley California 92553 Mixed Use Office/Retail 1986 NAP
3.10 Property       Airport One Office Park     4403 East Donald Douglas Drive Long Beach California 90808 Office Suburban 1988 2006
3.11 Property       Colton Courtyard     1200-1230, 1260-1300 and 1320-1350 East Washington Street Colton California 92324 Retail Anchored 1989 NAP
3.12 Property       The Abbey Center     340, 400 & 490 Farrell Drive Palm Springs California 92262 Office Suburban 1982 NAP
3.13 Property       Upland Commerce Center     1379 and 1383-1399 East Foothill Boulevard Upland California 91786 Retail Anchored 1986, 1988 2006
3.14 Property       Diamond Bar     23525-23555 Palomino Drive Diamond Bar California 91765 Retail Unanchored 1980 NAP
3.15 Property       Atlantic Plaza     5166-5190 Atlantic Avenue Long Beach California 90805 Retail Unanchored 1968 2006, 2017
3.16 Property       Ming Office Park     5500 Ming Avenue Bakersfield California 93309 Office Suburban 1981, 1982 NAP
3.17 Property       10th Street Commerce Center     44204-44276 10th Street West Lancaster California 93534 Retail Anchored 1980 NAP
3.18 Property       Cityview Plaza     12361-12465 Lewis Street Garden Grove California 92840 Office Suburban 1984 NAP
3.19 Property       Garden Grove Town Center     9918 West Katella Avenue and 11021 Brookhurst Street Garden Grove California 92840 Retail Shadow Anchored 1987 NAP
3.20 Property       30th Street Commerce Center     3005 East Palmdale Boulevard Palmdale California 93550 Retail Unanchored 1987 NAP
3.21 Property       Mt. Vernon Commerce Center     851 South Mount Vernon Avenue Colton California 92324 Industrial Flex 1989 NAP
3.22 Property       Anaheim Stadium Industrial     2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street Anaheim California 92806 Industrial Flex 1981 NAP
3.23 Property       25th Street Commerce Center     2501-2505 East Palmdale Boulevard Palmdale California 93550 Retail Unanchored 1989 NAP
3.24 Property       Fresno Airport     1901-1991 North Gateway Boulevard Fresno California 93727 Office Suburban 1980 2015
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall NAP NAP 27500 Novi Road Novi Michigan 48377 Retail Super Regional Mall 1977 2007
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco NAP NAP 888 Howard Street San Francisco California 94103 Hospitality Full Service 2008 2017-2018
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena NAP NAP 21 West Walnut Street Pasadena California 91103 Hospitality Extended Stay 2016 NAP
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street NAP NAP 315 West 36th Street New York New York 10018 Office CBD 1926 2015
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm NAP NAP 300-600 East Rio Salado Parkway Tempe Arizona 85281 Office Suburban 2015-2017 NAP
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint NAP NAP 900 Chelmsford Street Lowell Massachusetts 01851 Office Suburban 1979 2015-2017
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center NAP NAP 100 West Trade Street Charlotte North Carolina 28202 Hospitality Full Service 1984 2016
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio NAP NAP         Hospitality Various    
11.01 Property       Rochester Marriott     101 1st Avenue Southwest Rochester Minnesota 55902 Hospitality Full Service 1989 2016
11.02 Property       Kahler Grand     20 2nd Avenue Southwest Rochester Minnesota 55902 Hospitality Full Service 1926-1968 2010
11.03 Property       Kahler Inn & Suites     9 3rd Avenue Northwest Rochester Minnesota 55901 Hospitality Select Service 1971, 1979, 1988 2010
11.04 Property       Residence Inn Rochester     441 West Center Street Rochester Minnesota 55902 Hospitality Extended Stay 2004 2013
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park NAP NAP         Office Suburban    
12.01 Property       Greystone Park     10550 Deerwood Park Boulevard Jacksonville Florida 32256 Office Suburban 1998-1999 NAP
12.02 Property       The Meridian at Deerwood Park     5022 Gate Parkway Jacksonville Florida 32256 Office Suburban 2000-2003 NAP
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway NAP NAP 599 Broadway New York New York 10012 Retail Unanchored 1917 2010
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio NAP NAP         Industrial Various    
14.01 Property       1735 Jersey Avenue     1735 Jersey Avenue North Brunswick New Jersey 08902 Industrial Flex 1961 2017
14.02 Property       152 Ridge Road     152 Ridge Road Dayton New Jersey 08810 Industrial Warehouse/Distribution 1988 NAP
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio NAP NAP Various Various Illinois Various Industrial Warehouse/Distribution Various 2004
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson NAP NAP 90 Hudson Street Jersey City New Jersey 07302 Office CBD 1999 NAP
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center NAP NAP 300 Boylston Street Chestnut Hill Massachusetts 02467 Mixed Use Office/Retail 1986 2017
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street NAP NAP 907 Market Street Philadelphia Pennsylvania 19107 Office CBD 1975 2004
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center NAP NAP 7924-8075 Via Dellagio Way Orlando Florida 32819 Retail Unanchored 2009 NAP
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces NAP NAP 501 South Loop 250 West Midland Texas 79703 Multifamily Garden 2014-2015 NAP
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn NAP NAP 447 Atlantic Avenue New York New York 11217 Office Medical 2007 2014
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio NAP NAP         Office Suburban    
22.01 Property       Oak Creek Center     500 & 580 Waters Edge, 700, 948, 1900 and 2000 Springer Drive, 801, 999 and 1000 Oak Creek Drive and 1700 & 2050 Finley Road Lombard Illinois 60148 Office Suburban 1982, 1984, 1985, 1998, 2001, 2008 2007
22.02 Property       Oakmont Center     601 Oakmont Lane Westmont Illinois 60559 Office Suburban 1990 NAP
22.03 Property       Park Fletcher I & II     2601 Fortune Circle & 5420 West Southern Avenue Indianapolis Indiana 46241 Office Suburban 1981, 1986 NAP
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace NAP NAP 4 South Tunnel Road Asheville North Carolina 28805 Retail Anchored 1975 2014
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate NAP NAP 13210 Village Park Drive Southgate Michigan 48195 Multifamily Garden 1976, 1979 NAP
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments NAP NAP 1300 Cross Creek Drive Brunswick Ohio 44212 Multifamily Garden 1991-1994 2013-2017
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing NAP NAP 4200 Wade Green Road Northwest Kennesaw Georgia 30144 Retail Anchored 1986 2010
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas NAP NAP 2410 West El Camino Real Avenue Sacramento California 95833 Hospitality Extended Stay 1992 2012
28 Loan   GACC Hunt Finance Company, LLC One Mill Run NAP NAP 3455 Mill Run Road Hilliard Ohio 43026 Office Suburban 1989 2017
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area NAP NAP 7707 Northwest 103rd Street Hialeah Florida 33016 Hospitality Full Service 2015 2015-2016
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center NAP NAP 3040 Healthy Way Birmingham Alabama 35243 Retail Anchored 2016-2017 NAP
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North NAP NAP 150 North Hill Drive Brisbane California 94005 Office Suburban 1983 NAP
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office NAP NAP 2999 Regent Street Berkeley California 94705 Office Medical 1974 2008-2017
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center NAP NAP 6515 Belcrest Road Hyattsville Maryland 20782 Multifamily Student Housing 2006 NAP
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village NAP NAP 3171-3291 Truxel Road Sacramento California 95821 Retail Shadow Anchored 1987 NAP
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated NAP NAP 4006 North Forestdale Drive Park City Utah 84098 Self Storage Self Storage 2015 NAP
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest NAP NAP 7226 Woodland Drive Indianapolis Indiana 46278 Hospitality Limited Service 1997 2009
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street NAP NAP 1101-1109 West Randolph Street Chicago Illinois 60607 Retail Unanchored 2017 NAP
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee NAP NAP 201 West 87th Street Chicago Illinois 60620 Land Retail NAP NAP
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot NAP NAP 2484 East 147th Street Carmel Indiana 46033 Self Storage Self Storage 2001 NAP
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building NAP NAP 700 Hennepin Avenue Minneapolis Minnesota 55403 Mixed Use Retail/Signage 1916 2007
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge NAP NAP 2501 Culkin Road Vicksburg Mississippi 39183 Multifamily Garden 1979 NAP
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton Group 1 NAP 2107 Northwest Cache Road Lawton Oklahoma 73505 Retail Single Tenant Retail 2014 NAP
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe NAP NAP 6135 & 6174 Lakeside Drive Reno Nevada 89511 Retail Unanchored 1998 NAP
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo NAP NAP 151 Southeast 1st Street Unit CU-1 Miami Florida 33131 Retail Unanchored 2016 NAP
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee Group 1 NAP 8700 South Cottage Grove Avenue Chicago Illinois 60619 Land Retail NAP NAP

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 204,035  SF 303.87 Fee Simple 62,000,000 62,000,000 62,000,000 5.6% 62,000,000 4.27581%
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 1,180  Units 127,118.64 Fee Simple 60,000,000 60,000,000 60,000,000 5.4% 60,000,000 3.88000%
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 2,194,425  SF 104.49 Various 50,000,000 50,000,000 50,000,000 4.5% 46,032,027 4.89000%
3.01 Property       Aliso Viejo Commerce Center 65,107  SF   Fee Simple     6,053,596 0.5%    
3.02 Property       Transpark Commerce 204,099  SF   Fee Simple     5,482,607 0.5%    
3.03 Property       Wimbledon 123,948  SF   Fee Simple     4,847,414 0.4%    
3.04 Property       Palmdale Place 129,294  SF   Fee Simple/Leasehold     3,543,393 0.3%    
3.05 Property       Sierra Gateway 133,851  SF   Fee Simple     3,227,213 0.3%    
3.06 Property       Fresno Industrial Center 265,898  SF   Fee Simple     3,052,769 0.3%    
3.07 Property       Upland Freeway 116,061  SF   Fee Simple     2,841,894 0.3%    
3.08 Property       Commerce Corporate Center 68,513  SF   Fee Simple     2,834,714 0.3%    
3.09 Property       Moreno Valley 111,060  SF   Fee Simple     2,484,762 0.2%    
3.10 Property       Airport One Office Park 88,284  SF   Leasehold     2,484,680 0.2%    
3.11 Property       Colton Courtyard 122,082  SF   Fee Simple     1,608,370 0.1%    
3.12 Property       The Abbey Center 67,335  SF   Fee Simple     1,579,615 0.1%    
3.13 Property       Upland Commerce Center 47,677  SF   Fee Simple     1,500,060 0.1%    
3.14 Property       Diamond Bar 20,528  SF   Fee Simple     1,450,065 0.1%    
3.15 Property       Atlantic Plaza 32,728  SF   Fee Simple     1,308,330 0.1%    
3.16 Property       Ming Office Park 117,924  SF   Fee Simple     1,210,769 0.1%    
3.17 Property       10th Street Commerce Center 96,589  SF   Fee Simple     1,071,332 0.1%    
3.18 Property       Cityview Plaza 148,271  SF   Leasehold     981,247 0.1%    
3.19 Property       Garden Grove Town Center 12,610  SF   Fee Simple     763,788 0.1%    
3.20 Property       30th Street Commerce Center 33,020  SF   Fee Simple     409,049 0.0%    
3.21 Property       Mt. Vernon Commerce Center 29,600  SF   Fee Simple     382,574 0.0%    
3.22 Property       Anaheim Stadium Industrial 89,931  SF   Leasehold     381,596 0.0%    
3.23 Property       25th Street Commerce Center 17,488  SF   Fee Simple     282,106 0.0%    
3.24 Property       Fresno Airport 52,527  SF   Fee Simple     218,055 0.0%    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 709,771  SF 281.47 Fee Simple 50,000,000 49,944,961 49,944,961 4.5% 40,912,456 4.39850%
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 550  Rooms 199,154.70 Fee Simple 50,000,000 49,788,676 49,788,676 4.5% 39,919,615 4.14500%
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 144  Rooms 328,627.03 Fee Simple 47,500,000 47,322,293 47,322,293 4.3% 38,814,654 4.82011%
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 143,479  SF 536.66 Fee Simple 47,000,000 47,000,000 47,000,000 4.2% 47,000,000 4.50500%
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 2,031,293  SF 275.69 Leasehold 45,000,000 45,000,000 45,000,000 4.1% 45,000,000 3.55950%
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 1,320,254  SF 113.61 Fee Simple 45,000,000 45,000,000 45,000,000 4.1% 45,000,000 4.73400%
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 446  Rooms 230,941.70 Fee Simple 43,000,000 43,000,000 43,000,000 3.9% 43,000,000 4.53000%
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 1,222  Rooms 114,566.28 Fee Simple 40,000,000 40,000,000 40,000,000 3.6% 33,268,125 4.74100%
11.01 Property       Rochester Marriott 202  Rooms   Fee Simple     15,214,286 1.4%    
11.02 Property       Kahler Grand 660  Rooms   Fee Simple     14,428,571 1.3%    
11.03 Property       Kahler Inn & Suites 271  Rooms   Fee Simple     6,071,429 0.5%    
11.04 Property       Residence Inn Rochester 89  Rooms   Fee Simple     4,285,714 0.4%    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 412,568  SF 96.95 Fee Simple 40,000,000 40,000,000 40,000,000 3.6% 38,178,369 4.86000%
12.01 Property       Greystone Park 212,240  SF   Fee Simple     20,000,000 1.8%    
12.02 Property       The Meridian at Deerwood Park 200,328  SF   Fee Simple     20,000,000 1.8%    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 42,000  SF 1,785.71 Fee Simple 35,000,000 35,000,000 35,000,000 3.2% 35,000,000 4.11800%
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 578,450  SF 57.05 Fee Simple 33,000,000 33,000,000 33,000,000 3.0% 33,000,000 4.89091%
14.01 Property       1735 Jersey Avenue 367,000  SF   Fee Simple     19,884,615 1.8%    
14.02 Property       152 Ridge Road 211,450  SF   Fee Simple     13,115,385 1.2%    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 876,955  SF 35.22 Fee Simple 30,883,000 30,883,000 30,883,000 2.8% 30,883,000 4.59000%
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 431,658  SF 301.16 Fee Simple 30,000,000 30,000,000 30,000,000 2.7% 30,000,000 4.14000%
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 293,120  SF 392.33 Fee Simple 30,000,000 30,000,000 30,000,000 2.7% 30,000,000 3.90000%
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 214,024  SF 133.16 Fee Simple 28,500,000 28,500,000 28,500,000 2.6% 28,500,000 4.55200%
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 109,890  SF 254.80 Fee Simple 28,000,000 28,000,000 28,000,000 2.5% 24,215,269 4.98000%
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 288  Units 88,715.28 Fee Simple 25,550,000 25,550,000 25,550,000 2.3% 24,382,984 4.83200%
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 47,265  SF 528.93 Fee Simple 25,000,000 25,000,000 25,000,000 2.3% 22,245,000 5.25100%
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 708,252  SF 57.36 Fee Simple 25,000,000 24,972,167 24,972,167 2.3% 20,422,848 4.80000%
22.01 Property       Oak Creek Center 427,449  SF   Fee Simple     16,068,613 1.4%    
22.02 Property       Oakmont Center 117,882  SF   Fee Simple     5,833,363 0.5%    
22.03 Property       Park Fletcher I & II 162,921  SF   Fee Simple     3,070,191 0.3%    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 129,851  SF 177.90 Fee Simple 23,100,000 23,100,000 23,100,000 2.1% 21,282,233 4.92000%
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 358  Units 53,631.28 Fee Simple 19,200,000 19,200,000 19,200,000 1.7% 17,104,589 5.29000%
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 312  Units 57,692.31 Fee Simple 18,000,000 18,000,000 18,000,000 1.6% 16,563,403 4.84100%
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 178,654  SF 96.72 Fee Simple 17,300,000 17,280,248 17,280,248 1.6% 14,080,475 4.69000%
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 126  Rooms 134,785.23 Fee Simple 17,000,000 16,982,938 16,982,938 1.5% 14,088,628 5.24000%
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 174,323  SF 97.38 Fee Simple 17,000,000 16,975,070 16,975,070 1.5% 12,838,145 5.26900%
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 263  Rooms 60,836.50 Fee Simple 16,000,000 16,000,000 16,000,000 1.4% 14,924,681 5.78750%
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 81,600  SF 180.76 Fee Simple 14,750,000 14,750,000 14,750,000 1.3% 14,750,000 4.51600%
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 71,404  SF 183.46 Fee Simple 13,100,000 13,100,000 13,100,000 1.2% 11,895,506 4.03500%
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 49,429  SF 242.77 Fee Simple 12,000,000 12,000,000 12,000,000 1.1% 12,000,000 4.69800%
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 910  Beds 50,549.45 Fee Simple 11,000,000 11,000,000 11,000,000 1.0% 9,687,520 4.77500%
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 55,658  SF 131.67 Fee Simple 7,350,000 7,328,525 7,328,525 0.7% 5,870,963 4.16000%
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 69,667  SF 103.35 Fee Simple 7,200,000 7,200,000 7,200,000 0.6% 6,099,454 5.12500%
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 90  Rooms 78,000.00 Fee Simple 7,020,000 7,020,000 7,020,000 0.6% 6,243,250 5.21000%
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 18,630  SF 375.74 Fee Simple 7,000,000 7,000,000 7,000,000 0.6% 6,595,612 5.26000%
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 307,916  SF 22.37 Fee Simple 7,000,000 6,888,492 6,888,492 0.6% 2,877,897 4.22000%
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 52,743  SF 86.27 Fee Simple 4,550,000 4,550,000 4,550,000 0.4% 4,040,488 5.14000%
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 30,977  SF 144.54 Fee Simple 4,500,000 4,477,345 4,477,345 0.4% 3,655,291 4.64000%
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 132  Units 32,693.87 Fee Simple 4,320,000 4,315,591 4,315,591 0.4% 3,572,144 5.17000%
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 13,275  SF 274.28 Fee Simple 3,650,000 3,641,041 3,641,041 0.3% 3,022,385 5.23000%
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 34,464  SF 98.65 Fee Simple 3,400,000 3,400,000 3,400,000 0.3% 2,995,829 4.78500%
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 4,350  SF 620.69 Fee Simple 2,700,000 2,700,000 2,700,000 0.2% 2,629,989 5.53000%
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 26,000  SF 102.59 Fee Simple 2,670,000 2,667,365 2,667,365 0.2% 2,217,678 5.31000%

