| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-226943-01 | ||
| Benchmark 2018-B7 | ||
| The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-226943) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. | ||
| This free writing prospectus does not contain all information that is required to be included in the prospectus. | ||
| STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
| This material is for your information, and none of Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Citigroup Global Markets Inc., Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. | ||
| Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2018-B7 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2018-B7 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. | ||
| The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. | ||
| This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. | ||
| 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 may not be updated or (3) these materials possibly being confidential, are 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-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| % of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | |||||||||||
| Initial Pool | # of | Loan | Original | Date | Maturity | Property(4) | Property(4) | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | |||
| Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3)(8) | or ARD Balance($) | Type | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD | Maturity or ARD | Term(8) | Term(8) | Date | Date | or ARD Date | (Yes/No) |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 6.8% | 4 | CREFI | 80,000,000 | 80,000,000 | 80,000,000 | Office | CBD | 4.05000% | 0.0148% | Actual/360 | 60 | 58 | 0 | 0 | 08/30/2018 | 10/06/2018 | 09/06/2023 | No |
| Property | 1.001 | 55 Prospect Street | 2.3% | 1 | CREFI | 26,666,667 | 26,666,667 | Office | CBD | ||||||||||||
| Property | 1.002 | 117 Adams Street | 1.9% | 1 | CREFI | 22,500,000 | 22,500,000 | Office | CBD | ||||||||||||
| Property | 1.003 | 77 Sands Street | 1.8% | 1 | CREFI | 20,833,333 | 20,833,333 | Office | CBD | ||||||||||||
| Property | 1.004 | 81 Prospect Street | 0.9% | 1 | CREFI | 10,000,000 | 10,000,000 | Office | CBD | ||||||||||||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 4.3% | 1 | GACC | 50,400,000 | 50,400,000 | 50,400,000 | Office | CBD | 4.13098592% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/07/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 3 | Aventura Mall(2)(33)(36) | 4.3% | 1 | JPMCB | 50,000,000 | 50,000,000 | 50,000,000 | Retail | Super Regional Mall | 4.12125% | 0.0123% | Actual/360 | 120 | 116 | 0 | 0 | 06/07/2018 | 08/01/2018 | 07/01/2028 | No |
| Loan | 4 | Shops at Solaris(2) | 4.3% | 1 | CREFI | 50,000,000 | 50,000,000 | 50,000,000 | Retail | Lifestyle Center | 4.35000% | 0.0155% | Actual/360 | 120 | 120 | 0 | 0 | 10/10/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 5 | Liberty Portfolio(2)(5) | 4.3% | 2 | CREFI | 50,000,000 | 50,000,000 | 50,000,000 | Office | Suburban | 4.75500% | 0.0155% | Actual/360 | 120 | 119 | 0 | 0 | 09/26/2018 | 11/06/2018 | 10/06/2028 | No |
| Property | 5.001 | Liberty Center at Rio Salado | 3.6% | 1 | CREFI | 42,467,603 | 42,467,603 | Office | Suburban | ||||||||||||
| Property | 5.002 | 8501 East Raintree Drive | 0.6% | 1 | CREFI | 7,532,397 | 7,532,397 | Office | Suburban | ||||||||||||
| Loan | 6 | Christiana Center | 4.2% | 1 | JPMCB | 49,000,000 | 49,000,000 | 45,257,075 | Retail | Anchored | 5.09000% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/19/2018 | 12/01/2018 | 11/01/2028 | No |
| Loan | 7 | 192 Lexington Avenue(2) | 3.9% | 1 | CREFI | 46,000,000 | 46,000,000 | 46,000,000 | Office | CBD | 4.91000% | 0.0157% | Actual/360 | 120 | 119 | 0 | 0 | 09/26/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 8 | Hotel Erwin | 3.9% | 1 | CREFI | 45,000,000 | 45,000,000 | 45,000,000 | Hospitality | Full Service | 5.13000% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/27/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 9 | Aon Center(2)(34)(36) | 3.7% | 1 | JPMCB | 43,000,000 | 43,000,000 | 43,000,000 | Office | CBD | 4.62740% | 0.0123% | Actual/360 | 60 | 56 | 0 | 0 | 06/08/2018 | 08/01/2018 | 07/01/2023 | No |
| Loan | 10 | Workspace(2)(36) | 3.4% | 147 | JPMCB | 40,000,000 | 40,000,000 | 40,000,000 | Various | Various | 5.37200% | 0.0123% | Actual/360 | 61 | 56 | 0 | 0 | 06/08/2018 | 07/01/2018 | 07/01/2023 | No |
| Property | 10.001 | 6625 78th Street West | 0.1% | 1 | JPMCB | 1,392,500 | 1,392,500 | Office | Suburban | ||||||||||||
| Property | 10.002 | 1500 Liberty Ridge Drive | 0.1% | 1 | JPMCB | 1,253,438 | 1,253,438 | Office | Suburban | ||||||||||||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 0.1% | 1 | JPMCB | 1,072,500 | 1,072,500 | Office | Suburban | ||||||||||||
| Property | 10.004 | 1301 International Parkway | 0.1% | 1 | JPMCB | 940,625 | 940,625 | Office | Suburban | ||||||||||||
| Property | 10.005 | 777 West Yamato Road | 0.1% | 1 | JPMCB | 928,438 | 928,438 | Office | Suburban | ||||||||||||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 0.1% | 1 | JPMCB | 867,500 | 867,500 | Office | Suburban | ||||||||||||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 0.1% | 1 | JPMCB | 781,875 | 781,875 | Office | Suburban | ||||||||||||
| Property | 10.008 | 3100 Southwest 145th Avenue | 0.1% | 1 | JPMCB | 747,500 | 747,500 | Office | Suburban | ||||||||||||
| Property | 10.009 | 3400 Lakeside Drive | 0.1% | 1 | JPMCB | 710,938 | 710,938 | Office | Suburban | ||||||||||||
| Property | 10.010 | 3450 Lakeside Drive | 0.1% | 1 | JPMCB | 706,250 | 706,250 | Office | Suburban | ||||||||||||
| Property | 10.011 | 40 Liberty Boulevard | 0.1% | 1 | JPMCB | 686,563 | 686,563 | Office | Suburban | ||||||||||||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 0.1% | 1 | JPMCB | 637,813 | 637,813 | Office | Suburban | ||||||||||||