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire   4.27581% 223,985.14 2,687,821.68     Interest Only Actual/360 3 120
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21   3.88000% 196,694.44 2,360,333.28 295,041.67 3,540,500.04 Interest Only Actual/360 4 84
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio   4.89000% 265,059.54 3,180,714.48 950,503.49 11,406,041.88 Interest Only, Then Amortizing Actual/360 2 60
3.01 Property       Aliso Viejo Commerce Center                    
3.02 Property       Transpark Commerce                    
3.03 Property       Wimbledon                    
3.04 Property       Palmdale Place                    
3.05 Property       Sierra Gateway                    
3.06 Property       Fresno Industrial Center                    
3.07 Property       Upland Freeway                    
3.08 Property       Commerce Corporate Center                    
3.09 Property       Moreno Valley                    
3.10 Property       Airport One Office Park                    
3.11 Property       Colton Courtyard                    
3.12 Property       The Abbey Center                    
3.13 Property       Upland Commerce Center                    
3.14 Property       Diamond Bar                    
3.15 Property       Atlantic Plaza                    
3.16 Property       Ming Office Park                    
3.17 Property       10th Street Commerce Center                    
3.18 Property       Cityview Plaza                    
3.19 Property       Garden Grove Town Center                    
3.20 Property       30th Street Commerce Center                    
3.21 Property       Mt. Vernon Commerce Center                    
3.22 Property       Anaheim Stadium Industrial                    
3.23 Property       25th Street Commerce Center                    
3.24 Property       Fresno Airport                    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall   4.39850% 244,929.15 2,939,149.74 734,787.44 8,817,449.22 Amortizing Actual/360 1 0
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco   4.14500% 242,906.21 2,914,874.52 291,487.46 3,497,849.52 Amortizing Actual/360 3 0
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena   4.82011% 249,793.75 2,997,525.00     Amortizing Actual/360 3 0
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street   4.50500% 178,896.47 2,146,757.64 114,189.24 1,370,270.88 Interest Only Actual/360 1 120
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm   3.55950% 135,335.16 1,624,021.92 1,548,835.67 18,586,028.04 Interest Only - ARD Actual/360 3 120
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint   4.73400% 179,990.63 2,159,887.56 419,978.12 5,039,737.44 Interest Only Actual/360 2 120
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center   4.53000% 164,579.51 1,974,954.12 229,645.84 2,755,750.08 Interest Only Actual/360 10 60
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio   4.74100% 227,839.93 2,734,079.16 569,599.83 6,835,197.96 Interest Only, Then Amortizing Actual/360 5 36
11.01 Property       Rochester Marriott                    
11.02 Property       Kahler Grand                    
11.03 Property       Kahler Inn & Suites                    
11.04 Property       Residence Inn Rochester                    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park   4.86000% 211,319.25 2,535,831.00     Interest Only, Then Amortizing Actual/360 0 24
12.01 Property       Greystone Park                    
12.02 Property       The Meridian at Deerwood Park                    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway   4.11800% 121,776.50 1,461,318.00 139,173.15 1,670,077.80 Interest Only Actual/360 2 120
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio   4.89091% 136,368.06 1,636,416.72     Interest Only Actual/360 1 120
14.01 Property       1735 Jersey Avenue                    
14.02 Property       152 Ridge Road                    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio   4.59000% 119,768.13 1,437,217.56     Interest Only Actual/360 0 60
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson   4.14000% 104,937.50 1,259,250.00 349,791.67 4,197,500.04 Interest Only Actual/360 5 120
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center   3.90000% 98,854.17 1,186,250.04 280,086.80 3,361,041.60 Interest Only Actual/360 3 120
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street   4.55200% 109,611.53 1,315,338.36     Interest Only Actual/360 1 120
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center   4.98000% 149,967.99 1,799,615.88     Interest Only, Then Amortizing Actual/360 0 24
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces   4.83200% 134,546.64 1,614,559.68     Interest Only, Then Amortizing Actual/360 2 24
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn   5.25100% 138,066.41 1,656,796.92     Interest Only, Then Amortizing Actual/360 2 36
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio   4.80000% 131,166.34 1,573,996.08 82,208.50 986,502.00 Amortizing Actual/360 1 0
22.01 Property       Oak Creek Center                    
22.02 Property       Oakmont Center                    
22.03 Property       Park Fletcher I & II                    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace   4.92000% 122,878.84 1,474,546.08     Interest Only, Then Amortizing Actual/360 1 60
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate   5.29000% 106,499.29 1,277,991.48     Interest Only, Then Amortizing Actual/360 1 36
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments   4.84100% 94,886.36 1,138,636.32     Interest Only, Then Amortizing Actual/360 1 60
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing   4.69000% 89,620.39 1,075,444.68     Amortizing Actual/360 1 0
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas   5.24000% 93,769.36 1,125,232.32     Amortizing Actual/360 1 0
28 Loan   GACC Hunt Finance Company, LLC One Mill Run   5.26900% 102,062.76 1,224,753.12     Amortizing Actual/360 1 0
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area   5.78750% 93,753.16 1,125,037.92     Amortizing Actual/360 0 0
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center   4.51600% 56,280.13 675,361.56     Interest Only Actual/360 1 120
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North   4.03500% 62,806.02 753,672.24     Interest Only, Then Amortizing Actual/360 3 60
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office   4.69800% 47,632.50 571,590.00     Interest Only Actual/360 2 120
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center   4.77500% 57,547.08 690,564.96 183,104.35 2,197,252.20 Interest Only, Then Amortizing Actual/360 3 36
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village   4.16000% 35,771.38 429,256.56     Amortizing Actual/360 2 0
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated   5.12500% 39,203.06 470,436.72     Interest Only, Then Amortizing Actual/360 2 12
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest   5.21000% 38,590.96 463,091.52     Interest Only, Then Amortizing Actual/360 1 36
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street   5.26000% 38,697.63 464,371.56     Interest Only, Then Amortizing Actual/360 2 36
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee   4.22000% 52,553.27 630,639.24     Amortizing Actual/360 4 0
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot   5.14000% 24,816.17 297,794.04     Interest Only, Then Amortizing Actual/360 1 36
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building   4.64000% 23,176.69 278,120.28     Amortizing Actual/360 4 0
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge   5.17000% 23,641.59 283,699.08     Amortizing Actual/360 1 0
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton   5.23000% 20,110.24 241,322.88     Amortizing Actual/360 2 0
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe   4.78500% 17,807.81 213,693.72     Interest Only, Then Amortizing Actual/360 1 36
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo   5.53000% 15,381.16 184,573.92     Interest Only, Then Amortizing Actual/360 1 36
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee   5.31000% 14,843.22 178,118.64     Amortizing Actual/360 1 0

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 117 120 117 0 0 12/20/2017 6 2/6/2018 1/6/2028  
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 80 84 80 0 0 11/30/2017 1 1/1/2018 12/1/2024  
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 58 120 118 360 360 2/6/2018 6 3/6/2018 2/6/2023 3/6/2023
3.01 Property       Aliso Viejo Commerce Center                    
3.02 Property       Transpark Commerce                    
3.03 Property       Wimbledon                    
3.04 Property       Palmdale Place                    
3.05 Property       Sierra Gateway                    
3.06 Property       Fresno Industrial Center                    
3.07 Property       Upland Freeway                    
3.08 Property       Commerce Corporate Center                    
3.09 Property       Moreno Valley                    
3.10 Property       Airport One Office Park                    
3.11 Property       Colton Courtyard                    
3.12 Property       The Abbey Center                    
3.13 Property       Upland Commerce Center                    
3.14 Property       Diamond Bar                    
3.15 Property       Atlantic Plaza                    
3.16 Property       Ming Office Park                    
3.17 Property       10th Street Commerce Center                    
3.18 Property       Cityview Plaza                    
3.19 Property       Garden Grove Town Center                    
3.20 Property       30th Street Commerce Center                    
3.21 Property       Mt. Vernon Commerce Center                    
3.22 Property       Anaheim Stadium Industrial                    
3.23 Property       25th Street Commerce Center                    
3.24 Property       Fresno Airport                    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 0 120 119 360 359 2/28/2018 6 4/6/2018   4/6/2018
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 0 120 117 360 357 12/22/2017 6 2/6/2018   2/6/2018
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 0 120 117 360 357 12/21/2017 6 2/6/2018   2/6/2018
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 119 120 119 0 0 2/9/2018 6 4/6/2018 3/6/2028  
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 117 120 117 0 0 12/7/2017 6 2/6/2018 1/6/2028  
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 118 120 118 0 0 1/16/2018 4 3/4/2018 2/4/2028  
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 50 60 50 0 0 6/1/2017 1 7/1/2017 6/1/2022  
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 31 120 115 300 300 11/6/2017 6 12/6/2017 11/6/2020 12/6/2020
11.01 Property       Rochester Marriott                    
11.02 Property       Kahler Grand                    
11.03 Property       Kahler Inn & Suites                    
11.04 Property       Residence Inn Rochester                    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 24 60 60 360 360 3/7/2018 1 5/1/2018 4/1/2020 5/1/2020
12.01 Property       Greystone Park                    
12.02 Property       The Meridian at Deerwood Park                    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 118 120 118 0 0 1/19/2018 1 3/1/2018 2/1/2028  
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 119 120 119 0 0 2/7/2018 6 4/6/2018 3/6/2028  
14.01 Property       1735 Jersey Avenue                    
14.02 Property       152 Ridge Road                    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 60 60 60 0 0 3/2/2018 1 5/1/2018 4/1/2023  
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 115 120 115 0 0 10/17/2017 1 12/1/2017 11/1/2027  
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 117 120 117 0 0 12/15/2017 1 2/1/2018 1/1/2028  
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 119 120 119 0 0 2/16/2018 6 4/6/2018 3/6/2028  
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 24 120 120 360 360 3/7/2018 6 5/6/2018 4/6/2020 5/6/2020
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 22 60 58 360 360 1/31/2018 1 3/1/2018 2/1/2020 3/1/2020
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 34 120 118 360 360 1/30/2018 1 3/1/2018 2/1/2021 3/1/2021
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 0 120 119 360 359 2/12/2018 6 4/6/2018   4/6/2018
22.01 Property       Oak Creek Center                    
22.02 Property       Oakmont Center                    
22.03 Property       Park Fletcher I & II                    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 59 120 119 360 360 2/21/2018 6 4/6/2018 3/6/2023 4/6/2023
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 35 120 119 360 360 2/28/2018 6 4/6/2018 3/6/2021 4/6/2021
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 59 120 119 360 360 2/13/2018 6 4/6/2018 3/6/2023 4/6/2023
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 0 120 119 360 359 3/2/2018 6 4/6/2018   4/6/2018
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 0 120 119 360 359 2/9/2018 6 4/6/2018   4/6/2018
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 0 120 119 300 299 3/1/2018 6 4/6/2018   4/6/2018
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 0 60 60 360 360 3/9/2018 1 5/1/2018   5/1/2018
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 119 120 119 0 0 2/20/2018 1 4/1/2018 3/1/2028  
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 57 120 117 360 360 1/5/2018 6 2/6/2018 1/6/2023 2/6/2023
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 118 120 118 0 0 1/30/2018 6 3/6/2018 2/6/2028  
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 33 120 117 360 360 12/18/2017 1 2/1/2018 1/1/2021 2/1/2021
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 0 120 118 360 358 1/17/2018 6 3/6/2018   3/6/2018
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 10 120 118 360 360 1/19/2018 6 3/6/2018 2/6/2019 3/6/2019
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 35 120 119 360 360 2/14/2018 6 4/6/2018 3/6/2021 4/6/2021
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 34 84 82 360 360 1/29/2018 6 3/6/2018 2/6/2021 3/6/2021
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 0 120 116 180 176 12/1/2017 6 1/6/2018   1/6/2018
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 35 120 119 360 360 2/13/2018 6 4/6/2018 3/6/2021 4/6/2021
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 0 120 116 360 356 11/28/2017 6 1/6/2018   1/6/2018
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 0 120 119 360 359 2/13/2018 6 4/6/2018   4/6/2018
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 0 120 118 360 358 2/2/2018 6 3/6/2018   3/6/2018
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 35 120 119 360 360 2/7/2018 6 4/6/2018 3/6/2021 4/6/2021
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 35 60 59 360 360 2/23/2018 6 4/6/2018 3/6/2021 4/6/2021
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 0 120 119 360 359 2/9/2018 6 4/6/2018   4/6/2018