| Property | 10.013 | 750 Park of Commerce Road | 0.1% | 1 | JPMCB | 632,813 | 632,813 | Office | Suburban | ||||||||||||
| Property | 10.014 | 13621 Northwest 12th Street | 0.1% | 1 | JPMCB | 615,625 | 615,625 | Office | Suburban | ||||||||||||
| Property | 10.015 | 2 West Liberty Boulevard | 0.1% | 1 | JPMCB | 595,000 | 595,000 | Office | Suburban | ||||||||||||
| Property | 10.016 | 10400 Viking Drive | 0.0% | 1 | JPMCB | 571,875 | 571,875 | Office | Suburban | ||||||||||||
| Property | 10.017 | 100 Witmer Road | 0.0% | 1 | JPMCB | 550,938 | 550,938 | Office | Suburban | ||||||||||||
| Property | 10.018 | 7 Walnut Grove Drive | 0.0% | 1 | JPMCB | 542,500 | 542,500 | Office | Suburban | ||||||||||||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 540,000 | 540,000 | Industrial | Flex | ||||||||||||
| Property | 10.020 | 1400 Liberty Ridge Drive | 0.0% | 1 | JPMCB | 483,750 | 483,750 | Office | Suburban | ||||||||||||
| Property | 10.021 | 1200 Liberty Ridge Drive | 0.0% | 1 | JPMCB | 483,750 | 483,750 | Office | Suburban | ||||||||||||
| Property | 10.022 | 4750 South 44th Place | 0.0% | 1 | JPMCB | 481,250 | 481,250 | Office | Suburban | ||||||||||||
| Property | 10.023 | 680 Blair Mill Road | 0.0% | 1 | JPMCB | 477,813 | 477,813 | Office | Suburban | ||||||||||||
| Property | 10.024 | 3020 US Highway 301 South | 0.0% | 1 | JPMCB | 461,875 | 461,875 | Office | Suburban | ||||||||||||
| Property | 10.025 | 4 Walnut Grove Drive | 0.0% | 1 | JPMCB | 454,375 | 454,375 | Office | Suburban | ||||||||||||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 0.0% | 1 | JPMCB | 448,438 | 448,438 | Office | Suburban | ||||||||||||
| Property | 10.027 | 5 Walnut Grove Drive | 0.0% | 1 | JPMCB | 425,000 | 425,000 | Office | Suburban | ||||||||||||
| Property | 10.028 | 700 Dresher Road | 0.0% | 1 | JPMCB | 411,563 | 411,563 | Office | Suburban | ||||||||||||
| Property | 10.029 | 45-67 Great Valley Parkway | 0.0% | 1 | JPMCB | 410,313 | 410,313 | Industrial | Flex | ||||||||||||
| Property | 10.030 | 4610 South 44th Place | 0.0% | 1 | JPMCB | 403,125 | 403,125 | Industrial | Flex | ||||||||||||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 366,563 | 366,563 | Office | Suburban | ||||||||||||
| Property | 10.032 | 1 Country View Road | 0.0% | 1 | JPMCB | 364,063 | 364,063 | Office | Suburban | ||||||||||||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 361,563 | 361,563 | Industrial | Flex | ||||||||||||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 0.0% | 1 | JPMCB | 354,375 | 354,375 | Office | Suburban | ||||||||||||
| Property | 10.035 | 77-123 Great Valley Parkway | 0.0% | 1 | JPMCB | 351,875 | 351,875 | Industrial | Flex | ||||||||||||
| Property | 10.036 | 420-500 Lapp Road | 0.0% | 1 | JPMCB | 346,875 | 346,875 | Industrial | Flex | ||||||||||||
| Property | 10.037 | 507 Prudential Road | 0.0% | 1 | JPMCB | 306,563 | 306,563 | Office | Suburban | ||||||||||||
| Property | 10.038 | 2 Walnut Grove Drive | 0.0% | 1 | JPMCB | 306,563 | 306,563 | Office | Suburban | ||||||||||||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 302,813 | 302,813 | Industrial | Flex | ||||||||||||
| Property | 10.040 | 9801 South 51st Street | 0.0% | 1 | JPMCB | 298,125 | 298,125 | Office | Suburban | ||||||||||||
| Property | 10.041 | 180 Sheree Boulevard | 0.0% | 1 | JPMCB | 293,125 | 293,125 | Office | Suburban | ||||||||||||
| Property | 10.042 | 7615 Smetana Lane | 0.0% | 1 | JPMCB | 290,625 | 290,625 | Industrial | Flex | ||||||||||||
| Property | 10.043 | 4550 South 44th Place | 0.0% | 1 | JPMCB | 288,438 | 288,438 | Office | Suburban | ||||||||||||
| Property | 10.044 | 131 Kelsey Lane | 0.0% | 1 | JPMCB | 283,438 | 283,438 | Industrial | Flex | ||||||||||||
| Property | 10.045 | 5775 Old Shakopee Road West | 0.0% | 1 | JPMCB | 275,000 | 275,000 | Industrial | Flex | ||||||||||||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 0.0% | 1 | JPMCB | 268,750 | 268,750 | Industrial | Flex | ||||||||||||
| Property | 10.047 | 7625 Smetana Lane | 0.0% | 1 | JPMCB | 262,500 | 262,500 | Office | Suburban | ||||||||||||
| Property | 10.048 | 5 Great Valley Parkway | 0.0% | 1 | JPMCB | 261,563 | 261,563 | Office | Suburban | ||||||||||||
| Property | 10.049 | 5705 Old Shakopee Road West | 0.0% | 1 | JPMCB | 259,688 | 259,688 | Industrial | Flex | ||||||||||||
| Property | 10.050 | 7 Great Valley Parkway | 0.0% | 1 | JPMCB | 250,313 | 250,313 | Office | Suburban | ||||||||||||
| Property | 10.051 | 65 Valley Stream Parkway | 0.0% | 1 | JPMCB | 249,063 | 249,063 | Office | Suburban | ||||||||||||
| Property | 10.052 | 220 Gibraltar Road | 0.0% | 1 | JPMCB | 246,875 | 246,875 | Office | Suburban | ||||||||||||
| Property | 10.053 | 257-275 Great Valley Parkway | 0.0% | 1 | JPMCB | 244,375 | 244,375 | Industrial | Flex | ||||||||||||
| Property | 10.054 | 240 Gibraltar Road | 0.0% | 1 | JPMCB | 241,875 | 241,875 | Office | Suburban | ||||||||||||
| Property | 10.055 | 200 Gibraltar Road | 0.0% | 1 | JPMCB | 238,125 | 238,125 | Office | Suburban | ||||||||||||
| Property | 10.056 | 9023 Columbine Road | 0.0% | 1 | JPMCB | 235,625 | 235,625 | Office | Suburban | ||||||||||||
| Property | 10.057 | 3 Country View Road | 0.0% | 1 | JPMCB | 234,688 | 234,688 | Office | Suburban | ||||||||||||
| Property | 10.058 | 333 Phoenixville Pike | 0.0% | 1 | JPMCB | 229,688 | 229,688 | Industrial | Flex | ||||||||||||
| Property | 10.059 | 1 Great Valley Parkway | 0.0% | 1 | JPMCB | 229,688 | 229,688 | Industrial | Flex | ||||||||||||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 227,188 | 227,188 | Office | Suburban |
A-1-1
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| % of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | |||||||||||
| Initial Pool | # of | Loan | Original | Date | Maturity | Property(4) | Property(4) | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | |||
| Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3)(8) | or ARD Balance($) | Type | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD | Maturity or ARD | Term(8) | Term(8) | Date | Date | or ARD Date | (Yes/No) |
| Property | 10.061 | 7920 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 222,188 | 222,188 | Industrial | Flex | ||||||||||||
| Property | 10.062 | 20 Valley Stream Parkway | 0.0% | 1 | JPMCB | 220,000 | 220,000 | Office | Suburban | ||||||||||||
| Property | 10.063 | 5715 Old Shakopee Road West | 0.0% | 1 | JPMCB | 213,750 | 213,750 | Industrial | Flex | ||||||||||||
| Property | 10.064 | 150-182 Kelsey Lane | 0.0% | 1 | JPMCB | 207,813 | 207,813 | Industrial | Flex | ||||||||||||
| Property | 10.065 | 155 Great Valley Parkway | 0.0% | 1 | JPMCB | 204,063 | 204,063 | Industrial | Flex | ||||||||||||
| Property | 10.066 | 701-725 US Highway 301 South | 0.0% | 1 | JPMCB | 200,313 | 200,313 | Industrial | Flex | ||||||||||||
| Property | 10.067 | 901-933 US Highway 301 South | 0.0% | 1 | JPMCB | 200,313 | 200,313 | Industrial | Flex | ||||||||||||
| Property | 10.068 | 7725 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 196,563 | 196,563 | Office | Suburban | ||||||||||||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 0.0% | 1 | JPMCB | 195,313 | 195,313 | Office | Suburban | ||||||||||||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 0.0% | 1 | JPMCB | 190,625 | 190,625 | Industrial | Flex | ||||||||||||
| Property | 10.071 | 101 Gibraltar Road | 0.0% | 1 | JPMCB | 189,375 | 189,375 | Office | Suburban | ||||||||||||
| Property | 10.072 | 6161 American Boulevard West | 0.0% | 1 | JPMCB | 188,125 | 188,125 | Office | Suburban | ||||||||||||
| Property | 10.073 | 4502 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 184,375 | 184,375 | Office | Suburban | ||||||||||||
| Property | 10.074 | 110 Gibraltar Road | 0.0% | 1 | JPMCB | 183,125 | 183,125 | Office | Suburban | ||||||||||||
| Property | 10.075 | 8855 Columbine Road | 0.0% | 1 | JPMCB | 183,125 | 183,125 | Office | Suburban | ||||||||||||
| Property | 10.076 | 8939 Columbine Road | 0.0% | 1 | JPMCB | 181,875 | 181,875 | Office | Suburban | ||||||||||||
| Property | 10.077 | 7905 Fuller Road | 0.0% | 1 | JPMCB | 181,250 | 181,250 | Office | Suburban | ||||||||||||
| Property | 10.078 | 10801 Nesbitt Avenue South | 0.0% | 1 | JPMCB | 177,813 | 177,813 | Industrial | Flex | ||||||||||||
| Property | 10.079 | 9008 Brittany Way | 0.0% | 1 | JPMCB | 174,688 | 174,688 | Industrial | Flex | ||||||||||||
| Property | 10.080 | 8995 Columbine Road | 0.0% | 1 | JPMCB | 174,063 | 174,063 | Office | Suburban | ||||||||||||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 173,438 | 173,438 | Industrial | Flex | ||||||||||||
| Property | 10.082 | 455 Business Center Drive | 0.0% | 1 | JPMCB | 172,188 | 172,188 | Office | Suburban | ||||||||||||
| Property | 10.083 | 231-253 Gibraltar Road | 0.0% | 1 | JPMCB | 169,688 | 169,688 | Industrial | Flex | ||||||||||||
| Property | 10.084 | 747 Dresher Road | 0.0% | 1 | JPMCB | 169,688 | 169,688 | Office | Suburban | ||||||||||||
| Property | 10.085 | 55 Valley Stream Parkway | 0.0% | 1 | JPMCB | 168,438 | 168,438 | Office | Suburban | ||||||||||||
| Property | 10.086 | 8212 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 168,438 | 168,438 | Industrial | Flex | ||||||||||||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 166,250 | 166,250 | Industrial | Flex | ||||||||||||
| Property | 10.088 | 501 US Highway 301 South | 0.0% | 1 | JPMCB | 166,250 | 166,250 | Industrial | Flex | ||||||||||||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 166,250 | 166,250 | Industrial | Flex | ||||||||||||
| Property | 10.090 | 8102 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 163,750 | 163,750 | Industrial | Flex | ||||||||||||
| Property | 10.091 | 102 Rock Road | 0.0% | 1 | JPMCB | 161,250 | 161,250 | Industrial | Flex | ||||||||||||
| Property | 10.092 | 111-159 Gibraltar Road | 0.0% | 1 | JPMCB | 160,000 | 160,000 | Industrial | Flex | ||||||||||||
| Property | 10.093 | 200-264 Lakeside Drive | 0.0% | 1 | JPMCB | 156,250 | 156,250 | Office | Suburban | ||||||||||||
| Property | 10.094 | 181-187 Gibraltar Road | 0.0% | 1 | JPMCB | 156,250 | 156,250 | Industrial | Flex | ||||||||||||
| Property | 10.095 | 120 Gibraltar Road | 0.0% | 1 | JPMCB | 155,000 | 155,000 | Office | Suburban | ||||||||||||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 154,063 | 154,063 | Office | Suburban | ||||||||||||
| Property | 10.097 | 161-175 Gibraltar Road | 0.0% | 1 | JPMCB | 152,188 | 152,188 | Industrial | Flex | ||||||||||||
| Property | 10.098 | 8967 Columbine Road | 0.0% | 1 | JPMCB | 151,875 | 151,875 | Office | Suburban | ||||||||||||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 151,563 | 151,563 | Industrial | Flex | ||||||||||||
| Property | 10.100 | 111 Kelsey Lane | 0.0% | 1 | JPMCB | 148,438 | 148,438 | Industrial | Flex | ||||||||||||
| Property | 10.101 | 261-283 Gibraltar Road | 0.0% | 1 | JPMCB | 146,563 | 146,563 | Industrial | Flex | ||||||||||||
| Property | 10.102 | 27-43 Great Valley Parkway | 0.0% | 1 | JPMCB | 144,063 | 144,063 | Industrial | Flex | ||||||||||||
| Property | 10.103 | 767 Electronic Drive | 0.0% | 1 | JPMCB | 140,625 | 140,625 | Industrial | Flex | ||||||||||||
| Property | 10.104 | 200-234 Kelsey Lane | 0.0% | 1 | JPMCB | 139,375 | 139,375 | Industrial | Flex | ||||||||||||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 138,125 | 138,125 | Office | Suburban | ||||||||||||
| Property | 10.106 | 7800 Equitable Drive | 0.0% | 1 | JPMCB | 131,875 | 131,875 | Office | Suburban | ||||||||||||
| Property | 10.107 | 8906 Brittany Way | 0.0% | 1 | JPMCB | 130,625 | 130,625 | Industrial | Flex | ||||||||||||
| Property | 10.108 | 201-223 Witmer Road | 0.0% | 1 | JPMCB | 129,375 | 129,375 | Industrial | Flex | ||||||||||||
| Property | 10.109 | 4520 Seedling Circle | 0.0% | 1 | JPMCB | 129,375 | 129,375 | Office | Suburban | ||||||||||||
| Property | 10.110 | 13630 Northwest 8th Street | 0.0% | 1 | JPMCB | 127,188 | 127,188 | Office | Suburban | ||||||||||||