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 1/6/2028 No   0 0 Lockout/27_Defeasance/88_0%/5 5,789,654 3,082,263 2,707,391 6,703,325
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 12/1/2024 No   0 5 (Twice per year) Lockout/28_Defeasance/53_0%/3 19,300,345 9,836,620 9,463,724 20,102,693
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 2/6/2028 No   0 0 Lockout/26_Defeasance/88_0%/6 26,227,815 10,967,492 15,260,323 28,601,263
3.01 Property       Aliso Viejo Commerce Center             1,775,902 448,243 1,327,659 2,127,327
3.02 Property       Transpark Commerce             1,259,948 1,049,324 210,624 1,990,150
3.03 Property       Wimbledon             2,115,104 456,151 1,658,953 2,053,299
3.04 Property       Palmdale Place             1,095,623 490,747 604,876 1,300,312
3.05 Property       Sierra Gateway             1,977,132 795,899 1,181,233 1,924,473
3.06 Property       Fresno Industrial Center             783,280 239,003 544,277 830,259
3.07 Property       Upland Freeway             1,408,759 413,832 994,927 1,546,844
3.08 Property       Commerce Corporate Center             792,637 451,566 341,071 846,095
3.09 Property       Moreno Valley             1,224,792 428,403 796,389 1,381,818
3.10 Property       Airport One Office Park             1,459,457 293,747 1,165,710 1,492,640
3.11 Property       Colton Courtyard             1,119,048 400,365 718,683 933,371
3.12 Property       The Abbey Center             1,117,633 589,620 528,013 1,186,133
3.13 Property       Upland Commerce Center             619,257 234,269 384,988 729,243
3.14 Property       Diamond Bar             408,790 110,863 297,927 617,608
3.15 Property       Atlantic Plaza             596,862 117,607 479,255 599,363
3.16 Property       Ming Office Park             2,408,491 1,030,485 1,378,006 2,351,764
3.17 Property       10th Street Commerce Center             1,336,702 539,522 797,180 1,323,754
3.18 Property       Cityview Plaza             2,120,978 1,539,233 581,745 2,503,879
3.19 Property       Garden Grove Town Center             311,935 53,283 258,652 334,699
3.20 Property       30th Street Commerce Center             405,535 143,104 262,431 407,527
3.21 Property       Mt. Vernon Commerce Center             174,098 134,114 39,984 270,045
3.22 Property       Anaheim Stadium Industrial             879,766 661,463 218,303 1,029,048
3.23 Property       25th Street Commerce Center             362,736 87,040 275,696 348,762
3.24 Property       Fresno Airport             473,350 259,610 213,741 472,850
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 48,883,619 13,660,973 35,222,646 48,945,558
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 1/6/2028 No   0 0 Lockout/24_YM1%/92_0%/4 70,400,289 53,277,488 17,122,801 75,295,061
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 1/6/2028 No   0 0 Lockout/27_Defeasance/88_0%/5 N/A N/A N/A N/A
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 1/6/2028 Yes 1/6/2033 0 0 Lockout/11_YM1%/102_0%/7 N/A N/A N/A N/A
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 2/6/2028 No   2 2 Lockout/26_Defeasance/88_0%/6 N/A N/A N/A N/A
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 6/1/2022 No   0 0 Lockout/34_Defeasance/19_0%/7 31,918,103 21,478,547 10,439,556 21,077,342
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 11/6/2027 No   0 0 Lockout/29_Defeasance/86_0%/5 55,273,885 37,239,343 18,034,542 53,401,673
11.01 Property       Rochester Marriott             14,996,235 9,800,876 5,195,359 15,149,227
11.02 Property       Kahler Grand             26,364,589 18,869,997 7,494,592 24,156,924
11.03 Property       Kahler Inn & Suites             9,721,455 6,231,735 3,489,720 9,897,879
11.04 Property       Residence Inn Rochester             4,191,606 2,336,735 1,854,871 4,197,643
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 4/1/2023 No   0 0 Lockout/25_YM1%/32_0%/3 6,534,081 2,110,930 4,423,150 6,292,127
12.01 Property       Greystone Park             2,920,229 1,019,573 1,900,656 3,186,493
12.02 Property       The Meridian at Deerwood Park             3,613,852 1,091,357 2,522,494 3,105,634
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 2/1/2028 No   0 0 Lockout/26_Defeasance/91_0%/3 5,070,560 N/A 5,070,560 5,088,429
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 3/6/2028 No   5 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A
14.01 Property       1735 Jersey Avenue             N/A N/A N/A N/A
14.02 Property       152 Ridge Road             N/A N/A N/A N/A
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 4/1/2023 No   0 0 Lockout/24_YM1%/32_0%/4 N/A N/A N/A 3,980,670
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 11/1/2027 No   0 0 Lockout/25_YM1%/4_Defeasance or YM1%/88_0%/3 12,772,926 5,968,527 6,804,399 12,801,822
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 1/1/2028 No   0 0 Lockout/13_YM1%/103_0%/4 N/A N/A N/A N/A
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 1,853,509 999,277 854,232 4,586,637
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 4/6/2028 No   0 0 Lockout/24_Defeasance/93_0%/3 3,506,124 1,205,626 2,300,498 3,228,192
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 2/1/2023 No   0 0 Lockout/25_YM1%/32_0%/3 1,936,775 610,520 1,326,255 4,170,371
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 2/1/2028 No   5 5 Lockout/26_Defeasance/90_0%/4 2,490,012 12,531 2,477,481 2,553,149
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 3/6/2028 No   0 0 Lockout/25_Defeasance/89_0%/6 9,471,913 4,923,619 4,548,295 10,480,246
22.01 Property       Oak Creek Center             6,315,463 2,797,789 3,517,674 6,355,666
22.02 Property       Oakmont Center             1,906,947 1,216,108 690,839 2,271,111
22.03 Property       Park Fletcher I & II             1,249,503 909,722 339,782 1,853,469
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 1,919,730
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 2,793,240 1,479,991 1,313,249 2,899,359
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 2,603,444 962,511 1,640,933 2,704,071
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,204,900
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 4,380,354 2,814,673 1,565,681 4,920,911
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 3,334,090
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 4/1/2023 No   0 0 Lockout/25_YM1%/32_0%/3 N/A N/A N/A N/A
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 3/1/2028 No   0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 1/6/2028 No   0 0 Lockout/27_Defeasance/86_0%/7 1,571,268 509,808 1,061,460 1,812,161
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 2/6/2028 No   0 0 Lockout/26_Defeasance/89_0%/5 2,232,362 1,145,284 1,087,078 2,345,444
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 1/1/2028 No   0 0 Lockout/25_YM1%/92_0%/3 8,728,359 5,896,981 2,831,378 9,147,129
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 2/6/2028 No   0 0 Lockout/26_Defeasance/89_0%/5 1,218,137 507,136 711,000 1,214,786
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 2/6/2028 No   0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 2,390,267 1,691,372 698,895 2,693,274
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 2/6/2025 No   0 0 Lockout/26_Defeasance/54_0%/4 N/A N/A N/A N/A
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 12/6/2027 No   0 0 Lockout/28_Defeasance/89_0%/3 864,000 19,230 844,770 864,000
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 547,388 200,555 346,833 549,900
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 12/6/2027 No   0 0 Lockout/28_YM1%/89_0%/3 802,040 198,637 603,403 757,000
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 3/6/2028 No   0 0 Lockout/25_Defeasance/91_0%/4 922,118 444,506 477,611 949,083
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 2/6/2028 No   0 0 Lockout/26_Defeasance/91_0%/3 N/A N/A N/A N/A
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 3/6/2028 No   0 0 Lockout/25_Defeasance/90_0%/5 500,854 180,936 319,917 557,926
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 3/6/2023 No   0 0 Lockout/25_Defeasance/32_0%/3 N/A N/A N/A N/A
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 3/6/2028 No   0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 3,038,110 3,665,215 5,792,702 2,997,612 2,795,090 6,117,559 3,667,633 2,449,927 11/30/2017 11
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 9,456,168 10,646,525 20,613,669 9,683,481 10,930,188 20,824,352 9,675,776 11,148,576 12/31/2017 12
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 11,097,950 17,503,313 30,439,450 11,369,925 19,069,526 31,784,832 11,711,633 20,073,199 10/31/2017 12
3.01 Property       Aliso Viejo Commerce Center 492,572 1,634,755 2,490,455 510,585 1,979,870 2,536,649 464,007 2,072,642 10/31/2017 12
3.02 Property       Transpark Commerce 1,160,112 830,039 2,128,832 1,143,929 984,903 2,281,463 1,199,788 1,081,675 10/31/2017 12
3.03 Property       Wimbledon 456,756 1,596,543 2,222,338 458,772 1,763,566 2,381,434 498,563 1,882,871 10/31/2017 12
3.04 Property       Palmdale Place 395,935 904,377 1,375,260 473,786 901,474 2,360,179 599,408 1,760,771 10/31/2017 12
3.05 Property       Sierra Gateway 736,684 1,187,789 2,037,192 822,187 1,215,005 2,171,049 807,092 1,363,957 10/31/2017 12
3.06 Property       Fresno Industrial Center 247,333 582,926 1,242,948 283,395 959,553 1,428,501 364,912 1,063,589 10/31/2017 12
3.07 Property       Upland Freeway 435,164 1,111,680 1,726,150 468,446 1,257,705 1,880,742 473,469 1,407,273 10/31/2017 12
3.08 Property       Commerce Corporate Center 389,793 456,302 807,770 436,712 371,058 838,710 480,834 357,876 10/31/2017 12
3.09 Property       Moreno Valley 442,957 938,861 1,440,971 450,920 990,051 1,548,144 481,443 1,066,701 10/31/2017 12
3.10 Property       Airport One Office Park 354,919 1,137,721 1,357,746 347,144 1,010,602 1,036,907 338,745 698,162 10/31/2017 12
3.11 Property       Colton Courtyard 413,811 519,560 1,043,636 423,883 619,753 1,056,116 447,969 608,147 10/31/2017 12
3.12 Property       The Abbey Center 581,918 604,215 1,238,617 585,276 653,341 1,198,508 588,532 609,976 10/31/2017 12
3.13 Property       Upland Commerce Center 223,764 505,479 756,277 233,290 522,987 852,842 235,462 617,380 10/31/2017 12
3.14 Property       Diamond Bar 117,787 499,821 684,401 113,730 570,671 741,338 119,307 622,031 10/31/2017 12
3.15 Property       Atlantic Plaza 120,846 478,517 631,999 131,315 500,684 623,595 160,608 462,987 10/31/2017 12
3.16 Property       Ming Office Park 996,639 1,355,125 2,386,820 960,318 1,426,502 2,031,985 916,024 1,115,961 10/31/2017 12
3.17 Property       10th Street Commerce Center 478,444 845,310 1,173,763 427,853 745,910 1,281,965 365,811 916,154 10/31/2017 12
3.18 Property       Cityview Plaza 1,663,111 840,768 2,768,146 1,673,222 1,094,924 2,778,422 1,719,815 1,058,607 10/31/2017 12
3.19 Property       Garden Grove Town Center 48,759 285,940 330,385 62,505 267,880 217,235 84,564 132,671 10/31/2017 12
3.20 Property       30th Street Commerce Center 123,206 284,321 326,969 142,971 183,998 343,177 145,083 198,094 10/31/2017 12
3.21 Property       Mt. Vernon Commerce Center 140,619 129,426 297,736 126,448 171,288 290,763 119,542 171,221 10/31/2017 12
3.22 Property       Anaheim Stadium Industrial 697,145 331,903 1,143,895 708,558 435,337 1,140,994 702,043 438,951 10/31/2017 12
3.23 Property       25th Street Commerce Center 75,579 273,183 338,358 83,857 254,501 245,034 89,725 155,309 10/31/2017 12
3.24 Property       Fresno Airport 304,097 168,754 488,786 300,824 187,962 519,080 308,884 210,196 10/31/2017 12
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 13,248,393 35,697,165 49,470,075 13,200,966 36,269,109 47,095,819 12,959,706 34,136,114 11/30/2017 12
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 55,443,169 19,851,892 75,967,817 56,038,569 19,929,248 73,980,500 56,194,208 17,786,292 10/31/2017 12
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena N/A N/A N/A N/A N/A 10,462,648 4,782,272 5,680,376 12/31/2017 12
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street N/A N/A 4,297,186 1,848,221 2,448,965 6,266,317 2,067,234 4,199,083 12/31/2017 12
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint N/A N/A 18,065,142 11,704,653 6,360,488 24,369,051 13,056,123 11,312,928 11/30/2017 12
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 17,943,131 3,134,211 27,952,972 21,440,455 6,512,516 38,143,721 25,249,161 12,894,561 11/30/2017 12
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 35,171,246 18,230,427 50,784,977 34,182,827 16,602,150 53,183,313 36,352,376 16,830,937 10/31/2017 12
11.01 Property       Rochester Marriott 9,696,257 5,452,970 14,701,586 9,533,258 5,168,328 15,999,093 9,865,112 6,133,981 10/31/2017 12
11.02 Property       Kahler Grand 17,148,646 7,008,278 22,864,086 16,400,066 6,464,020 23,472,734 17,485,858 5,986,876 10/31/2017 12
11.03 Property       Kahler Inn & Suites 6,007,663 3,890,216 9,108,767 5,876,995 3,231,772 9,532,268 6,505,102 3,027,166 10/31/2017 12
11.04 Property       Residence Inn Rochester 2,318,680 1,878,963 4,110,538 2,372,509 1,738,029 4,179,218 2,496,305 1,682,913 10/31/2017 12
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 1,876,796 4,415,331 7,173,873 1,992,060 5,181,813 7,063,106 2,018,541 5,044,565 12/31/2017 12
12.01 Property       Greystone Park 991,106 2,195,387 3,531,082 1,040,778 2,490,304 3,467,379 1,036,515 2,430,864 12/31/2017 12
12.02 Property       The Meridian at Deerwood Park 885,690 2,219,944 3,642,791 951,282 2,691,508 3,595,728 982,026 2,613,702 12/31/2017 12
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway N/A 5,088,429 5,006,143 N/A 5,006,143 5,121,552 N/A 5,121,552 12/31/2017 12
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.01 Property       1735 Jersey Avenue N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
14.02 Property       152 Ridge Road N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 2,032,906 1,947,765 5,156,375 2,783,977 2,372,397 5,023,264 2,266,837 2,756,427 12/31/2017 12
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 6,874,589 5,927,234 14,583,373 6,926,876 7,656,497 17,523,356 6,269,492 11,253,864 8/31/2017 12
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 2,287,908 2,298,729 5,007,877 2,095,772 2,912,105 5,238,575 2,630,605 2,607,970 12/31/2017 12
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 1,269,843 1,958,349 3,858,874 1,258,247 2,600,627 3,980,593 1,318,488 2,662,105 11/30/2017 12
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 1,290,989 2,879,382 3,430,484 1,462,402 1,968,082 4,068,182 1,774,595 2,293,587 12/31/2017 12
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 13,394 2,539,755 2,616,069 13,492 2,602,577 2,672,375 22,920 2,649,454 12/31/2017 12
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 5,074,150 5,406,096 10,069,272 4,868,777 5,200,495 9,391,402 4,821,782 4,569,620 12/31/2017 12
22.01 Property       Oak Creek Center 2,665,177 3,690,489 5,612,338 2,470,993 3,141,345 5,410,576 2,355,105 3,055,471 12/31/2017 12
22.02 Property       Oakmont Center 1,244,238 1,026,873 2,395,712 1,173,402 1,222,309 2,253,549 1,267,945 985,604 12/31/2017 12
22.03 Property       Park Fletcher I & II 1,164,735 688,734 2,061,222 1,224,382 836,841 1,727,277 1,198,732 528,545 12/31/2017 12
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 535,774 1,383,956 2,383,327 573,943 1,809,384 2,567,269 607,714 1,959,555 12/31/2017 12
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 1,361,364 1,537,995 3,071,092 1,413,516 1,657,576 3,214,943 1,489,498 1,725,445 1/31/2018 12
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 928,301 1,775,770 2,758,340 1,045,213 1,713,127 2,728,054 1,017,333 1,710,721 12/31/2017 12
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 566,502 1,638,398 2,349,235 523,156 1,826,079 2,295,430 490,052 1,805,378 12/31/2017 12
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 2,883,275 2,037,636 5,267,487 3,074,373 2,193,114 5,665,134 3,377,388 2,287,747 12/31/2017 12
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 1,581,387 1,752,703 3,855,240 2,234,491 1,620,749 3,678,908 1,649,218 2,029,690 11/30/2017 12
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area N/A N/A 6,702,265 5,451,512 1,250,753 9,295,104 7,008,550 2,286,554 1/31/2018 12
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 535,365 1,276,796 1,898,732 574,005 1,324,727 1,899,596 545,323 1,354,272 10/31/2017 12
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 1,141,453 1,203,991 2,371,796 1,179,709 1,192,087 2,261,461 1,313,619 947,842 10/31/2017 12
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 5,208,909 3,938,221 9,750,923 5,585,915 4,165,008 10,473,746 5,342,185 5,131,562 12/31/2017 12
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 555,299 659,488 1,316,673 616,335 700,338 1,396,488 603,732 792,756 9/30/2017 12
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated N/A N/A 337,080 206,992 130,088 881,101 230,642 650,459 12/31/2017 3
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 1,875,141 818,133 2,865,576 1,973,765 891,811 3,062,477 1,995,145 1,067,331 11/30/2017 12
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 19,230 844,770 889,270 19,735 869,534 933,120 21,257 911,863 9/30/2017 12
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 203,229 346,671 582,383 189,840 392,543 575,866 200,885 374,981 11/30/2017 12
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 194,370 562,630 743,174 217,164 526,010 N/A N/A N/A NAV NAV
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 460,828 488,256 937,185 436,554 500,631 980,481 458,498 521,983 1/31/2018 12
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 174,900 383,026 543,716 195,489 348,227 550,467 169,827 380,640 10/31/2017 12
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo N/A N/A N/A N/A N/A 68,863 43,718 25,145 9/30/2017 12
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire Annualized 8,956,317 3,221,849 5,734,468 9.2% 51,009 359,342 5,324,117 1.98 8.6%
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 Trailing 12 20,888,540 9,582,304 11,306,236 7.5% 297,360 0 11,008,876 1.87 7.3%
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio Trailing 12 35,466,096 12,079,824 23,386,272 10.2% 424,815 1,376,463 21,584,994 1.48 9.4%
3.01 Property       Aliso Viejo Commerce Center Trailing 12 2,464,353 481,250 1,983,103   15,626 70,878 1,896,599    
3.02 Property       Transpark Commerce Trailing 12 3,372,820 1,268,714 2,104,106   35,300 93,416 1,975,390    
3.03 Property       Wimbledon Trailing 12 2,804,638 504,979 2,299,660   20,967 140,534 2,138,158    
3.04 Property       Palmdale Place Trailing 12 2,622,564 665,612 1,956,952   31,031 55,215 1,870,706    
3.05 Property       Sierra Gateway Trailing 12 2,294,646 804,865 1,489,781   25,432 84,832 1,379,517    
3.06 Property       Fresno Industrial Center Trailing 12 1,466,559 303,115 1,163,444   16,718 57,972 1,088,754    
3.07 Property       Upland Freeway Trailing 12 1,969,593 470,879 1,498,714   18,671 76,371 1,403,672    
3.08 Property       Commerce Corporate Center Trailing 12 1,733,773 521,217 1,212,555   16,443 133,633 1,062,479    
3.09 Property       Moreno Valley Trailing 12 1,580,201 424,315 1,155,886   8,951 39,765 1,107,170    
3.10 Property       Airport One Office Park Trailing 12 1,673,535 400,010 1,273,525   19,422 103,766 1,150,337    
3.11 Property       Colton Courtyard Trailing 12 1,337,589 449,824 887,766   16,473 52,667 818,625    
3.12 Property       The Abbey Center Trailing 12 1,262,203 602,307 659,896   24,241 31,625 604,031    
3.13 Property       Upland Commerce Center Trailing 12 899,488 237,383 662,105   13,350 32,900 615,856    
3.14 Property       Diamond Bar Trailing 12 711,219 123,560 587,659   3,260 14,922 569,477    
3.15 Property       Atlantic Plaza Trailing 12 666,343 127,691 538,652   10,473 25,161 503,018    
3.16 Property       Ming Office Park Trailing 12 1,525,372 958,436 566,936   28,302 64,874 473,760    
3.17 Property       10th Street Commerce Center Trailing 12 986,164 383,805 602,359   27,045 33,257 542,057    
3.18 Property       Cityview Plaza Trailing 12 3,270,894 1,847,718 1,423,175   22,921 132,896 1,267,358    
3.19 Property       Garden Grove Town Center Trailing 12 353,105 69,857 283,248   5,801 10,977 266,471    
3.20 Property       30th Street Commerce Center Trailing 12 364,886 148,945 215,941   13,538 11,835 190,568    
3.21 Property       Mt. Vernon Commerce Center Trailing 12 325,981 115,869 210,112   4,438 12,559 193,115    
3.22 Property       Anaheim Stadium Industrial Trailing 12 1,139,019 784,210 354,809   20,684 71,613 262,511    
3.23 Property       25th Street Commerce Center Trailing 12 249,591 97,398 152,193   6,820 7,926 137,447    
3.24 Property       Fresno Airport Trailing 12 391,561 287,864 103,697   18,910 16,868 67,919    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall Trailing 12 42,899,192 12,304,366 30,594,826 15.3% 137,443 446,275 30,011,109 2.55 15.0%
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco Trailing 12 73,981,123 56,353,105 17,628,017 16.1% 2,959,245 0 14,668,773 2.29 13.4%
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena Trailing 12 10,468,707 4,730,614 5,738,093 12.1% 418,748 0 5,319,345 1.77 11.2%
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street Trailing 12 7,347,271 2,090,863 5,256,409 6.8% 28,696 332,028 4,895,685 1.39 6.4%
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm Not Available 83,160,015 19,826,859 63,333,156 11.3% 142,191 53,733 63,137,233 3.12 11.3%
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint Trailing 12 31,402,846 13,741,126 17,661,721 11.8% 224,443 1,320,254 16,117,023 2.24 10.7%
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center Trailing 12 38,398,103 25,326,107 13,071,996 12.7% 0 0 13,071,996 2.76 12.7%
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio Trailing 12 53,040,505 36,019,617 17,020,888 12.2% 2,652,025 0 14,368,863 1.50 10.3%
11.01 Property       Rochester Marriott Trailing 12 15,961,504 9,794,712 6,166,792   798,075 0 5,368,717    
11.02 Property       Kahler Grand Trailing 12 23,335,384 17,188,687 6,146,697   1,166,769 0 4,979,928    
11.03 Property       Kahler Inn & Suites Trailing 12 9,563,555 6,519,673 3,043,882   478,178 0 2,565,704    
11.04 Property       Residence Inn Rochester Trailing 12 4,180,061 2,516,545 1,663,516   209,003 0 1,454,513    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park Trailing 12 7,244,165 2,081,367 5,162,798 12.9% 82,514 334,076 4,746,208 1.87 11.9%
12.01 Property       Greystone Park Trailing 12 3,673,301 1,108,932 2,564,368   42,448 334,076 2,187,844    
12.02 Property       The Meridian at Deerwood Park Trailing 12 3,570,865 972,435 2,598,430   40,066 0 2,558,364    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway Trailing 12 5,670,671 170,120 5,500,551 7.3% 8,907 0 5,491,643 1.75 7.3%
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio Not Available 4,880,752 1,874,960 3,005,791 9.1% 86,768 82,321 2,836,702 1.73 8.6%
14.01 Property       1735 Jersey Avenue Not Available 3,087,873 1,218,492 1,869,380   55,050 50,752 1,763,578    
14.02 Property       152 Ridge Road Not Available 1,792,879 656,468 1,136,411   31,718 31,569 1,073,124    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio Trailing 12 5,538,320 2,251,540 3,286,781 10.6% 3,296 46,645 3,236,841 2.25 10.5%
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson Trailing 12 19,495,184 7,604,532 11,890,653 9.1% 86,332 647,487 11,156,834 2.04 8.6%
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center Not Available 13,100,668 3,634,080 9,466,588 8.2% 43,968 117,248 9,305,372 2.05 8.1%
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street Trailing 12 5,539,109 2,457,953 3,081,156 10.8% 53,506 107,012 2,920,638 2.22 10.2%
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center Trailing 12 4,161,874 1,342,000 2,819,874 10.1% 24,176 151,772 2,643,925 1.47 9.4%
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces Trailing 12 4,393,547 1,761,811 2,631,736 10.3% 86,400 0 2,545,336 1.58 10.0%
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn Trailing 12 2,971,358 514,705 2,456,653 9.8% 4,727 0 2,451,927 1.48 9.8%
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio Trailing 12 10,379,031 4,977,557 5,401,474 13.3% 222,342 698,005 4,481,127 1.75 11.0%
22.01 Property       Oak Creek Center Trailing 12 6,100,101 2,484,781 3,615,321   134,171 438,889 3,042,261    
22.02 Property       Oakmont Center Trailing 12 2,398,652 1,280,675 1,117,976   20,563 100,727 996,687    
22.03 Property       Park Fletcher I & II Trailing 12 1,880,278 1,212,101 668,177   67,608 158,389 442,179    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace Trailing 12 2,852,436 600,577 2,251,858 9.7% 19,478 96,506 2,135,874 1.45 9.2%
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate Trailing 12 3,214,943 1,475,046 1,739,897 9.1% 89,500 0 1,650,397 1.29 8.6%
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments Trailing 12 2,778,028 1,139,632 1,638,396 9.1% 78,000 0 1,560,396 1.37 8.7%
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing Trailing 12 2,477,724 504,556 1,973,168 11.4% 17,517 152,511 1,803,139 1.68 10.4%
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas Trailing 12 5,665,134 3,619,514 2,045,620 12.0% 226,605 0 1,819,015 1.62 10.7%
28 Loan   GACC Hunt Finance Company, LLC One Mill Run Trailing 12 3,843,281 1,865,908 1,977,372 11.6% 36,608 265,179 1,675,586 1.37 9.9%
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area Trailing 12 9,295,104 7,081,286 2,213,818 13.8% 0 0 2,213,818 1.97 13.8%
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center Not Available 1,738,690 367,696 1,370,995 9.3% 12,240 41,070 1,317,684 1.95 8.9%
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North Trailing 12 2,241,067 676,103 1,564,964 11.9% 14,995 144,324 1,405,645 1.87 10.7%
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office Trailing 12 2,388,347 1,305,987 1,082,360 9.0% 12,357 58,869 1,011,134 1.77 8.4%
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center Trailing 12 10,141,347 5,526,346 4,615,001 10.0% 136,500 0 4,478,501 1.55 9.7%
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village Trailing 12 1,426,253 621,100 805,153 11.0% 11,132 37,727 756,295 1.76 10.3%
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated Annualized 881,039 238,157 642,882 8.9% 6,967 0 635,915 1.35 8.8%
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest Trailing 12 3,062,477 2,035,450 1,027,026 14.6% 122,499 0 904,526 1.95 12.9%
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street Not Available 694,769 115,291 579,478 8.3% 2,795 16,468 560,216 1.21 8.0%
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee Trailing 12 900,461 37,160 863,301 12.5% 0 0 863,301 1.37 12.5%
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot Trailing 12 575,866 200,521 375,345 8.7% 7,008 0 368,337 1.24 8.6%
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building Not Available 766,730 225,798 540,932 12.1% 4,647 31,015 505,271 1.82 11.3%
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge Trailing 12 939,991 454,840 485,151 11.2% 40,392 0 444,759 1.57 10.3%
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton Not Available 342,398 8,173 334,225 9.2% 1,991 3,794 328,440 1.36 9.0%
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe Trailing 12 596,100 182,259 413,842 12.2% 6,286 45,531 362,025 1.69 10.6%
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo Trailing 12 435,758 154,198 281,559 10.4% 653 17,365 263,541 1.43 9.8%
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee Not Available 225,302 4,506 220,796 8.3% 0 0 220,796 1.24 8.3%

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 96,000,000 11/15/2017 64.6% 64.6% 92.2% 10/1/2017 NAP NAP Stun Creative, LLC 19,326
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 231,400,000 11/21/2017 64.8% 64.8% 97.3% 9/30/2017 NAP NAP NAP  
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 386,140,000 Various 59.4% 54.7% 83.8% 1/31/2018 NAP NAP    
3.01 Property       Aliso Viejo Commerce Center 39,500,000 12/8/2017     89.7% 1/31/2018 NAP NAP Tony Pepperoni Pizzeria 5,518
3.02 Property       Transpark Commerce 35,300,000 11/30/2017     74.4% 1/31/2018 NAP NAP County of San Bernardino 34,469
3.03 Property       Wimbledon 30,700,000 11/29/2017     94.7% 1/31/2018 NAP NAP Heritage Victor Valley Medical Group 41,875
3.04 Property       Palmdale Place 31,700,000 11/29/2017     89.1% 1/31/2018 NAP NAP Antelope Valley Community College District 50,720
3.05 Property       Sierra Gateway 23,000,000 11/29/2017     76.6% 1/31/2018 NAP NAP Dept of Children & Family Svc 49,500
3.06 Property       Fresno Industrial Center 19,400,000 12/5/2017     97.2% 1/31/2018 NAP NAP Candor-AGS, Inc. 125,183
3.07 Property       Upland Freeway 21,100,000 12/8/2017     94.4% 1/31/2018 NAP NAP Sit 'n Sleep 13,222
3.08 Property       Commerce Corporate Center 18,700,000 12/6/2017     93.1% 1/31/2018 NAP NAP Bank of America 13,312
3.09 Property       Moreno Valley 16,100,000 11/30/2017     94.0% 1/31/2018 NAP NAP Goodyear Tire 6,467
3.10 Property       Airport One Office Park 16,100,000 12/7/2017     100.0% 1/31/2018 NAP NAP The Capital Group Companies 88,284
3.11 Property       Colton Courtyard 20,300,000 11/30/2017     65.2% 1/31/2018 NAP NAP Mor Furniture for Less, Inc. 26,802
3.12 Property       The Abbey Center 10,800,000 12/1/2017     86.5% 1/31/2018 NAP NAP Jewish FAM SVC Of The Desert 4,301
3.13 Property       Upland Commerce Center 12,000,000 12/8/2017     86.0% 1/31/2018 NAP NAP Salon Success Academy 15,780
3.14 Property       Diamond Bar 9,170,000 11/25/2017     100.0% 1/31/2018 NAP NAP Montessori Academy 7,590
3.15 Property       Atlantic Plaza 8,650,000 11/23/2017     100.0% 1/31/2018 NAP NAP Tarzana Treatment Center, Inc. 10,857
3.16 Property       Ming Office Park 18,100,000 12/5/2017     56.5% 1/31/2018 NAP NAP Stantec Consulting Svcs, Inc. 25,203
3.17 Property       10th Street Commerce Center 18,900,000 11/29/2017     52.3% 1/31/2018 NAP NAP The Whole Wheatery 12,068
3.18 Property       Cityview Plaza 8,850,000 12/6/2017     96.4% 1/31/2018 NAP NAP The Abbey Management Co., LLC 11,822
3.19 Property       Garden Grove Town Center 4,770,000 12/8/2017     100.0% 1/31/2018 NAP NAP Kitchen Depot 5,400
3.20 Property       30th Street Commerce Center 7,130,000 11/30/2017     49.5% 1/31/2018 NAP NAP B-1 Liquor 2,500
3.21 Property       Mt. Vernon Commerce Center 3,420,000 12/9/2017     77.8% 1/31/2018 NAP NAP Mojave River Academy 9,590
3.22 Property       Anaheim Stadium Industrial 3,360,000 12/4/2017     100.0% 1/31/2018 NAP NAP Labeltronix, LLC 46,611
3.23 Property       25th Street Commerce Center 4,320,000 11/30/2017     58.8% 1/31/2018 NAP NAP Siam Market 3,300
3.24 Property       Fresno Airport 4,770,000 12/5/2017     47.0% 1/31/2018 NAP NAP Tamiyasu, Smith, Horn, & Braun 5,350
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 552,900,000 12/14/2017 36.1% 29.6% 91.8% 2/1/2018 NAP NAP Nordstrom 160,000
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 261,900,000 7/17/2017 41.8% 33.5% 87.0% 10/31/2017 296.19 257.77 NAP  
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 71,700,000 11/3/2017 66.0% 54.1% 88.8% 12/31/2017 208.76 185.48 NAP  
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 127,000,000 1/22/2018 60.6% 60.6% 97.0% 12/31/2017 NAP NAP WeWork 133,208
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 960,000,000 11/20/2017 58.3% 58.3% 99.5% 12/7/2017 NAP NAP State Farm 1,973,248
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 250,000,000 1/8/2018 60.0% 60.0% 95.4% 1/11/2018 NAP NAP Kronos Incorporated 505,664
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 170,000,000 5/1/2017 60.6% 60.6% 73.0% 11/30/2017 223.00 162.82 NAP  
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 210,000,000 11/1/2017 66.7% 55.4% 58.4% 10/31/2017 152.43 88.99    
11.01 Property       Rochester Marriott 71,000,000 11/1/2017     71.0% 10/31/2017 241.32 171.41 NAP  
11.02 Property       Kahler Grand 83,000,000 11/1/2017     49.4% 10/31/2017 127.51 62.94 NAP  
11.03 Property       Kahler Inn & Suites 35,000,000 11/1/2017     65.9% 10/31/2017 122.85 80.99 NAP  
11.04 Property       Residence Inn Rochester 21,000,000 11/1/2017     73.6% 10/31/2017 162.35 119.49 NAP  
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 62,500,000 2/6/2018 64.0% 61.1% 95.3% 2/15/2018 NAP NAP    
12.01 Property       Greystone Park 31,500,000 2/6/2018     90.9% 2/15/2018 NAP NAP Crawford & Company 50,000
12.02 Property       The Meridian at Deerwood Park 31,000,000 2/6/2018     100.0% 2/15/2018 NAP NAP Deutsche Bank 200,328
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 150,000,000 12/6/2017 50.0% 50.0% 100.0% 4/1/2018 NAP NAP 599 Broadway JS, LLC (Jeff Sutton) 42,000
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 61,100,000 Various 54.0% 54.0% 98.8% Various NAP NAP    
14.01 Property       1735 Jersey Avenue 38,900,000 12/20/2017     98.1% 1/1/2018 NAP NAP Top Logistics Services, LLC 360,000
14.02 Property       152 Ridge Road 22,200,000 12/28/2017     100.0% 4/6/2018 NAP NAP Five Stars Warehousing and Distribution NJ LLC 211,450
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 45,630,000 2/16/2018 67.7% 67.7% 91.1% 3/1/2018 NAP NAP Sam's Beauty, Inc. 110,000
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 216,000,000 8/25/2017 60.2% 60.2% 97.5% 9/1/2017 NAP NAP Lord Abbett 261,350
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 215,000,000 9/8/2017 53.5% 53.5% 100.0% 12/1/2017 NAP NAP Dana Farber Cancer Institute 143,750
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 43,100,000 1/12/2018 66.1% 66.1% 100.0% 4/6/2018 NAP NAP Health Partners Plans 214,024
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 40,100,000 1/5/2018 69.8% 60.4% 94.7% 1/25/2018 NAP NAP Fleming's Prime Steakhouse 8,000
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 38,190,000 1/8/2018 66.9% 63.8% 95.5% 1/11/2018 NAP NAP NAP  
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 55,000,000 11/29/2017 45.5% 40.4% 100.0% 1/16/2018 NAP NAP Health Insurance Plan of Greater NY 47,265
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 57,850,000 Various 70.2% 57.4% 81.5% Various NAP NAP    
22.01 Property       Oak Creek Center 34,400,000 1/10/2018     83.7% 1/22/2018 NAP NAP Vita's Healthcare 28,285
22.02 Property       Oakmont Center 13,300,000 1/10/2018     90.6% 1/25/2018 NAP NAP JP Morgan Chase Bank, NA 40,420
22.03 Property       Park Fletcher I & II 10,150,000 1/4/2018     69.2% 1/1/2018 NAP NAP Belcan Engineering Group, Inc. 26,730
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 33,900,000 2/3/2018 68.1% 62.8% 95.6% 1/30/2018 NAP NAP Whole Foods Market 35,832
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 27,900,000 2/21/2020 68.8% 61.3% 96.1% 2/8/2018 NAP NAP NAP  
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 25,800,000 12/8/2017 69.8% 64.2% 93.9% 2/1/2018 NAP NAP NAP  
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 26,300,000 1/21/2018 65.7% 53.5% 94.7% 1/18/2018 NAP NAP Big Lots 45,500
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 27,000,000 1/1/2020 62.9% 52.2% 82.5% 12/31/2017 147.33 121.59 NAP  
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 24,900,000 12/14/2017 68.2% 51.6% 95.3% 3/1/2018 NAP NAP Sedgwick Claims Management 70,704
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 28,000,000 2/1/2018 57.1% 53.3% 82.4% 1/31/2018 96.44 79.42 NAP  
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 23,100,000 12/30/2017 63.9% 63.9% 94.1% 2/1/2018 NAP NAP Publix 45,600
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 22,000,000 11/21/2017 59.5% 54.1% 94.9% 1/1/2018 NAP NAP State of California - Dept of Health 10,919
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 19,500,000 12/18/2017 61.5% 61.5% 92.3% 1/1/2018 NAP NAP Golden Gate Urology 5,149
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 72,500,000 11/13/2017 63.4% 55.9% 99.2% 10/5/2017 NAP NAP NAP  
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 10,000,000 11/24/2017 73.3% 58.7% 81.3% 4/1/2018 NAP NAP Dollar World 5,266
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 10,500,000 11/21/2017 68.6% 58.1% 89.4% 12/31/2017 NAP NAP NAP  
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 13,000,000 1/1/2019 54.0% 48.0% 70.8% 11/30/2017 123.49 87.43 NAP  
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 12,770,000 11/20/2017 54.8% 51.6% 83.9% 1/29/2018 NAP NAP Free People 10,950
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 18,600,000 11/7/2017 37.0% 15.5% 100.0% NAP NAP NAP NAP  
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 6,380,000 1/8/2018 67.4% 63.3% 84.7% 1/8/2018 NAP NAP NAP  
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 7,850,000 11/7/2017 57.0% 46.6% 100.0% 4/6/2018 NAP NAP Seven Steakhouse 30,977
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 6,290,000 1/30/2018 68.6% 56.8% 100.0% 12/31/2017 NAP NAP NAP  
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 6,550,000 1/17/2018 55.6% 46.1% 100.0% 4/6/2018 NAP NAP CVS 13,275
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 5,130,000 12/13/2017 66.3% 58.4% 86.7% 2/28/2018 NAP NAP Lakeside Market 3,837
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 5,500,000 11/17/2017 49.1% 47.8% 100.0% 11/1/2017 NAP NAP Ocean Bank 2,150
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 4,140,000 1/11/2018 64.4% 53.6% 100.0% NAP NAP NAP NAP  