| Property | 10.111 | 5735 Old Shakopee Road West | 0.0% | 1 | JPMCB | 126,563 | 126,563 | Industrial | Flex | ||||||||||||
| Property | 10.112 | 50 Valley Stream Parkway | 0.0% | 1 | JPMCB | 125,938 | 125,938 | Office | Suburban | ||||||||||||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 0.0% | 1 | JPMCB | 123,438 | 123,438 | Office | Suburban | ||||||||||||
| Property | 10.114 | 508 Lapp Road | 0.0% | 1 | JPMCB | 123,438 | 123,438 | Industrial | Flex | ||||||||||||
| Property | 10.115 | 125-135 Rock Road | 0.0% | 1 | JPMCB | 119,063 | 119,063 | Industrial | Flex | ||||||||||||
| Property | 10.116 | 8911 Columbine Road | 0.0% | 1 | JPMCB | 118,125 | 118,125 | Office | Suburban | ||||||||||||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 0.0% | 1 | JPMCB | 117,188 | 117,188 | Office | Suburban | ||||||||||||
| Property | 10.118 | 201 Gibraltar Road | 0.0% | 1 | JPMCB | 114,688 | 114,688 | Office | Suburban | ||||||||||||
| Property | 10.119 | 101-111 Rock Road | 0.0% | 1 | JPMCB | 114,688 | 114,688 | Industrial | Flex | ||||||||||||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 0.0% | 1 | JPMCB | 112,500 | 112,500 | Office | Suburban | ||||||||||||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 0.0% | 1 | JPMCB | 112,500 | 112,500 | Office | Suburban | ||||||||||||
| Property | 10.122 | 40 Valley Stream Parkway | 0.0% | 1 | JPMCB | 108,750 | 108,750 | Office | Suburban | ||||||||||||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 0.0% | 1 | JPMCB | 108,750 | 108,750 | Office | Suburban | ||||||||||||
| Property | 10.124 | 7702 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 106,250 | 106,250 | Office | Suburban | ||||||||||||
| Property | 10.125 | 103-109 Gibraltar Road | 0.0% | 1 | JPMCB | 106,250 | 106,250 | Industrial | Flex | ||||||||||||
| Property | 10.126 | 8001 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 105,000 | 105,000 | Office | Suburban | ||||||||||||
| Property | 10.127 | 113-123 Rock Road | 0.0% | 1 | JPMCB | 105,000 | 105,000 | Industrial | Flex | ||||||||||||
| Property | 10.128 | 555 Business Center Drive | 0.0% | 1 | JPMCB | 105,000 | 105,000 | Office | Suburban | ||||||||||||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 0.0% | 1 | JPMCB | 105,000 | 105,000 | Industrial | Flex | ||||||||||||
| Property | 10.130 | 300 Welsh Road Building 4 | 0.0% | 1 | JPMCB | 103,750 | 103,750 | Office | Suburban | ||||||||||||
| Property | 10.131 | 9001-9015 Brittany Way | 0.0% | 1 | JPMCB | 100,313 | 100,313 | Industrial | Flex | ||||||||||||
| Property | 10.132 | 277-293 Great Valley Parkway | 0.0% | 1 | JPMCB | 92,813 | 92,813 | Industrial | Flex | ||||||||||||
| Property | 10.133 | 13650 Northwest 8th Street | 0.0% | 1 | JPMCB | 92,813 | 92,813 | Office | Suburban | ||||||||||||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 0.0% | 1 | JPMCB | 90,313 | 90,313 | Office | Suburban | ||||||||||||
| Property | 10.135 | 300-309 Lakeside Drive | 0.0% | 1 | JPMCB | 80,625 | 80,625 | Office | Suburban | ||||||||||||
| Property | 10.136 | 101-107 Lakeside Drive | 0.0% | 1 | JPMCB | 78,125 | 78,125 | Office | Suburban |
A-1-2
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| % of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | |||||||||||
| Initial Pool | # of | Loan | Original | Date | Maturity | Property(4) | Property(4) | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | |||
| Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3)(8) | or ARD Balance($) | Type | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD | Maturity or ARD | Term(8) | Term(8) | Date | Date | or ARD Date | (Yes/No) |
| Property | 10.137 | 7695-7699 Anagram Drive | 0.0% | 1 | JPMCB | 75,625 | 75,625 | Office | Suburban | ||||||||||||
| Property | 10.138 | 425 Technology Drive | 0.0% | 1 | JPMCB | 72,188 | 72,188 | Industrial | Flex | ||||||||||||
| Property | 10.139 | 300 Technology Drive | 0.0% | 1 | JPMCB | 68,438 | 68,438 | Industrial | Flex | ||||||||||||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 0.0% | 1 | JPMCB | 63,438 | 63,438 | Industrial | Flex | ||||||||||||
| Property | 10.141 | 510 Lapp Road | 0.0% | 1 | JPMCB | 63,438 | 63,438 | Industrial | Flex | ||||||||||||
| Property | 10.142 | 300 Welsh Road Building 3 | 0.0% | 1 | JPMCB | 55,000 | 55,000 | Office | Suburban | ||||||||||||
| Property | 10.143 | 7624 Bald Cypress Place | 0.0% | 1 | JPMCB | 45,313 | 45,313 | Industrial | Flex | ||||||||||||
| Property | 10.144 | 75 Great Valley Parkway | 0.0% | 1 | JPMCB | 40,938 | 40,938 | Industrial | Flex | ||||||||||||
| Property | 10.145 | 506 Prudential Road | 0.0% | 1 | JPMCB | 36,563 | 36,563 | Office | Suburban | ||||||||||||
| Property | 10.146 | 30 Great Valley Parkway | 0.0% | 1 | JPMCB | 28,125 | 28,125 | Industrial | Flex | ||||||||||||
| Property | 10.147 | 100 Gibraltar Road | 0.0% | 1 | JPMCB | 10,938 | 10,938 | Retail | Freestanding | ||||||||||||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | 3.4% | 1 | JPMCB | 40,000,000 | 40,000,000 | 40,000,000 | Office | CBD | 4.07300% | 0.0135% | Actual/360 | 120 | 115 | 0 | 0 | 05/11/2018 | 07/01/2018 | 06/01/2028 | Yes |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | 3.4% | 1 | GACC | 40,000,000 | 40,000,000 | 33,218,160 | Hospitality | Select Service | 5.31200% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/23/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 13 | 710 Bridgeport | 3.3% | 1 | JPMCB | 38,500,000 | 38,500,000 | 34,117,953 | Industrial | Flex | 5.05000% | 0.0335% | Actual/360 | 120 | 120 | 360 | 360 | 10/25/2018 | 12/01/2018 | 11/01/2028 | No |
| Loan | 14 | Outlet Shoppes at El Paso(2) | 3.1% | 1 | GACC | 36,000,000 | 35,957,562 | 29,373,644 | Retail | Anchored | 5.10300% | 0.0163% | 30/360 | 120 | 119 | 360 | 359 | 09/10/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 15 | Castleton Commons & Square(34) | 3.0% | 1 | GACC | 34,500,000 | 34,500,000 | 29,372,099 | Retail | Anchored | 5.60500% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/29/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 16 | Courtyard Edgewater(34) | 2.5% | 1 | CREFI | 29,700,000 | 29,672,664 | 24,883,123 | Hospitality | Select Service | 5.59200% | 0.0135% | Actual/360 | 120 | 119 | 360 | 359 | 09/27/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 17 | Aston Street(22) | 2.2% | 1 | GACC | 25,900,000 | 25,900,000 | 23,535,073 | Office | Suburban | 5.31500% | 0.0135% | Actual/360 | 120 | 119 | 390 | 390 | 10/05/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 18 | Overland Park Xchange(2) | 2.1% | 1 | JPMCB | 25,000,000 | 25,000,000 | 25,000,000 | Office | Suburban | 4.70000% | 0.0123% | Actual/360 | 120 | 116 | 0 | 0 | 06/28/2018 | 08/01/2018 | 07/01/2028 | No |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | 2.1% | 1 | CREFI | 25,000,000 | 24,974,116 | 20,629,414 | Hospitality | Full Service | 5.11000% | 0.0123% | Actual/360 | 120 | 119 | 360 | 359 | 09/20/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 20 | Carmel Mission Inn(35) | 2.0% | 1 | GACC | 23,700,000 | 23,700,000 | 20,200,961 | Hospitality | Select Service | 5.33000% | 0.0135% | Actual/360 | 120 | 119 | 360 | 360 | 10/05/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 21 | Maize & Blue Portfolio | 1.8% | 11 | JPMCB | 21,500,000 | 21,500,000 | 21,500,000 | Multifamily | Student Housing | 4.96700% | 0.0135% | Actual/360 | 120 | 120 | 0 | 0 | 10/17/2018 | 12/01/2018 | 11/01/2028 | No |
| Property | 21.001 | The Lion | 0.3% | 1 | JPMCB | 2,986,000 | 2,986,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.002 | The Forum | 0.2% | 1 | JPMCB | 2,688,000 | 2,688,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.003 | 520 Packard | 0.2% | 1 | JPMCB | 2,508,000 | 2,508,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.004 | The Abbey | 0.2% | 1 | JPMCB | 2,508,000 | 2,508,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.005 | The Dean | 0.2% | 1 | JPMCB | 1,971,000 | 1,971,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.006 | 326 E Madison | 0.2% | 1 | JPMCB | 1,971,000 | 1,971,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.007 | 1000 Oakland | 0.2% | 1 | JPMCB | 1,911,000 | 1,911,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.008 | 344 S Division | 0.1% | 1 | JPMCB | 1,493,000 | 1,493,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.009 | The Lodge | 0.1% | 1 | JPMCB | 1,493,000 | 1,493,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.010 | The Algonquin | 0.1% | 1 | JPMCB | 1,374,000 | 1,374,000 | Multifamily | Student Housing | ||||||||||||
| Property | 21.011 | 515 E Lawrence | 0.1% | 1 | JPMCB | 597,000 | 597,000 | Multifamily | Student Housing | ||||||||||||
| Loan | 22 | Springhill Suites Huntington Beach | 1.8% | 1 | JPMCB | 21,000,000 | 21,000,000 | 18,085,538 | Hospitality | Limited Service | 4.82000% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/10/2018 | 12/01/2018 | 11/01/2028 | No |
| Loan | 23 | CityLine XIV Portfolio | 1.8% | 4 | CREFI | 20,800,000 | 20,800,000 | 18,456,677 | Self Storage | Self Storage | 5.11000% | 0.0135% | Actual/360 | 120 | 118 | 360 | 360 | 08/23/2018 | 10/06/2018 | 09/06/2028 | No |
| Property | 23.001 | CityLine Sebastian | 1.0% | 1 | CREFI | 11,500,000 | 11,500,000 | Self Storage | Self Storage | ||||||||||||
| Property | 23.002 | CityLine Tuscaloosa | 0.4% | 1 | CREFI | 4,100,000 | 4,100,000 | Self Storage | Self Storage | ||||||||||||
| Property | 23.003 | CityLine Route 22 | 0.3% | 1 | CREFI | 3,700,000 | 3,700,000 | Self Storage | Self Storage | ||||||||||||
| Property | 23.004 | Extra Space Storage - Madison | 0.1% | 1 | CREFI | 1,500,000 | 1,500,000 | Self Storage | Self Storage | ||||||||||||
| Loan | 24 | Chicopee Marketplace | 1.7% | 1 | JPMCB | 19,800,000 | 19,800,000 | 19,800,000 | Retail | Shadow Anchored | 4.62700% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/21/2018 | 11/01/2018 | 10/01/2028 | No |
| Loan | 25 | Concord Plaza(2) | 1.6% | 1 | CREFI | 19,000,000 | 19,000,000 | 18,477,340 | Office | CBD | 5.24000% | 0.0123% | Actual/360 | 60 | 58 | 360 | 360 | 08/15/2018 | 10/06/2018 | 09/06/2023 | No |
| Loan | 26 | Woodside Office Center(36) | 1.6% | 1 | GACC | 18,350,000 | 18,350,000 | 16,964,756 | Office | Suburban | 5.15500% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/17/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 1.5% | 7 | GACC | 18,000,000 | 18,000,000 | 18,000,000 | Various | Various | 5.85300% | 0.0123% | Actual/360 | 120 | 119 | 0 | 0 | 09/07/2018 | 11/06/2018 | 10/06/2028 | No |
| Property | 27.001 | 1515 Broad Street | 0.7% | 1 | GACC | 8,148,387 | 8,148,387 | Industrial | Flex | ||||||||||||
| Property | 27.002 | 140 Centennial Avenue | 0.3% | 1 | GACC | 3,309,677 | 3,309,677 | Industrial | Flex | ||||||||||||
| Property | 27.003 | 675 Central Avenue | 0.2% | 1 | GACC | 2,341,935 | 2,341,935 | Office | Suburban | ||||||||||||
| Property | 27.004 | 275 Centennial Avenue | 0.2% | 1 | GACC | 1,858,065 | 1,858,065 | Industrial | Flex | ||||||||||||
| Property | 27.005 | 691 Central Avenue | 0.1% | 1 | GACC | 1,722,581 | 1,722,581 | Office | Suburban | ||||||||||||
| Property | 27.006 | 80 Kingsbridge Road | 0.0% | 1 | GACC | 445,161 | 445,161 | Industrial | Flex | ||||||||||||
| Property | 27.007 | 20 Kingsbridge Road | 0.0% | 1 | GACC | 174,194 | 174,194 | Office | Suburban | ||||||||||||
| Loan | 28 | 1555 North Sheffield | 1.5% | 1 | CREFI | 17,500,000 | 17,500,000 | 17,500,000 | Retail | Single Tenant | 5.13000% | 0.0410% | Actual/360 | 120 | 119 | 0 | 0 | 09/26/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 29 | Globe Chicago Industrial Portfolio | 1.5% | 5 | CREFI | 17,400,000 | 17,400,000 | 17,400,000 | Industrial | Flex | 5.11000% | 0.0135% | Actual/360 | 60 | 59 | 0 | 0 | 09/27/2018 | 11/06/2018 | 10/06/2023 | No |
| Property | 29.001 | Hoffman Industrial | 0.4% | 1 | CREFI | 4,500,000 | 4,500,000 | Industrial | Flex | ||||||||||||
| Property | 29.002 | Aurora Industrial | 0.4% | 1 | CREFI | 4,100,000 | 4,100,000 | Industrial | Flex | ||||||||||||