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 11/30/2027 Ranker, Inc. 12,884 3/31/2020 Early Sullivan Wright Gizer & McRae LLP 12,801 12/31/2026 Nikon Inc. 10,576 10/31/2020
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21   NAP     NAP     NAP    
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio                    
3.01 Property       Aliso Viejo Commerce Center 10/31/2025 Trusted Tire & Service 5,280 3/31/2025 Big O Tires, LLC 3,925 7/31/2023 Aliso Foreign Car 3,740 12/31/2022
3.02 Property       Transpark Commerce 9/30/2024 FCA US, LLC 27,965 7/31/2028 Xerox Corporation 8,090 1/31/2022 L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC 5,576 5/31/2019
3.03 Property       Wimbledon 9/30/2024 Desert Valley Medical Group 14,636 6/30/2021 St. Joseph Heritage Healthcare 13,610 1/31/2020 RadNet Management, Inc. 8,176 11/30/2022
3.04 Property       Palmdale Place 10/31/2046 CDC 9,809 8/31/2022 Department of Mental Health 9,255 MTM Women, Infants & Children 7,000 3/31/2018
3.05 Property       Sierra Gateway 2/29/2020 GSA (United States of America) 8,892 1/14/2019 BAE Systems Tech. Solutions 8,525 4/30/2019 GSA (United States of America) 4,996 5/16/2025
3.06 Property       Fresno Industrial Center 5/31/2020 Baker Distributing Co., LLC 50,107 8/31/2023 San Joaquin Stairs, Inc. 12,500 10/31/2022 Amarr Company Inc. 12,500 7/31/2020
3.07 Property       Upland Freeway 1/31/2019 SWAAD of India 12,814 2/28/2025 Lamps Plus 11,120 12/31/2018 GSA (United States of America) 9,666 1/31/2022
3.08 Property       Commerce Corporate Center 9/30/2018 RGN-Commerce I, LLC 12,924 2/29/2028 PIA-SC Insurance Services, Inc 12,924 11/30/2021 MJIC, Inc. 8,850 12/31/2023
3.09 Property       Moreno Valley 5/31/2018 Iglesia Rios De Agua Viva - MV 6,100 9/30/2018 Pulido's Wheels and Tires 5,967 11/30/2022 Payless Auto Care 4,550 3/31/2025
3.10 Property       Airport One Office Park 4/30/2025 NAP     NAP     NAP    
3.11 Property       Colton Courtyard 12/31/2027 Goodwill Industries of So. CA 13,000 5/31/2021 Tire Guys 6,208 10/31/2020 Hand Car Wash USA 4,000 1/31/2020
3.12 Property       The Abbey Center 1/31/2023 Karl T. Anderson 3,241 3/31/2019 Lawyers Title Company 3,013 12/31/2021 West Dermatology and Surgery Medical Group 2,875 3/31/2019
3.13 Property       Upland Commerce Center 12/31/2025 Dollar Tree 12,883 1/31/2022 Quest Diagnostics 3,316 4/30/2020 Gia Monae 2,996 4/30/2024
3.14 Property       Diamond Bar 9/30/2026 Blooming Bay, Inc. 5,200 8/31/2024 Red Dragon Karate 2,325 8/31/2022 Intiraymi Restaurant 1,190 2/28/2021
3.15 Property       Atlantic Plaza 4/30/2026 Kim's Beauty Supply 5,756 1/31/2020 The City of Long Beach 4,079 1/15/2021 Laundromat 2,870 6/30/2027
3.16 Property       Ming Office Park 3/31/2023 Ordiz Melby Architects, Inc. 5,255 7/31/2018 Insight Enviro. Consultants, Inc. 4,418 11/30/2019 Swanson Engineering 3,690 7/31/2019
3.17 Property       10th Street Commerce Center 11/30/2025 Edwards Federal Credit Union 8,520 12/31/2020 Medrano's Restaurant 7,010 6/30/2022 Texas Cattle Company 6,480 3/31/2024
3.18 Property       Cityview Plaza 5/31/2020 Co-Sales Company 5,386 12/31/2022 CARD 4,739 5/31/2020 Behavioral Support Partnership 4,528 11/30/2022
3.19 Property       Garden Grove Town Center 11/30/2024 Orange County Medical Management 4,850 3/31/2022 Los Cotijas Mexican Grill 2,360 8/31/2020 NAP    
3.20 Property       30th Street Commerce Center 12/31/2022 Palmdale Premier Dental Care 2,160 7/31/2018 Emely's Store Water & More 1,660 3/31/2020 Amer. Medical Response 1,420 7/31/2021
3.21 Property       Mt. Vernon Commerce Center 5/31/2019 Heritage Bible Church 4,081 2/28/2023 In Roads Creative Programs 3,508 7/31/2022 Child ADVS of San Bernardino 2,910 6/30/2020
3.22 Property       Anaheim Stadium Industrial 1/31/2019 Block Tops, Inc. 17,280 3/31/2020 Dept. of Food & Agriculture 14,040 12/31/2018 Optical Science Company 12,000 2/28/2023
3.23 Property       25th Street Commerce Center 6/30/2023 Palm Plaza Pet Hospital, LLC 2,588 4/30/2021 Shandra's Thai Cuisine 2,200 7/31/2023 Shears By Friends Beauty Salon 2,200 11/30/2025
3.24 Property       Fresno Airport 4/30/2021 GSA (United States of America) 3,000 8/5/2021 Briggs Field Services, Inc. 2,668 MTM Fresno Yosemite Health Care 2,600 5/31/2021
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 2/28/2023 H&M 24,440 1/31/2029 XXI Forever 22,996 1/31/2025 Victoria's Secret 14,798 1/31/2025
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco   NAP     NAP     NAP    
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena   NAP     NAP     NAP    
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 6/30/2031 CrossFit LLC 3,446 11/30/2018 Staghorn Steakhouse 2,450 4/30/2020 NAP    
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 12/31/2042 Mountainside Fitness 17,485 3/31/2027 Compass 16,800 12/31/2031 Honor Health 5,736 7/31/2027
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 2/6/2029 Verizon New England 314,981 12/31/2023; 5/31/2024 Arris Technology, Inc. 143,594 4/30/2027 Vantiv eCommerce, LLC 63,924 12/31/2021
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center   NAP     NAP     NAP    
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio                    
11.01 Property       Rochester Marriott   NAP     NAP     NAP    
11.02 Property       Kahler Grand   NAP     NAP     NAP    
11.03 Property       Kahler Inn & Suites   NAP     NAP     NAP    
11.04 Property       Residence Inn Rochester   NAP     NAP     NAP    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park                    
12.01 Property       Greystone Park 5/31/2022 DCI Consultants 34,422 9/30/2021 Tote Maritime - Sea Star Line, LLC 30,018 11/17/2018 Renaissance Behavioral Health 14,054 2/28/2021
12.02 Property       The Meridian at Deerwood Park 12/31/2019 NAP     NAP     NAP    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 2/28/2057 NAP     NAP     NAP    
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio                    
14.01 Property       1735 Jersey Avenue 1/31/2027 NAP     NAP     NAP    
14.02 Property       152 Ridge Road 11/30/2025 NAP     NAP     NAP    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 9/30/2022 Superior Exhibits & Design, Inc. 93,665 7/31/2023 Groot Industries, Inc. 79,617 10/31/2021 Atlas Material Testing Technololy, LLC 75,000 6/30/2024
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 12/31/2024 Charles Komar & Sons 159,341 12/31/2031 NAP     NAP    
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 4/30/2033 Life Time Fitness 116,524 11/30/2037 CCRM 17,936 5/31/2032 Boylston Street Dental 8,725 4/30/2033
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 9/30/2029 NAP     NAP     NAP    
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 7/31/2019 Big Fin Seafood Kitchen 7,875 7/31/2019 Bravo! Cucina Italiana 7,500 12/10/2018 Urbain 40 7,000 5/30/2020
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces   NAP     NAP     NAP    
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 11/30/2037 NAP     NAP     NAP    
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio                    
22.01 Property       Oak Creek Center 12/31/2022 Global Eagle Entertainment, Inc. 23,320 2/28/2025 Cinch Connectors, Inc. 22,915 12/31/2022 Power Wellness Management, LLC 19,924 2/29/2024
22.02 Property       Oakmont Center 4/30/2024 Gamma Technologies, LLC 27,243 6/30/2022 Charles Hall Construction LLC 12,312 1/31/2024 Portfolio Hotels & Resorts, LLC 7,437 12/31/2021
22.03 Property       Park Fletcher I & II 8/31/2018 Cummins Crosspoint, LLC 11,668 2/28/2018 Commissioning Agents, Inc. 10,223 12/31/2024 Lionbridge Technologies, Inc. 10,061 12/31/2020
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 8/31/2034 DSW 17,500 1/31/2025 Guitar Center 12,355 1/31/2025 Fifth Season Gardening 11,780 11/30/2020
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate   NAP     NAP     NAP    
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments   NAP     NAP     NAP    
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 1/31/2022 LA Fitness 45,000 12/31/2023 Jumping World 38,144 1/31/2026 Great Gig Productions 6,582 11/30/2018
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas   NAP     NAP     NAP    
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 9/30/2022 TALX UCM Services 36,549 12/31/2020 Caresource Management Group 20,733 1/14/2027 Eagle Research Group, Inc. 10,259 10/31/2018
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area   NAP     NAP     NAP    
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 12/31/2036 Phenix Salon Suites 4,800 3/31/2027 St. Vincent's Health System 3,600 6/30/2027 Alabama Sleep Therapy 3,600 7/31/2022
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 12/31/2021 ADT 8,402 10/31/2021 State of California - DMV 6,381 4/30/2022 Cureline 5,916 11/30/2024
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 7/31/2023 Whitney R. Johnson, D.D.S 2,900 5/31/2022 Sutter East Bay Medical Foundation 2,677 12/31/2018 Robert A. Eppley, M.D. 2,636 6/30/2019
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center   NAP     NAP     NAP    
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 12/14/2020 Round Table Pizza 4,346 4/30/2019 Natomas Bike Shop 2,584 3/31/2019 Natomas Fabric & Grocery 2,500 4/30/2023
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated   NAP     NAP     NAP    
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest   NAP     NAP     NAP    
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 1/31/2028 Salon Lofts Group 4,680 2/29/2028 NAP     NAP    
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee   NAP     NAP     NAP    
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot   NAP     NAP     NAP    
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 12/31/2026 NAP     NAP     NAP    
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge   NAP     NAP     NAP    
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 1/31/2041 NAP     NAP     NAP    
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 7/31/2021 Hope City Church 3,030 12/31/2018 Simon's Restaurant 2,500 5/31/2019 Luciano's 2,295 12/31/2018
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 3/2/2027 Jon Smith Subs 1,200 8/1/2027 Bella Mia 1,000 6/30/2022 NAP    
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee   NAP     NAP     NAP    