| Property | 29.003 | Schaumburg Tower Industrial | 0.3% | 1 | CREFI | 3,800,000 | 3,800,000 | Industrial | Flex | ||||||||||||
| Property | 29.004 | Bloomingdale Industrial | 0.3% | 1 | CREFI | 3,150,000 | 3,150,000 | Industrial | Flex | ||||||||||||
| Property | 29.005 | Schaumburg Basswood Industrial | 0.2% | 1 | CREFI | 1,850,000 | 1,850,000 | Industrial | Flex | ||||||||||||
| Loan | 30 | Pavilions North Shopping Center | 1.3% | 1 | JPMCB | 15,356,000 | 15,356,000 | 15,356,000 | Retail | Anchored | 4.70500% | 0.0135% | Actual/360 | 120 | 120 | 0 | 0 | 10/05/2018 | 12/01/2018 | 11/01/2028 | No |
| Loan | 31 | Hilton Garden Inn Frederick | 1.2% | 1 | GACC | 14,500,000 | 14,500,000 | 12,823,625 | Hospitality | Select Service | 4.95500% | 0.0135% | Actual/360 | 120 | 119 | 360 | 360 | 10/03/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 32 | The Center at Carbon Beach | 1.1% | 1 | CREFI | 12,750,000 | 12,750,000 | 12,750,000 | Mixed Use | Office/Retail | 4.82800% | 0.0135% | Actual/360 | 120 | 118 | 0 | 0 | 08/30/2018 | 10/06/2018 | 09/06/2028 | No |
| Loan | 33 | BJ’s Summerville | 1.0% | 1 | CREFI | 11,900,000 | 11,888,876 | 11,060,189 | Retail | Single Tenant | 5.53000% | 0.0135% | Actual/360 | 60 | 59 | 360 | 359 | 09/28/2018 | 11/06/2018 | 10/06/2023 | No |
| Loan | 34 | Columbus Industrial Portfolio | 0.8% | 2 | GACC | 9,243,750 | 9,234,134 | 7,622,790 | Industrial | Warehouse | 5.09000% | 0.0135% | Actual/360 | 120 | 119 | 360 | 359 | 09/21/2018 | 11/06/2018 | 10/06/2028 | No |
| Property | 34.001 | Huntley | 0.6% | 1 | GACC | 7,350,452 | 7,342,805 | Industrial | Warehouse | ||||||||||||
| Property | 34.002 | Frusta | 0.2% | 1 | GACC | 1,893,298 | 1,891,329 | Industrial | Warehouse | ||||||||||||
| Loan | 35 | Fresno E Street Office | 0.8% | 1 | GACC | 9,100,000 | 9,100,000 | 8,217,258 | Office | CBD | 4.92000% | 0.0135% | Actual/360 | 120 | 116 | 360 | 360 | 06/12/2018 | 08/06/2018 | 07/06/2028 | No |
| Loan | 36 | 300 East 64th Street | 0.8% | 1 | JPMCB | 9,000,000 | 9,000,000 | 9,000,000 | Retail | Unanchored | 4.79200% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/26/2018 | 11/01/2018 | 10/01/2028 | No |
| Loan | 37 | Old Orchard | 0.8% | 1 | GACC | 9,000,000 | 8,990,093 | 7,363,350 | Multifamily | Garden | 4.84900% | 0.0410% | Actual/360 | 120 | 119 | 360 | 359 | 09/14/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 38 | Market Square | 0.8% | 1 | CREFI | 8,812,000 | 8,812,000 | 7,329,054 | Retail | Shadow Anchored | 5.36000% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/22/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 39 | May & Ellis Building | 0.7% | 1 | CREFI | 8,300,000 | 8,300,000 | 8,300,000 | Mixed Use | Multifamily/Retail | 5.08000% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/27/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 40 | Ocala West | 0.7% | 1 | GACC | 8,000,000 | 7,991,854 | 7,397,855 | Retail | Anchored | 5.18000% | 0.0135% | Actual/360 | 60 | 59 | 360 | 359 | 09/27/2018 | 11/06/2018 | 10/06/2023 | No |
| Loan | 41 | Torrey Corner | 0.7% | 1 | CREFI | 7,600,000 | 7,600,000 | 6,917,150 | Retail | Unanchored | 5.36000% | 0.1110% | Actual/360 | 120 | 120 | 360 | 360 | 10/10/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 42 | NC Self Storage Portfolio | 0.6% | 3 | CREFI | 7,500,000 | 7,492,382 | 6,204,784 | Self Storage | Self Storage | 5.19000% | 0.0135% | Actual/360 | 120 | 119 | 360 | 359 | 09/20/2018 | 11/06/2018 | 10/06/2028 | No |
| Property | 42.001 | The Attic Self-Storage | 0.4% | 1 | CREFI | 4,100,000 | 4,095,835 | Self Storage | Self Storage | ||||||||||||
| Property | 42.002 | Speedway Self-Storage | 0.2% | 1 | CREFI | 2,000,000 | 1,997,968 | Self Storage | Self Storage | ||||||||||||
| Property | 42.003 | Armadillo Self-Storage | 0.1% | 1 | CREFI | 1,400,000 | 1,398,578 | Self Storage | Self Storage | ||||||||||||
| Loan | 43 | Kohl’s - Florence KY(31) | 0.6% | 1 | CREFI | 7,000,000 | 7,000,000 | 6,071,927 | Retail | Single Tenant | 5.10000% | 0.0135% | Actual/360 | 120 | 119 | 360 | 360 | 09/27/2018 | 11/06/2018 | 10/06/2028 | No |
A-1-3
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| % of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | |||||||||||
| Initial Pool | # of | Loan | Original | Date | Maturity | Property(4) | Property(4) | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | |||
| Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3)(8) | or ARD Balance($) | Type | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD | Maturity or ARD | Term(8) | Term(8) | Date | Date | or ARD Date | (Yes/No) |
| Loan | 44 | 237-239 Hawthorne Street | 0.5% | 1 | CREFI | 6,350,000 | 6,350,000 | 6,350,000 | Multifamily | Mid Rise | 5.39000% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/21/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 45 | Greystone Business Park | 0.5% | 1 | CREFI | 5,800,000 | 5,800,000 | 5,345,800 | Mixed Use | Office/Flex | 4.95000% | 0.0435% | Actual/360 | 120 | 119 | 360 | 360 | 09/21/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 46 | DS Smith - Lester Prairie | 0.4% | 1 | CREFI | 5,000,000 | 5,000,000 | 4,356,213 | Industrial | Manufacturing | 5.28000% | 0.0135% | Actual/360 | 120 | 120 | 360 | 360 | 10/10/2018 | 12/06/2018 | 11/06/2028 | No |
| Loan | 47 | Sugar Grove | 0.4% | 1 | GACC | 4,315,000 | 4,315,000 | 4,315,000 | Retail | Single Tenant | 4.78300% | 0.0135% | Actual/360 | 120 | 119 | 0 | 0 | 09/26/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 48 | Campus Pointe | 0.4% | 1 | CREFI | 4,230,000 | 4,230,000 | 3,808,370 | Retail | Unanchored | 5.30000% | 0.0610% | Actual/360 | 120 | 119 | 360 | 360 | 10/04/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 49 | Nemours at Sonata West | 0.3% | 1 | GACC | 4,000,000 | 4,000,000 | 3,532,998 | Office | Medical | 5.38300% | 0.0135% | Actual/360 | 120 | 119 | 360 | 360 | 09/27/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 50 | Cottages at Gateway Park | 0.2% | 1 | GACC | 2,650,000 | 2,650,000 | 2,349,001 | Multifamily | Garden | 5.06000% | 0.0535% | Actual/360 | 120 | 119 | 360 | 360 | 09/18/2018 | 11/06/2018 | 10/06/2028 | No |
| Loan | 51 | WAG Richmond | 0.2% | 1 | CREFI | 2,600,000 | 2,600,000 | 2,216,139 | Retail | Single Tenant | 5.33000% | 0.0135% | Actual/360 | 120 | 119 | 360 | 360 | 09/28/2018 | 11/06/2018 | 10/06/2028 | No |
A-1-4
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Pari Passu | Pari Passu | |||||||||||||||||
| Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||
| Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | ||||
| Property Flag | ID | Property Name | Maturity Date | Service($)(8)(9) | Service($)(8)(9) | Service($) | Service($) | Period | Lockbox(10) | Management(11) | Other Loans | Borrower | NOI DSCR(8)(9)(12) | NCF DSCR(8)(9)(12) | Period(14) | Date | Value ($)(15) | As-of Date |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 09/06/2023 | 273,750 | 3,285,000 | 342,188 | 4,106,250 | 58 | Hard | In Place | No | Yes - A | 4.04x | 3.89x | 0 | 6 | 640,000,000 | 03/23/2018 |
| Property | 1.001 | 55 Prospect Street | 220,000,000 | 03/23/2018 | ||||||||||||||
| Property | 1.002 | 117 Adams Street | 175,000,000 | 03/23/2018 | ||||||||||||||
| Property | 1.003 | 77 Sands Street | 175,000,000 | 03/23/2018 | ||||||||||||||
| Property | 1.004 | 81 Prospect Street | 70,000,000 | 03/23/2018 | ||||||||||||||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 10/06/2028 | 175,911 | 2,110,934 | 815,334 | 9,784,011 | 119 | Hard | In Place | No | No | 3.01x | 2.97x | 0 | 6 | 705,800,000 | 11/15/2019 |
| Loan | 3 | Aventura Mall(2)(33)(36) | 07/01/2028 | 174,104 | 2,089,245 | 4,724,131 | 56,689,568 | 116 | Hard; Master Lease Rents (Soft Springing Hard) | Springing | No | No | 2.63x | 2.58x | 0 | 1 | 3,450,000,000 | 04/16/2018 |
| Loan | 4 | Shops at Solaris(2) | 11/06/2028 | 183,767 | 2,205,208 | 73,507 | 882,083 | 120 | Hard | Springing | No | No | 2.52x | 2.46x | 0 | 6 | 150,000,000 | 08/23/2018 |
| Loan | 5 | Liberty Portfolio(2)(5) | 10/06/2028 | 200,877 | 2,410,521 | 464,829 | 5,577,945 | 119 | Hard | Springing | No | No | 1.89x | 1.77x | 0 | 6 | 256,700,000 | Various |
| Property | 5.001 | Liberty Center at Rio Salado | 212,910,000 | 08/22/2018 | ||||||||||||||
| Property | 5.002 | 8501 East Raintree Drive | 43,790,000 | 08/24/2018 | ||||||||||||||
| Loan | 6 | Christiana Center | 11/01/2028 | 265,744 | 3,188,933 | 60 | Springing Hard | Springing | No | No | 1.50x | 1.45x | 0 | 1 | 69,400,000 | 09/06/2018 | ||
| Loan | 7 | 192 Lexington Avenue(2) | 10/06/2028 | 190,831 | 2,289,969 | 58,079 | 696,947 | 119 | Hard | Springing | No | No | 1.47x | 1.41x | 0 | 6 | 101,000,000 | 08/07/2018 |
| Loan | 8 | Hotel Erwin | 10/06/2028 | 195,047 | 2,340,563 | 119 | Springing Hard | Springing | No | No | 2.52x | 2.24x | 0 | 6 | 91,100,000 | 08/22/2018 | ||
| Loan | 9 | Aon Center(2)(34)(36) | 07/01/2023 | 168,118 | 2,017,418 | 1,200,285 | 14,403,425 | 56 | Hard | Springing | No | No | 3.14x | 3.03x | 0 | 1 | 824,000,000 | 05/01/2018 |
| Loan | 10 | Workspace(2)(36) | 07/01/2023 | 181,554 | 2,178,644 | 2,433,521 | 29,202,255 | 56 | Hard | In Place | No | No | 3.99x | 3.60x | 0 | 1 | 1,634,285,000 | Various |
| Property | 10.001 | 6625 78th Street West | 56,950,000 | 04/13/2018 | ||||||||||||||
| Property | 10.002 | 1500 Liberty Ridge Drive | 51,350,000 | 04/16/2018 | ||||||||||||||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 44,000,000 | 04/11/2018 | ||||||||||||||
| Property | 10.004 | 1301 International Parkway | 38,500,000 | 04/11/2018 | ||||||||||||||
| Property | 10.005 | 777 West Yamato Road | 38,000,000 | 04/19/2018 | ||||||||||||||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 35,500,000 | 04/19/2018 | ||||||||||||||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 32,000,000 | 04/19/2018 | ||||||||||||||
| Property | 10.008 | 3100 Southwest 145th Avenue | 30,600,000 | 04/11/2018 | ||||||||||||||
| Property | 10.009 | 3400 Lakeside Drive | 29,100,000 | 04/11/2018 | ||||||||||||||
| Property | 10.010 | 3450 Lakeside Drive | 28,900,000 | 04/11/2018 | ||||||||||||||
| Property | 10.011 | 40 Liberty Boulevard | 28,100,000 | 04/16/2018 | ||||||||||||||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 26,100,000 | 04/20/2018 | ||||||||||||||
| Property | 10.013 | 750 Park of Commerce Road | 25,900,000 | 04/19/2018 | ||||||||||||||
| Property | 10.014 | 13621 Northwest 12th Street | 25,200,000 | 04/11/2018 | ||||||||||||||
| Property | 10.015 | 2 West Liberty Boulevard | 24,350,000 | 04/16/2018 | ||||||||||||||
| Property | 10.016 | 10400 Viking Drive | 23,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.017 | 100 Witmer Road | 21,800,000 | 04/23/2018 | ||||||||||||||
| Property | 10.018 | 7 Walnut Grove Drive | 22,200,000 | 04/17/2018 | ||||||||||||||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 23,400,000 | 04/19/2018 | ||||||||||||||
| Property | 10.020 | 1400 Liberty Ridge Drive | 19,800,000 | 04/16/2018 | ||||||||||||||
| Property | 10.021 | 1200 Liberty Ridge Drive | 18,750,000 | 04/16/2018 | ||||||||||||||
| Property | 10.022 | 4750 South 44th Place | 19,700,000 | 04/19/2018 | ||||||||||||||
| Property | 10.023 | 680 Blair Mill Road | 19,550,000 | 04/17/2018 | ||||||||||||||
| Property | 10.024 | 3020 US Highway 301 South | 18,900,000 | 04/20/2018 | ||||||||||||||
| Property | 10.025 | 4 Walnut Grove Drive | 18,600,000 | 04/17/2018 | ||||||||||||||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 18,350,000 | 04/20/2018 | ||||||||||||||
| Property | 10.027 | 5 Walnut Grove Drive | 17,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.028 | 700 Dresher Road | 16,850,000 | 04/23/2018 | ||||||||||||||
| Property | 10.029 | 45-67 Great Valley Parkway | 16,800,000 | 04/17/2018 | ||||||||||||||
| Property | 10.030 | 4610 South 44th Place | 16,350,000 | 04/19/2018 | ||||||||||||||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 15,000,000 | 04/19/2018 | ||||||||||||||