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Y/N
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire Taban 10,532 3/31/2028 10/27/2017 No NAP 10/30/2017 10/27/2017 19% No
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 NAP     10/25/2017 No NAP 10/25/2017 NAP NAP No
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio                   No
3.01 Property       Aliso Viejo Commerce Center Mission Auto Service 3,520 8/31/2023 12/15/2017 No NAP 12/8/2017 12/8/2017 10% No
3.02 Property       Transpark Commerce National Holistic Institute, Inc. 5,218 8/31/2024 12/7/2017 No NAP 12/8/2017 12/8/2017 15% No
3.03 Property       Wimbledon El Dorado Broadcasters LLC 4,568 4/30/2021 12/8/2017 No NAP 12/8/2017 12/8/2017 11% No
3.04 Property       Palmdale Place Kai's Justice Learning Academy 6,245 3/31/2023 12/11/2017 No NAP 12/8/2017 12/8/2017 11% No
3.05 Property       Sierra Gateway Montrose Travel 4,880 2/28/2019 12/8/2017 No NAP 12/8/2017 12/8/2017 19% No
3.06 Property       Fresno Industrial Center Circuit Solutions, Inc. 7,500 10/31/2019 12/8/2017 No NAP 12/8/2017 12/8/2017 9% No
3.07 Property       Upland Freeway Kelly Paper Company 8,264 11/30/2018 12/8/2017 No NAP 12/8/2017 12/8/2017 13% No
3.08 Property       Commerce Corporate Center Pride Intermodal Inc. 3,977 7/31/2023 12/8/2017 No NAP 12/8/2017 12/8/2017 16% No
3.09 Property       Moreno Valley El Surtidor Candy & Supplies 4,080 10/31/2021 12/15/2017 No NAP 12/8/2017 12/8/2017 16% No
3.10 Property       Airport One Office Park NAP     12/11/2017 No NAP 12/8/2017 12/8/2017 11% No
3.11 Property       Colton Courtyard The Abbey Management Co 3,715 5/31/2018 12/15/2017 No NAP 12/8/2017 12/8/2017 18% No
3.12 Property       The Abbey Center Southern Cal Desert Retina 2,726 8/31/2020 12/8/2017 No NAP 12/8/2017 12/8/2017 13% No
3.13 Property       Upland Commerce Center 3D Nail 2,617 4/30/2024 12/8/2017 No NAP 12/8/2017 12/8/2017 15% No
3.14 Property       Diamond Bar State Farm Insurance 1,130 5/31/2021 12/14/2017 No NAP 12/8/2017 12/8/2017 12% No
3.15 Property       Atlantic Plaza Mother's Nutritional Center, Inc. 2,158 2/28/2023 12/8/2017 No NAP 12/8/2017 12/8/2017 19% No
3.16 Property       Ming Office Park Dr. Raul Mendoza 3,370 11/30/2020 12/8/2017 No NAP 12/8/2017 12/8/2017 11% No
3.17 Property       10th Street Commerce Center Round Table Pizza 3,000 12/31/2021 12/15/2017 No NAP 12/8/2017 12/8/2017 10% No
3.18 Property       Cityview Plaza Favorday 4,281 4/30/2022 12/6/2017 No NAP 12/8/2017 12/8/2017 11% No
3.19 Property       Garden Grove Town Center NAP     12/6/2017 No NAP 12/8/2017 12/8/2017 14% No
3.20 Property       30th Street Commerce Center Louie's Cleaners 1,400 10/31/2018 12/15/2017 No NAP 12/8/2017 12/8/2017 15% No
3.21 Property       Mt. Vernon Commerce Center New Life Center Christian Church 1,911 7/31/2022 12/8/2017 No NAP 12/8/2017 12/8/2017 16% No
3.22 Property       Anaheim Stadium Industrial NAP     12/6/2017 No NAP 12/8/2017 12/8/2017 15% No
3.23 Property       25th Street Commerce Center NAP     12/6/2017 No NAP 12/8/2017 12/8/2017 15% No
3.24 Property       Fresno Airport Silver Air, LLC 1,641 2/28/2020 12/8/2017 No NAP 12/8/2017 12/8/2017 3% No
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall Pottery Barn 10,299 1/31/2020 2/22/2018 No NAP 12/21/2017 NAP NAP No
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco NAP     10/19/2016 No NAP 10/19/2016 10/17/2016 14% No
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena NAP     11/2/2017 No NAP 11/2/2017 11/2/2017 13% No
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street NAP     1/11/2018 No NAP 1/10/2018 NAP NAP No
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm NAP     11/28/2017 No NAP 11/21/2017 NAP NAP No
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint GSA - IRS 36,752 8/14/2026 1/10/2018 No NAP 10/6/2017 NAP NAP No
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center NAP     5/22/2017 No NAP 5/22/2017 NAP NAP No
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio                   No
11.01 Property       Rochester Marriott NAP     10/26/2017 No NAP 10/26/2017 NAP NAP No
11.02 Property       Kahler Grand NAP     10/26/2017 No NAP 10/26/2017 NAP NAP No
11.03 Property       Kahler Inn & Suites NAP     10/26/2017 No NAP 10/26/2017 NAP NAP No
11.04 Property       Residence Inn Rochester NAP     10/26/2017 No NAP 10/26/2017 NAP NAP No
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park                   No
12.01 Property       Greystone Park Magellan Academies 13,720 7/31/2022 2/13/2018 No NAP 2/13/2018 NAP NAP No
12.02 Property       The Meridian at Deerwood Park NAP     2/12/2018 No NAP 2/12/2018 NAP NAP No
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway NAP     12/15/2017 No NAP 12/14/2017 NAP NAP No
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio                   No
14.01 Property       1735 Jersey Avenue NAP     1/18/2018 No NAP 1/31/2018 NAP NAP No
14.02 Property       152 Ridge Road NAP     8/28/2017 No NAP 8/25/2017 NAP NAP No
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio Craftsman Custom Metlas, LLC 65,082 1/31/2019 2/21/2018 No NAP 2/21/2018 NAP NAP No
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson NAP     9/6/2017 No NAP 9/6/2017 NAP NAP No
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center Newton - Wellesley Hospital 6,185 12/31/2027 12/11/2017 No NAP 11/30/2017 NAP NAP No
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street NAP     1/22/2018 No NAP 1/22/2018 NAP NAP No
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center Orlando Ballet School 6,300 12/31/2020 12/11/2017 No NAP 1/17/2018 NAP NAP No
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces NAP     1/12/2018 No NAP 1/12/2018 NAP NAP No
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn NAP     11/29/2017 No NAP 11/29/2017 NAP NAP No
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio                   No
22.01 Property       Oak Creek Center Scientel Solutions 18,257 6/30/2020 1/5/2018 No NAP 1/3/2018 NAP NAP No
22.02 Property       Oakmont Center Andrew Harper, LLC 7,099 2/28/2020 12/29/2017 No NAP 12/29/2017 NAP NAP No
22.03 Property       Park Fletcher I & II Zenith American Solutions, Inc. 8,732 12/31/2019 1/19/2018 No NAP 1/19/2018 NAP NAP No
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace Versona Accessories 7,215 1/31/2026 1/12/2018 No NAP 1/16/2018 NAP NAP No
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate NAP     11/30/2017 No NAP 12/1/2017 NAP NAP No
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments NAP     12/18/2017 No NAP 12/15/2017 NAP NAP No
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing Café Istanbul 6,400 3/31/2020 1/23/2018 No NAP 1/23/2018 NAP NAP No
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas NAP     1/16/2018 No NAP 1/15/2018 1/15/2018 5% No
28 Loan   GACC Hunt Finance Company, LLC One Mill Run Indiana Wesleyan University 9,110 3/31/2023 12/21/2017 No NAP 12/20/2017 NAP NAP No
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area NAP     2/13/2018 No NAP 2/13/2018 NAP NAP No
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center Baha Burger 2,400 8/31/2027 12/27/2017 No NAP 12/27/2017 NAP NAP No
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North Colin Gordon & Associates 5,322 8/31/2018 12/6/2017 No NAP 12/6/2017 12/5/2017 16% No
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office East Bay Pediatric Group 2,453 12/31/2022 12/28/2017 No NAP 12/28/2017 12/28/2017 19% No
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center NAP     10/19/2017 No NAP 10/18/2017 NAP NAP No
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village Natomas Liquor 2,480 10/31/2020 11/17/2017 No NAP 11/14/2017 11/13/2017 11% No
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated NAP     2/5/2018 No NAP 1/31/2018 1/31/2018 NAP No
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest NAP     12/26/2017 No NAP 12/22/2017 NAP NAP No
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street NAP     11/30/2017 No NAP 11/22/2017 NAP NAP No
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee NAP     11/17/2017 No NAP 11/16/2017 NAP NAP No
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot NAP     1/12/2018 No NAP 1/12/2018 NAP NAP No
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building NAP     11/10/2017 No NAP 11/9/2017 NAP NAP No
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge NAP     10/25/2017 No NAP 10/25/2017 NAP NAP No
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton NAP     1/17/2018 No NAP 1/16/2018 NAP NAP No
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe Weight Watchers 1,890 10/31/2020 1/16/2018 No NAP 12/21/2017 1/17/2018 12% No
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo NAP     11/29/2017 No NAP 11/29/2017 NAP NAP No
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee NAP     1/17/2018 No NAP 1/17/2018 NAP NAP No

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 343,538 85,885 0 0 0 4,251 0 1,774,734 25,504 750,000
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 0 0 0 0 0 0 0 0 0 0
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 0 219,172 0 0 0 35,400 1,000,000 8,000,000 0 5,000,000
3.01 Property       Aliso Viejo Commerce Center                    
3.02 Property       Transpark Commerce                    
3.03 Property       Wimbledon                    
3.04 Property       Palmdale Place                    
3.05 Property       Sierra Gateway                    
3.06 Property       Fresno Industrial Center                    
3.07 Property       Upland Freeway                    
3.08 Property       Commerce Corporate Center                    
3.09 Property       Moreno Valley                    
3.10 Property       Airport One Office Park                    
3.11 Property       Colton Courtyard                    
3.12 Property       The Abbey Center                    
3.13 Property       Upland Commerce Center                    
3.14 Property       Diamond Bar                    
3.15 Property       Atlantic Plaza                    
3.16 Property       Ming Office Park                    
3.17 Property       10th Street Commerce Center                    
3.18 Property       Cityview Plaza                    
3.19 Property       Garden Grove Town Center                    
3.20 Property       30th Street Commerce Center                    
3.21 Property       Mt. Vernon Commerce Center                    
3.22 Property       Anaheim Stadium Industrial                    
3.23 Property       25th Street Commerce Center                    
3.24 Property       Fresno Airport                    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 0 0 0 0 0 0 274,500 0 0 1,647,000
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 0 0 44,350 0 0 0 0 0 0 0
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 0 0 0 0 0 0 0 0 0 0
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 220,266 73,422 0 0 0 0 0 852,848 0 0
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 0 0 0 0 0 0 0 0 0 0
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 240,000 240,000 0 0 0 18,704 0 0 110,021 3,960,762
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 0 0 0 0 0 0 0 0 0 0
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 496,816 248,408 335,774 33,894 0 0 0 0 0 0
11.01 Property       Rochester Marriott                    
11.02 Property       Kahler Grand                    
11.03 Property       Kahler Inn & Suites                    
11.04 Property       Residence Inn Rochester                    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 275,378 55,076 0 0 6,876 6,876 247,541 22,108 22,108 795,900
12.01 Property       Greystone Park                    
12.02 Property       The Meridian at Deerwood Park                    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 0 0 0 0 0 0 0 0 0 0
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 86,623 43,311 28,469 14,235 0 7,231 0 0 9,565 0
14.01 Property       1735 Jersey Avenue                    
14.02 Property       152 Ridge Road                    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 376,669 125,556 0 0 7,308 7,308 0 1,250,000 0 750,000
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 0 0 100,000 0 0 0 172,663 0 0 2,589,948
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 0 0 0 0 0 0 0 0 0 0
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 31,961 31,961 0 0 0 4,459 0 0 8,918 856,096
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 81,387 40,694 9,056 4,528 0 2,015 0 1,000,000 11,447 0
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 79,117 39,559 0 0 7,200 7,200 259,200 0 0 0
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 0 0 0 0 0 0 0 0 0 0
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 959,012 119,877 0 0 0 18,269 0 2,250,000 73,761 3,000,000
22.01 Property       Oak Creek Center                    
22.02 Property       Oakmont Center                    
22.03 Property       Park Fletcher I & II                    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 66,172 16,543 10,080 1,008 40,603 1,623 58,433 0 8,116 292,165
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 181,069 30,178 19,914 6,638 0 7,458 0 0 0 0
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 63,802 21,267 0 0 0 8,190 0 0 0 0
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 71,722 11,954 0 0 0 3,126 112,536 200,000 12,655 500,000
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 79,170 13,195 14,033 7,016 0 18,884 0 0 0 0
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 299,002 74,751 0 0 0 3,051 0 70,673 29,054 500,000
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 194,600 32,434 0 0 30,984 1/12th of 4% of the annual gross income from operations 0 0 0 0
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 83,923 13,987 0 0 0 0 0 0 0 0
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 48,721 12,180 0 0 0 1,488 35,702 34,980 14,876 357,020
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 0 14,135 11,521 1,280 100,000 0 25,000 515,000 0 350,000
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 291,420 116,810 0 0 11,375 11,375 0 0 0 0
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 56,494 11,299 0 Springing 0 928 22,263 60,000 7,885 189,237
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 9,709 3,236 1,557 783 0 581 0 0 0 0
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 57,723 9,620 13,230 2,646 0 10,121 0 0 0 0
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 2,445 2,445 6,391 533 0 233 0 200,000 0 0
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 0 0 10,753 1,536 0 0 0 0 0 0
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 32,523 6,505 1,320 440 56,000 584 0 0 0 0
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 38,572 12,857 3,312 1,656 0 387 0 0 2,585 200,000
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 9,255 4,628 36,476 3,040 0 3,366 0 0 0 0
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 0 0 0 0 0 0 0 0 0 0
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 3,971 3,971 2,537 999 32,500 1,149 13,786 75,000 4,739 142,164
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 8,177 8,177 4,021 503 0 54 0 0 1,447 0
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 0 0 0 0 0 0 0 0 0 0

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description Borrower Name
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 0 0 18,750 0 0 0 499,291 0 Free Rent Reserve Wilshire West Tower One, LLC, Wilshire West Tower Two, LLC, Wilshire West Tower Three, LLC and Wilshire West Tower Four, LLC
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 0 0 186,208 0 0 0 0 0   140 South Van Dorn Street (VA) Owner, LLC
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 0 0 977,151 0 0 0 3,886,764 109,872 Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743; Monthly: $109,872) AP-Lancaster LLC, AP-25th Street LLC, AP-Palmdale II LLC, AP-Donald Douglas LLC, AP-Aliso Viejo LLC, AP-Anaheim LLC, AP-Atlantic LLC, AP-Cityview LLC, AP-Colton LLC, AP-Commerce LLC, AP-Diamond Bar LLC, AP-Fresno Airport LLC, AP-Fresno Industrial LLC, AP-Garden Grove LLC, AP-Ming LLC, AP-Moreno Valley LLC, AP-Mt. Vernon LLC, AP-Palmdale Place LLC, AP-Palmdale Place II LLC, AP-Sierra LLC, AP-Farrell Ramon LLC, AP-Transpark Office LLC, AP-Upland LLC, AP-Upland Freeway Center LLC, AP-Victorville - Jasmine LLC, AP-Victorville - Village LLC and AP-Victorville - Office LLC
3.01 Property       Aliso Viejo Commerce Center                    
3.02 Property       Transpark Commerce                    
3.03 Property       Wimbledon                    
3.04 Property       Palmdale Place                    
3.05 Property       Sierra Gateway                    
3.06 Property       Fresno Industrial Center                    
3.07 Property       Upland Freeway                    
3.08 Property       Commerce Corporate Center                    
3.09 Property       Moreno Valley                    
3.10 Property       Airport One Office Park                    
3.11 Property       Colton Courtyard                    
3.12 Property       The Abbey Center                    
3.13 Property       Upland Commerce Center                    
3.14 Property       Diamond Bar                    
3.15 Property       Atlantic Plaza                    
3.16 Property       Ming Office Park                    
3.17 Property       10th Street Commerce Center                    
3.18 Property       Cityview Plaza                    
3.19 Property       Garden Grove Town Center                    
3.20 Property       30th Street Commerce Center                    
3.21 Property       Mt. Vernon Commerce Center                    
3.22 Property       Anaheim Stadium Industrial                    
3.23 Property       25th Street Commerce Center                    
3.24 Property       Fresno Airport                    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 0 0 0 0 0 0 4,627,403 0 Unfunded Obligations Reserve TVO Mall Owner LLC
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 0 0 0 0 0 0 10,000,000 0 Window Replacement Reserve CDC San Francisco LLC
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 0 0 0 0 0 0 0 0   Fair Oaks SPE, LLC
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 0 0 0 0 0 0 0 0   Walsam 36 Delaware LLC
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 0 0 0 0 0 0 0 0   Corporate Properties Tempe SPE, L.L.C.
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 0 0 0 0 0 0 6,500,000 0 Free Rent Reserve CH LH CrossPoint Owner LLC
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 0 0 0 0 0 0 10,000,000 0 Performance Holdback Reserve CWI 2 Charlotte Hotel, LP
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 0 0 45,563 0 0 0 300,000 500,000 Seasonality Reserve (Upfront: $300,000); Renovation Reserve (Monthly: $500,000) KAH 20 2nd Avenue LLC, KINN 9 3rd Avenue LLC, MAR 1st Avenue SW LLC and RES 441 Center Street LLC
11.01 Property       Rochester Marriott                    
11.02 Property       Kahler Grand                    
11.03 Property       Kahler Inn & Suites                    
11.04 Property       Residence Inn Rochester                    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 0 0 0 0 0 0 4,000,000 0 DB Reserve (Cap of $5,000,000) CD119 Greystone, LLC and CD119 Meridian, LLC
12.01 Property       Greystone Park                    
12.02 Property       The Meridian at Deerwood Park                    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 0 0 0 0 0 0 0 0   Houmer LLC, 599 LLC, 599 Broadway LLC and 599 Associates LLC
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 0 0 57,240 0 0 0 0 0   1735 Jersey Avenue Property LLC and 152 Ridge Road Property LLC
14.01 Property       1735 Jersey Avenue                    
14.02 Property       152 Ridge Road                    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 0 0 532,938 0 0 0 368,711 0 Free Rent Reserve ($73,870.40); Outstanding TI/LC Reserve ($294,840.45) Chicago Dry LL, LLC
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 0 0 198,000 0 0 0 291,238 0 Lord Abbett CAM Reserve 90 Hudson Waterfront, LLC
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 0 0 0 0 0 0 23,558,259 0 Outstanding TI Reserve ($21,161,047); Free Rent Reserve ($2,397,212) Atrium Wellness Center II, LLC
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 0 0 0 0 0 0 21,278 21,278 Condominium Reserve Thor 907 Market FM LLC and Thor 907 Market Street LLC
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 0 0 47,500 0 0 0 0 0   Concorde Dellagio Center, LLC and Charal Dellagio Center, LLC
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 0 0 0 0 0 0 1,003,000 0 Upgrade Reserve Midland Mesquite Terraces Apartment Community, LLC
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 0 0 0 0 0 0 0 0   Brookmed Partners Fee LLC
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 0 0 1,205,258 0 0 0 2,332,602 0 Unfunded Obligations Reserve Fletcher Indianapolis LP, Oak Creek Center Illinois Realty LP and 601 Oakmont Illinois Realty LP
22.01 Property       Oak Creek Center                    
22.02 Property       Oakmont Center                    
22.03 Property       Park Fletcher I & II                    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 0 0 0 0 0 0 328,348 0 Unfunded Obligations Reserve ($299,250); Free Rent Reserve ($29,097.96) ZH Asheville, LLC and Asheville Marketplace Holdings LLC
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 0 0 0 0 0 0 1,829,600 0 Designated Replacement Reserve VGSG 358, LLC and JRM Village Park LLC
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 0 0 25,594 0 0 0 0 0   Brenda Niederst, LLC, Cross Creek Apartments LLC and Wyatt Investments LLC
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 0 0 43,094 0 0 0 108,675 0 Approved Leasing Expenses (Upfront: $54,675); Free Rent Reserve (Upfront: $54,000) SFS Wade Green LLC and RTC Wade Green LLC
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 0 0 0 0 0 0 1,000,000 0 PIP Reserve Welcome Natomas, LLC
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 0 0 59,000 0 0 0 36,610 0 Free Rent Reserve One Mill Run LP
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 0 0 0 0 0 0 200,000 0 Seasonality Reserve LCP Hialeah Gardens Hospitality, LLC
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 0 0 0 0 0 0 38,600 0 Outstanding TI/LC Reserve Patchwork Farms PB, LLC
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 0 0 68,750 0 0 0 34,980 0 Outstanding Approved Leasing Reserve CP6BT, LLC
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 0 0 8,750 0 0 0 85,855 0 East Bay Pediatric TI Holdback Reserve Huntmont Associates II, LLC
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 0 0 0 0 0 0 5,185,517 0 Planned Capital Improvements Reserve ($5,083,948); Prepaid Rent Reserve ($101,569) VIE at University Towers, LLC
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 0 0 93,545 0 0 0 21,370 0 Free Rent Reserve ($13,530); Approved Leasing Reserve ($7,840) San Juan Sacramento, LLC
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 0 0 0 0 0 0 0 0   I-40 Storage (DE), LLC
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 0 0 0 0 0 0 4,022,000 0 PIP Reserve Seal Indy NW, LLC
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 0 0 0 0 0 0 28,860 0 Free Rent Reserve 1101 Property Associates LLC
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 0 0 0 0 0 0 0 0   Silver Development LLC
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 0 0 0 0 0 0 250,000 0 Upfront Economic Reserve First Neck Carmel LLC
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 0 0 0 0 0 0 0 0   700 Hennepin Holdings LLC
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 0 0 75,000 0 0 0 0 0   Pecan Ridge Limited Partnership
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 0 0 0 0 0 0 0 0   Burlingame Lawton LLC
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 0 0 10,938 0 0 0 0 0   ARE Lakeridge Point DE, LLC
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 0 0 0 0 0 0 2,085 0 Condo Assessment Reserve Centro Retail Downtown LLC
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 0 0 0 0 0 0 0 0   Burlingame Chicago LLC

 

 

Benchmark 2018-B3 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal's New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire No David Taban Acquisition 62,000,000 29,247,189 8,000,000 0 99,247,189 0 96,000,000
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 No CIM SMA I-B Investments, LLC Acquisition 150,000,000 79,774,092 0 0 229,774,092 0 227,750,000
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio No Donald G. Abbey Refinance 229,300,000 1,560,056 0 1,635,345 232,495,401 215,200,917 0
3.01 Property       Aliso Viejo Commerce Center                    
3.02 Property       Transpark Commerce                    
3.03 Property       Wimbledon                    
3.04 Property       Palmdale Place                    
3.05 Property       Sierra Gateway                    
3.06 Property       Fresno Industrial Center                    
3.07 Property       Upland Freeway                    
3.08 Property       Commerce Corporate Center                    
3.09 Property       Moreno Valley                    
3.10 Property       Airport One Office Park                    
3.11 Property       Colton Courtyard                    
3.12 Property       The Abbey Center                    
3.13 Property       Upland Commerce Center                    
3.14 Property       Diamond Bar                    
3.15 Property       Atlantic Plaza                    
3.16 Property       Ming Office Park                    
3.17 Property       10th Street Commerce Center                    
3.18 Property       Cityview Plaza                    
3.19 Property       Garden Grove Town Center                    
3.20 Property       30th Street Commerce Center                    
3.21 Property       Mt. Vernon Commerce Center                    
3.22 Property       Anaheim Stadium Industrial                    
3.23 Property       25th Street Commerce Center                    
3.24 Property       Fresno Airport                    
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall No The Taubman Realty Group Limited Partnership Recapitalization 200,000,000 See Footnote to Annex 100,000,000 0 300,000,000 See Footnote to Annex 0
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco No NAP Refinance 110,000,000 0 0 0 110,000,000 80,409,449 0
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena No Robert D. Olson Refinance 47,500,000 0 4,500,000 0 52,000,000 38,728,235 0
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street No David Berley Refinance 77,000,000 0 0 1,690,000 78,690,000 72,086,200 0
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm No NAP Acquisition 560,000,000 398,236,548 0 0 958,236,548 0 930,000,000
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint No Samuel T. Byrne and Brian Chaisson Acquisition 150,000,000 85,555,563 0 0 235,555,563 0 227,200,000
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center No Carey Watermark Investors 2 Incorporated Acquisition 103,000,000 77,816,992 0 0 180,816,992 0 169,500,000
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio No Javon R. Bea and Vita E. Bea Refinance 140,000,000 13,628,938 0 0 153,628,938 137,485,356 0
11.01 Property       Rochester Marriott                    
11.02 Property       Kahler Grand                    
11.03 Property       Kahler Inn & Suites                    
11.04 Property       Residence Inn Rochester                    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park No Jeffrey K. McFadden, Guenther Reibling (a/k/a Gunther Reibling), Peter Merrigan and Lorenz Reibling Refinance 40,000,000 762,967 0 0 40,762,967 36,000,000 0
12.01 Property       Greystone Park                    
12.02 Property       The Meridian at Deerwood Park                    
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway No Arthur Cornfeld, Alan Fisher and David Topping Refinance 75,000,000 0 0 0 75,000,000 46,795,410 0
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio No Joseph Saadia Acquisition/Recapitalization 33,000,000 275,804 6,000,000 0 39,275,804 15,924,871 22,000,000
14.01 Property       1735 Jersey Avenue                    
14.02 Property       152 Ridge Road                    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio No Investcorp US Real Estate, LLC Acquisition 30,883,000 16,945,570 0 0 47,828,570 0 44,500,000
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson No SSC V, L.P. Refinance 130,000,000 0 0 0 130,000,000 104,230,520 0
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center No NAP Recapitalization 115,000,000 48,199,891 0 0 163,199,891 79,090,635 0
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street No Joseph J. Sitt Acquisition 28,500,000 14,779,067 0 645,000 43,924,067 0 41,800,000
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center No Joseph C. LeBas, Jr., Maynard Allen Hatfield and Concorde Group Holdings LLC Acquisition 28,000,000 8,558,493 5,000,000 210,616 41,769,109 0 39,650,500
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces No Robert A. Blau and Adam H. Jacobson Acquisition 25,550,000 13,152,400 0 0 38,702,400 0 37,125,000
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn No Brian Given, Jack Siegel and Robert Sass Refinance 25,000,000 0 0 47,500 25,047,500 18,096,584 0
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio No Raymond Massa Acquisition/Recapitalization 40,668,750 16,136,166 0 1,937,008 58,741,924 6,832,338 44,025,000
22.01 Property       Oak Creek Center                    
22.02 Property       Oakmont Center                    
22.03 Property       Park Fletcher I & II                    
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace No Todd C. Zapolski Acquisition 23,100,000 10,086,535 0 550,823 33,737,359 0 33,000,000
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate No Shawn Stafford Acquisition 19,200,000 6,678,707 0 118,739 25,997,446 0 23,500,000
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments No Brenda G. Niederst Refinance 18,000,000 0 0 50,000 18,050,000 10,456,163 0
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing No Robert T. Colley and Steven F. Shellenberger Refinance 17,300,000 35,000 0 0 17,335,000 15,666,253 0
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas No Amarjit Shokeen Acquisition 17,000,000 8,205,426 0 0 25,205,426 0 23,500,000
28 Loan   GACC Hunt Finance Company, LLC One Mill Run No Thomas Marmaros Refinance 17,000,000 0 0 35,000 17,035,000 13,453,971 0
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area No Christopher Gistis, Michael Sullivan and Lawrence Kasser Refinance 16,000,000 2,579,971 3,000,000 0 21,579,971 20,710,643 0
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center No Claudio I. Alvarez Acquisition 14,750,000 7,926,980 0 0 22,676,980 0 22,350,000
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North No Cupertino Partners VI Acquisition 13,100,000 9,209,065 0 312,000 22,621,065 0 21,800,000
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office No Elizabeth Frazier Refinance 12,000,000 0 0 0 12,000,000 5,304,015 0
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center No Harold Rosenblum Acquisition 46,000,000 30,460,179 0 0 76,460,179 0 69,500,000
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village No Kenneth Levy Acquisition 7,350,000 2,979,796 0 0 10,329,796 0 9,580,000
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated No David E. Richards and Woolleyenterprises LLC Refinance 7,200,000 0 0 0 7,200,000 4,655,333 0
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest No Vamsikrishna Bonthala and Sheenal Patel Acquisition 7,020,000 5,464,348 0 119,614 12,603,962 0 8,250,000
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street No Isaac Shalom Refinance 7,000,000 0 0 0 7,000,000 5,470,783 0
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee No Louis Silver Refinance 7,000,000 170,151 0 0 7,170,151 6,989,334 0
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot No Jacob Ramage Acquisition 4,550,000 2,486,029 0 0 7,036,029 0 6,350,000
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building No Meyer Orbach Acquisition 4,500,000 3,078,897 0 0 7,578,897 0 7,328,947
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge No Joseph P. Sullivan, Martin J. Ford and Stephen M. Stewart Refinance 4,320,000 0 0 0 4,320,000 3,461,939 0
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton No Gregg C. Sindici Acquisition 3,650,000 2,953,576 0 28,176 6,631,752 0 6,493,000
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe No Scott Beggs, Scott Shanks and Dominic Brunetti Acquisition 3,400,000 2,055,663 0 0 5,455,663 0 5,100,000
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo No Mishorim USA Inc. Recapitalization 2,700,000 0 0 0 2,700,000 0 0
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee No Gregg C. Sindici Acquisition 2,670,000 1,481,898 0 0 4,151,898 0 4,000,000

 

 

Benchmark 2018-B3 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire 610,876 2,636,313 0 0 99,247,189 Hard In Place
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 1,837,884 186,208 0 0 229,774,092 Soft Springing
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio 4,430,569 12,863,915 0 0 232,495,401 Hard Springing
3.01 Property       Aliso Viejo Commerce Center              
3.02 Property       Transpark Commerce              
3.03 Property       Wimbledon              
3.04 Property       Palmdale Place              
3.05 Property       Sierra Gateway              
3.06 Property       Fresno Industrial Center              
3.07 Property       Upland Freeway              
3.08 Property       Commerce Corporate Center              
3.09 Property       Moreno Valley              
3.10 Property       Airport One Office Park              
3.11 Property       Colton Courtyard              
3.12 Property       The Abbey Center              
3.13 Property       Upland Commerce Center              
3.14 Property       Diamond Bar              
3.15 Property       Atlantic Plaza              
3.16 Property       Ming Office Park              
3.17 Property       10th Street Commerce Center              
3.18 Property       Cityview Plaza              
3.19 Property       Garden Grove Town Center              
3.20 Property       30th Street Commerce Center              
3.21 Property       Mt. Vernon Commerce Center              
3.22 Property       Anaheim Stadium Industrial              
3.23 Property       25th Street Commerce Center              
3.24 Property       Fresno Airport              
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 853,367 4,627,403 See Footnote to Annex 0 300,000,000 Hard Springing
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco 1,106,543 10,044,350 18,439,658 0 110,000,000 Springing Springing
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena 482,572 0 12,789,193 0 52,000,000 Hard In Place
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street 1,663,298 1,073,114 3,867,388 0 78,690,000 Hard Springing
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm 5,736,548 0 22,500,000 0 958,236,548 Hard Springing
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint 1,615,563 6,740,000 0 0 235,555,563 Hard Springing
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center 1,316,992 10,000,000 0 0 180,816,992 Soft Springing
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio 1,618,992 1,178,152 13,346,438 0 153,628,938 Hard Springing
11.01 Property       Rochester Marriott              
11.02 Property       Kahler Grand              
11.03 Property       Kahler Inn & Suites              
11.04 Property       Residence Inn Rochester              
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park 458,605 4,304,362 0 0 40,762,967 Hard Springing
12.01 Property       Greystone Park              
12.02 Property       The Meridian at Deerwood Park              
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway 1,849,285 0 26,355,305 0 75,000,000 Hard Springing
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio 1,178,602 172,332 0 0 39,275,804 Hard In Place
14.01 Property       1735 Jersey Avenue              
14.02 Property       152 Ridge Road              
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio 792,943 2,535,626 0 0 47,828,570 Hard In Place
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson 1,654,974 589,238 23,525,269 0 130,000,000 Hard Springing
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center 1,583,138 23,558,259 0 58,967,859 163,199,891 Hard Springing
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street 2,070,828 53,239 0 0 43,924,067 Hard Springing
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center 980,666 1,137,943 0 0 41,769,109 Hard In Place
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces 488,083 1,089,317 0 0 38,702,400 Springing Springing
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn 1,452,780 0 5,498,136 0 25,047,500 Hard Springing
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio 1,137,713 6,746,872 0 0 58,741,924 Hard Springing
22.01 Property       Oak Creek Center              
22.02 Property       Oakmont Center              
22.03 Property       Park Fletcher I & II              
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace 292,156 445,203 0 0 33,737,359 Springing Springing
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate 466,863 2,030,583 0 0 25,997,446 Springing Springing
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments 400,205 89,396 7,104,236 0 18,050,000 Springing Springing
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing 394,985 423,490 850,272 0 17,335,000 Springing Springing
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas 459,602 1,093,203 0 152,621 25,205,426 Springing Springing
28 Loan   GACC Hunt Finance Company, LLC One Mill Run 849,005 465,285 2,266,740 0 17,035,000 Hard Springing
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area 443,745 425,584 0 0 21,579,971 Hard In Place
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center 204,456 122,523 0 0 22,676,980 Springing Springing
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North 633,635 187,430 0 0 22,621,065 Springing Springing
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office 307,158 721,126 5,667,701 0 12,000,000 Springing Springing
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center 1,471,867 5,488,312 0 0 76,460,179 Soft In Place
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village 518,387 231,409 0 0 10,329,796 Hard Springing
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated 164,556 11,265 2,368,845 0 7,200,000 Springing Springing
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest 261,009 4,092,952 0 0 12,603,962 Hard Springing
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street 373,347 237,696 918,174 0 7,000,000 Hard Springing
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee 170,065 10,753 0 0 7,170,151 Springing Springing
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot 346,186 339,843 0 0 7,036,029 Springing Springing
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building 208,066 41,884 0 0 7,578,897 Springing Springing
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge 106,510 120,732 630,818 0 4,320,000 Springing Springing
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton 138,752 0 0 0 6,631,752 Springing Springing
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe 230,718 124,946 0 0 5,455,663 Springing Springing
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo 214,487 14,283 2,471,230 0 2,700,000 Hard Springing
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee 151,898 0 0 0 4,151,898 Springing Springing

 

 

Benchmark 2018-B3 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Franchise Agreement Expiration Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($)
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire (i) the occurrence of an Event of Default or a Mezzanine Loan Event of Default, (ii) Total Loan DSCR is less than 1.125x, (iii) Whole Loan DSCR is less than 1.33x, (iv) the occurrence of a Specified Tenant Trigger Event No          
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21 (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) the occurrence of a Property Manager Trigger No       90,000,000.00  
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75%         179,300,000.00  
3.01 Property       Aliso Viejo Commerce Center   No          
3.02 Property       Transpark Commerce   No          
3.03 Property       Wimbledon   No          
3.04 Property       Palmdale Place   No 3/31/2052 90,000      
3.05 Property       Sierra Gateway   No          
3.06 Property       Fresno Industrial Center   No          
3.07 Property       Upland Freeway   No          
3.08 Property       Commerce Corporate Center   No          
3.09 Property       Moreno Valley   No          
3.10 Property       Airport One Office Park   Yes 1/12/2040 186,200      
3.11 Property       Colton Courtyard   No          
3.12 Property       The Abbey Center   No          
3.13 Property       Upland Commerce Center   No          
3.14 Property       Diamond Bar   No          
3.15 Property       Atlantic Plaza   No          
3.16 Property       Ming Office Park   No          
3.17 Property       10th Street Commerce Center   No          
3.18 Property       Cityview Plaza   Yes 9/30/2035 564,250      
3.19 Property       Garden Grove Town Center   No          
3.20 Property       30th Street Commerce Center   No          
3.21 Property       Mt. Vernon Commerce Center   No          
3.22 Property       Anaheim Stadium Industrial   Yes 4/30/2034 476,206      
3.23 Property       25th Street Commerce Center   No          
3.24 Property       Fresno Airport   No          
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $29,250,000, (iii) the occurrence of a Trigger Period (Dark Anchors) No       149,834,882.34 99,889,921.56
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0% No     2/29/2028 59,746,411.45  
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.15x, (iii) Mortgage Loan DSCR is less than 1.33x, (iv) the occurrence of a Mezzanine Loan Trigger period No     7/9/2035    
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.6% or (iii) the occurrence of a Lease Sweep Period No       30,000,000.00  
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm (i) the occurrence of an Event of Default, (ii) the occurrence of a Specified Tenant Trigger Period, (iii) the occurrence of a Hyper-Amortization Period Yes 8/16/2112 Prepaid through first five years (11/2022)   515,000,000.00  
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint (i) the occurrence of an Event of Default, (ii) the occurrence of any Bankruptcy Action of Borrower, Principal or Guarantor, (iii) DSCR is less than 1.50x, (iv) the occurrence of a Lease Trigger Period No       105,000,000.00  
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.65x No     12/31/2042 60,000,000.00  
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio (i) the occurrence of an Event of Default, (ii) Debt Yield is less than (a) 8.5% for any quarter during the first through third loan years, (b) 9.0% for any quarter during the fourth through sixth loan years, or (c) 9.5% thereafter, (iii) the occurrence of a Franchise Agreement Sweep Period, (iv) the occurrence of a Renovation Reserve Sweep Period         100,000,000.00  
11.01 Property       Rochester Marriott   No     11/6/2030    
11.02 Property       Kahler Grand   No          
11.03 Property       Kahler Inn & Suites   No          
11.04 Property       Residence Inn Rochester   No     10/26/2024    
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.40x            
12.01 Property       Greystone Park   No          
12.02 Property       The Meridian at Deerwood Park   No          
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Property Manager Trigger No       40,000,000.00  
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.05x, (iii) the occurrence of a Specified Tenant Trigger Period            
14.01 Property       1735 Jersey Avenue   No          
14.02 Property       152 Ridge Road   No          
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Master Lessee, (iii) the occurrence of a Property Manager Trigger, (iv) DSCR is less than 1.20x No          
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Tenant Trigger Event No       100,000,000.00  
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Life Time Fitness Trigger Event No       85,000,000.00  
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period No          
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.05x, (iii) the occurrence of a Specified Tenant Trigger Period No          
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x No          
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period No          
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period         15,651,305.66  
22.01 Property       Oak Creek Center   No          
22.02 Property       Oakmont Center   No          
22.03 Property       Park Fletcher I & II   No          
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No          
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x No          
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x No          
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period No          
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy Action of Manager No     10/24/2032    
28 Loan   GACC Hunt Finance Company, LLC One Mill Run (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0%, (iv) Bankruptcy Action of Guarantor or Manager, (v) the occurrence of a Lease Sweep Period No          
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area (i) the occurrence of an Event of Default or a Mezzanine Loan Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x No     12/29/2025    
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Publix Trigger Event No          
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x No          
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x No       35,000,000.00  
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy Action of Manager No     2/14/2033    
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No          
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No          
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period No          
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No          
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No          
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period No          
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event No          

 

 

Benchmark 2018-B3 Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   GACC Deutsche Bank AG, New York Branch 6420 Wilshire   8,000,000 7.90000% Yes 1
2 Loan   JPMCB JPMorgan Chase Bank, National Association EOS 21       Yes 2
3 Loan   CREFI Citi Real Estate Funding Inc. and Barclays Bank PLC The SoCal Portfolio       Yes 3
3.01 Property       Aliso Viejo Commerce Center       Yes 3.01
3.02 Property       Transpark Commerce       Yes 3.02
3.03 Property       Wimbledon       Yes 3.03
3.04 Property       Palmdale Place       Yes 3.04
3.05 Property       Sierra Gateway       Yes 3.05
3.06 Property       Fresno Industrial Center       Yes 3.06
3.07 Property       Upland Freeway       Yes 3.07
3.08 Property       Commerce Corporate Center       Yes 3.08
3.09 Property       Moreno Valley       Yes 3.09
3.10 Property       Airport One Office Park       Yes 3.10
3.11 Property       Colton Courtyard       Yes 3.11
3.12 Property       The Abbey Center       Yes 3.12
3.13 Property       Upland Commerce Center       Yes 3.13
3.14 Property       Diamond Bar       Yes 3.14
3.15 Property       Atlantic Plaza       Yes 3.15
3.16 Property       Ming Office Park       Yes 3.16
3.17 Property       10th Street Commerce Center       Yes 3.17
3.18 Property       Cityview Plaza       Yes 3.18
3.19 Property       Garden Grove Town Center       Yes 3.19
3.20 Property       30th Street Commerce Center       Yes 3.20
3.21 Property       Mt. Vernon Commerce Center       Yes 3.21
3.22 Property       Anaheim Stadium Industrial       Yes 3.22
3.23 Property       25th Street Commerce Center       Yes 3.23
3.24 Property       Fresno Airport       Yes 3.24
4 Loan   JPMCB Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association Twelve Oaks Mall 5.75000%     Yes 4
5 Loan   GACC Deutsche Bank AG, New York Branch InterContinental San Francisco       Yes 5
6 Loan   GACC Deutsche Bank AG, New York Branch Residence Inn Pasadena   4,500,000 10.25000% Yes 6
7 Loan   GACC Deutsche Bank AG, New York Branch 315 West 36th Street       Yes 7
8 Loan   GACC Goldman Sachs Mortgage Company Marina Heights State Farm       Yes 8
9 Loan   GACC Cantor Commercial Real Estate Lending, L.P. CrossPoint       Yes 9
10 Loan   JPMCB JPMorgan Chase Bank, National Association Marriott Charlotte City Center       Yes 10
11 Loan   GACC Deutsche Bank AG, New York Branch Rochester Hotel Portfolio       Yes 11
11.01 Property       Rochester Marriott       Yes 11.01
11.02 Property       Kahler Grand       Yes 11.02
11.03 Property       Kahler Inn & Suites       Yes 11.03
11.04 Property       Residence Inn Rochester       Yes 11.04
12 Loan   JPMCB JPMorgan Chase Bank, National Association Greystone Park and The Meridian at Deerwood Park       Yes 12
12.01 Property       Greystone Park       Yes 12.01
12.02 Property       The Meridian at Deerwood Park       Yes 12.02
13 Loan   JPMCB JPMorgan Chase Bank, National Association 599 Broadway       Yes 13
14 Loan   CREFI Citi Real Estate Funding Inc. NJ Distribution Portfolio   6,000,000 9.50000% Yes 14
14.01 Property       1735 Jersey Avenue       Yes 14.01
14.02 Property       152 Ridge Road       Yes 14.02
15 Loan   JPMCB JPMorgan Chase Bank, National Association Chicago Infill Industrial Portfolio       Yes 15
16 Loan   JPMCB JPMorgan Chase Bank, National Association 90 Hudson       Yes 16
17 Loan   JPMCB JPMorgan Chase Bank, National Association Atrium Center       Yes 17
18 Loan   GACC Deutsche Bank AG, New York Branch 907 Market Street       Yes 18
19 Loan   CREFI Citi Real Estate Funding Inc. Dellagio Town Center   5,000,000 11.25000% Yes 19
20 Loan   JPMCB JPMorgan Chase Bank, National Association Mesquite Terraces       Yes 20
21 Loan   GACC Deutsche Bank AG, New York Branch HIP Brooklyn       Yes 21
22 Loan   CREFI Citi Real Estate Funding Inc. Oak Portfolio       Yes 22
22.01 Property       Oak Creek Center       Yes 22.01
22.02 Property       Oakmont Center       Yes 22.02
22.03 Property       Park Fletcher I & II       Yes 22.03
23 Loan   CREFI Citi Real Estate Funding Inc. Asheville Marketplace       Yes 23
24 Loan   CREFI Citi Real Estate Funding Inc. Village on the Park Southgate       Yes 24
25 Loan   GACC Deutsche Bank AG, New York Branch Cross Creek Apartments       Yes 25
26 Loan   GACC Deutsche Bank AG, New York Branch Wade Green Crossing       Yes 26
27 Loan   CREFI Citi Real Estate Funding Inc. Residence Inn Sacramento Airport Natomas       Yes 27
28 Loan   GACC Hunt Finance Company, LLC One Mill Run       Yes 28
29 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn Miami West Airport Area   3,000,000 9.35000% Yes 29
30 Loan   JPMCB JPMorgan Chase Bank, National Association Patchwork Farms Shopping Center       Yes 30
31 Loan   GACC Deutsche Bank AG, New York Branch Bay Tech North       Yes 31
32 Loan   GACC Deutsche Bank AG, New York Branch Berkeley Medical Office       Yes 32
33 Loan   JPMCB JPMorgan Chase Bank, National Association Towers at University Town Center       Yes 33
34 Loan   GACC Deutsche Bank AG, New York Branch San Juan Village       Yes 34
35 Loan   GACC Deutsche Bank AG, New York Branch Storage Elevated       Yes 35
36 Loan   CREFI Citi Real Estate Funding Inc. Courtyard Marriott Indianapolis Northwest       Yes 36
37 Loan   CREFI Citi Real Estate Funding Inc. 1101-1109 West Randolph Street       Yes 37
38 Loan   CREFI Citi Real Estate Funding Inc. Sherman Plaza Fee       Yes 38
39 Loan   CREFI Citi Real Estate Funding Inc. Village Park Storage Depot       Yes 39
40 Loan   CREFI Citi Real Estate Funding Inc. The Stimson Building       Yes 40
41 Loan   CREFI Citi Real Estate Funding Inc. Pecan Ridge       Yes 41
42 Loan   CREFI Citi Real Estate Funding Inc. CVS Lawton       Yes 42
43 Loan   GACC Deutsche Bank AG, New York Branch Lakeridge Pointe       Yes 43
44 Loan   CREFI Citi Real Estate Funding Inc. Centro Retail Condo       Yes 44
45 Loan   CREFI Citi Real Estate Funding Inc. PNC Chicago Fee       Yes 45

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service 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 / ARD.
   
(4) Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) 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) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “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 “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan.  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s).

 

 

 

MORTGAGE POOL CHARACTERISTICS
   
Mortgage Pool Characteristics  
Initial Pool Balance $1,109,537,712
Number of Mortgage Loans 45
Number of Mortgaged Properties 75
Average Cut-off Date Mortgage Loan Balance $24,656,394
Weighted Average Mortgage Interest Rate 4.57498%
Weighted Average Remaining Term to Maturity / ARD (months) 107
Weighted Average Remaining Amortization Term (months) 351
Weighted Average Cut-off Date LTV Ratio 60.0%
Weighted Average Maturity Date / ARD LTV Ratio 55.7%
Weighted Average Underwritten NCF Debt Service Coverage Ratio 1.90x
Weighted Average Debt Yield on Underwritten NOI 10.8%

 

 

 

 

 

COLLATERAL OVERVIEW

 

Mortgage Loans by Loan Seller        
Mortgage Loan Seller Mortgage Loans Mortgaged
Properties		 Aggregate Cut-off
Date Balance		 % of Initial Pool
Balance
German American Capital Corporation 17 20 484,894,811 43.7%
JPMorgan Chase Bank, National Association 12 13 386,127,961 34.8%
Citi Real Estate Funding Inc. 16 42 238,514,940 21.5%
Total 45 75 1,109,537,712 100.0%

 

Top 10 Mortgage Loans              
Top 10 Mortgage Loans Loan Seller Cut-off Date
Balance		 % of Initial Pool
Balance		 Cut-off Date LTV
Ratio		 UW NOI Debt
Yield		 UW NCF
DSCR		 Property Type
6420 Wilshire GACC 62,000,000 5.6% 64.6% 9.2% 1.98 Office
EOS 21 JPMCB 60,000,000 5.4% 64.8% 7.5% 1.87 Multifamily
The SoCal Portfolio CREFI 50,000,000 4.5% 59.4% 10.2% 1.48 Various
Twelve Oaks Mall JPMCB 49,944,961 4.5% 36.1% 15.3% 2.55 Retail
InterContinental San Francisco GACC 49,788,676 4.5% 41.8% 16.1% 2.29 Hospitality
Residence Inn Pasadena GACC 47,322,293 4.3% 66.0% 12.1% 1.77 Hospitality
315 West 36th Street GACC 47,000,000 4.2% 60.6% 6.8% 1.39 Office
Marina Heights State Farm GACC 45,000,000 4.1% 58.3% 11.3% 3.12 Office
CrossPoint GACC 45,000,000 4.1% 60.0% 11.8% 2.24 Office
Marriott Charlotte City Center JPMCB 43,000,000 3.9% 60.6% 12.7% 2.76 Hospitality

 

Property Types      
Property Type / Detail Number of Mortgaged
Properties		  Aggregate Cut-off
Date Balance 		% of Initial Pool
Balance
Office 23 407,566,138 36.7%
Suburban 17 203,066,138 18.3%
CBD 4 167,500,000 15.1%
Medical 2 37,000,000 3.3%
Hospitality 10 220,113,907 19.8%
Full Service 5 138,431,533 12.5%
Extended Stay 3 68,590,945 6.2%
Limited Service 1 7,020,000 0.6%
Select Service 1 6,071,429 0.5%
Retail 21 209,433,365 18.9%
Unanchored 11 88,445,040 8.0%
Anchored 6 59,310,010 5.3%
Super Regional Mall 1 49,944,961 4.5%
Shadow Anchored 2 8,092,313 0.7%
Single Tenant Retail 1 3,641,041 0.3%
Multifamily 6 138,065,591 12.4%
Garden 4 67,065,591 6.0%
Mid-Rise 1 60,000,000 5.4%
Student Housing 1 11,000,000 1.0%
Industrial 6 67,699,939 6.1%
Warehouse/Distribution 3 47,051,154 4.2%
Flex 3 20,648,785 1.9%
Mixed Use 5 45,352,914 4.1%
Office/Retail 3 37,332,176 3.4%
Retail/Signage 1 4,477,345 0.4%
Retail/Education 1 3,543,393 0.3%
Self Storage 2 11,750,000 1.1%
Land 2 9,555,857 0.9%
Total 75 1,109,537,712 100.0%

 

Geographic Distribution      
Property Location Number of Mortgaged
Properties		 Aggregate Cut-off
Date Balance		 % of Initial Pool
Balance
California 31 258,522,432 23.3%
New York 3 107,000,000 9.6%
Florida 5 86,700,000 7.8%
Massachusetts 2 75,000,000 6.8%
Illinois 6 69,340,833 6.2%
Michigan 2 69,144,961 6.2%
North Carolina 2 66,100,000 6.0%
New Jersey 3 63,000,000 5.7%
Virginia 1 60,000,000 5.4%
Arizona 1 45,000,000 4.1%
Minnesota 5 44,477,345 4.0%
Ohio 2 34,975,070 3.2%
Pennsylvania 1 28,500,000 2.6%
Texas 1 25,550,000 2.3%
Georgia 1 17,280,248 1.6%
Alabama 1 14,750,000 1.3%
Indiana 3 14,640,191 1.3%
Maryland 1 11,000,000 1.0%
Utah 1 7,200,000 0.6%
Mississippi 1 4,315,591 0.4%
Oklahoma 1 3,641,041 0.3%
Nevada 1 3,400,000 0.3%
Total 75 1,109,537,712 100.0%

 

Distribution of Amortization Types      
Amortization Type Number of Mortgage
Loans		 Cut-off Date
Balance		 % of Initial Pool
Balance
Interest Only 13 471,133,000 42.5%
Interest Only - ARD 1 45,000,000 4.1%
Interest Only, Then Amortizing 17 324,820,000 29.3%
Amortizing (30 Years) 12 244,721,150 22.1%
Amortizing (25 Years) 1 16,975,070 1.5%
Amortizing (15 Years) 1 6,888,492 0.6%
Total 45 1,109,537,712 100.0%