| Property | 10.032 | 1 Country View Road | 14,900,000 | 04/16/2018 | ||||||||||||||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 14,800,000 | 04/19/2018 | ||||||||||||||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 14,500,000 | 04/19/2018 | ||||||||||||||
| Property | 10.035 | 77-123 Great Valley Parkway | 14,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.036 | 420-500 Lapp Road | 14,200,000 | 04/17/2018 | ||||||||||||||
| Property | 10.037 | 507 Prudential Road | 12,850,000 | 04/23/2018 | ||||||||||||||
| Property | 10.038 | 2 Walnut Grove Drive | 12,100,000 | 04/23/2018 | ||||||||||||||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 12,600,000 | 04/12/2018 | ||||||||||||||
| Property | 10.040 | 9801 South 51st Street | 12,200,000 | 04/19/2018 | ||||||||||||||
| Property | 10.041 | 180 Sheree Boulevard | 12,000,000 | 04/16/2018 | ||||||||||||||
| Property | 10.042 | 7615 Smetana Lane | 11,900,000 | 04/17/2018 | ||||||||||||||
| Property | 10.043 | 4550 South 44th Place | 12,000,000 | 04/19/2018 | ||||||||||||||
| Property | 10.044 | 131 Kelsey Lane | 11,630,000 | 04/24/2018 | ||||||||||||||
| Property | 10.045 | 5775 Old Shakopee Road West | 11,250,000 | 04/12/2018 | ||||||||||||||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 11,050,000 | 04/12/2018 | ||||||||||||||
| Property | 10.047 | 7625 Smetana Lane | 10,540,000 | 04/17/2018 | ||||||||||||||
| Property | 10.048 | 5 Great Valley Parkway | 10,600,000 | 04/16/2018 | ||||||||||||||
| Property | 10.049 | 5705 Old Shakopee Road West | 10,625,000 | 04/12/2018 | ||||||||||||||
| Property | 10.050 | 7 Great Valley Parkway | 10,150,000 | 04/16/2018 | ||||||||||||||
| Property | 10.051 | 65 Valley Stream Parkway | 10,200,000 | 04/16/2018 | ||||||||||||||
| Property | 10.052 | 220 Gibraltar Road | 10,100,000 | 04/17/2018 | ||||||||||||||
| Property | 10.053 | 257-275 Great Valley Parkway | 10,000,000 | 04/17/2018 | ||||||||||||||
| Property | 10.054 | 240 Gibraltar Road | 9,900,000 | 04/17/2018 | ||||||||||||||
| Property | 10.055 | 200 Gibraltar Road | 9,750,000 | 04/17/2018 | ||||||||||||||
| Property | 10.056 | 9023 Columbine Road | 9,380,000 | 04/16/2018 | ||||||||||||||
| Property | 10.057 | 3 Country View Road | 9,600,000 | 04/16/2018 | ||||||||||||||
| Property | 10.058 | 333 Phoenixville Pike | 9,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.059 | 1 Great Valley Parkway | 9,250,000 | 04/17/2018 | ||||||||||||||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 9,300,000 | 04/19/2018 |
A-1-5
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Pari Passu | Pari Passu | |||||||||||||||||
| Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||
| Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | ||||
| Property Flag | ID | Property Name | Maturity Date | Service($)(8)(9) | Service($)(8)(9) | Service($) | Service($) | Period | Lockbox(10) | Management(11) | Other Loans | Borrower | NOI DSCR(8)(9)(12) | NCF DSCR(8)(9)(12) | Period(14) | Date | Value ($)(15) | As-of Date |
| Property | 10.061 | 7920 Woodland Center Boulevard | 8,840,000 | 04/12/2018 | ||||||||||||||
| Property | 10.062 | 20 Valley Stream Parkway | 9,000,000 | 04/16/2018 | ||||||||||||||
| Property | 10.063 | 5715 Old Shakopee Road West | 8,750,000 | 04/12/2018 | ||||||||||||||
| Property | 10.064 | 150-182 Kelsey Lane | 8,500,000 | 04/20/2018 | ||||||||||||||
| Property | 10.065 | 155 Great Valley Parkway | 8,350,000 | 04/17/2018 | ||||||||||||||
| Property | 10.066 | 701-725 US Highway 301 South | 8,200,000 | 04/24/2018 | ||||||||||||||
| Property | 10.067 | 901-933 US Highway 301 South | 8,200,000 | 04/24/2018 | ||||||||||||||
| Property | 10.068 | 7725 Woodland Center Boulevard | 8,050,000 | 04/20/2018 | ||||||||||||||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 8,000,000 | 04/20/2018 | ||||||||||||||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 7,800,000 | 04/24/2018 | ||||||||||||||
| Property | 10.071 | 101 Gibraltar Road | 7,750,000 | 04/17/2018 | ||||||||||||||
| Property | 10.072 | 6161 American Boulevard West | 7,700,000 | 04/13/2018 | ||||||||||||||
| Property | 10.073 | 4502 Woodland Center Boulevard | 7,500,000 | 04/20/2018 | ||||||||||||||
| Property | 10.074 | 110 Gibraltar Road | 7,500,000 | 04/17/2018 | ||||||||||||||
| Property | 10.075 | 8855 Columbine Road | 7,130,000 | 04/17/2018 | ||||||||||||||
| Property | 10.076 | 8939 Columbine Road | 7,220,000 | 04/17/2018 | ||||||||||||||
| Property | 10.077 | 7905 Fuller Road | 7,350,000 | 04/17/2018 | ||||||||||||||
| Property | 10.078 | 10801 Nesbitt Avenue South | 7,275,000 | 04/12/2018 | ||||||||||||||
| Property | 10.079 | 9008 Brittany Way | 7,150,000 | 04/24/2018 | ||||||||||||||
| Property | 10.080 | 8995 Columbine Road | 6,930,000 | 04/17/2018 | ||||||||||||||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 7,200,000 | 04/12/2018 | ||||||||||||||
| Property | 10.082 | 455 Business Center Drive | 7,050,000 | 04/17/2018 | ||||||||||||||
| Property | 10.083 | 231-253 Gibraltar Road | 7,000,000 | 04/20/2018 | ||||||||||||||
| Property | 10.084 | 747 Dresher Road | 6,900,000 | 04/23/2018 | ||||||||||||||
| Property | 10.085 | 55 Valley Stream Parkway | 6,900,000 | 04/16/2018 | ||||||||||||||
| Property | 10.086 | 8212 Woodland Center Boulevard | 6,900,000 | 04/12/2018 | ||||||||||||||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 6,990,000 | 04/19/2018 | ||||||||||||||
| Property | 10.088 | 501 US Highway 301 South | 6,850,000 | 04/24/2018 | ||||||||||||||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 6,800,000 | 04/12/2018 | ||||||||||||||
| Property | 10.090 | 8102 Woodland Center Boulevard | 6,700,000 | 04/12/2018 | ||||||||||||||
| Property | 10.091 | 102 Rock Road | 6,600,000 | 04/20/2018 | ||||||||||||||
| Property | 10.092 | 111-159 Gibraltar Road | 6,550,000 | 04/20/2018 | ||||||||||||||
| Property | 10.093 | 200-264 Lakeside Drive | 6,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.094 | 181-187 Gibraltar Road | 6,100,000 | 04/20/2018 | ||||||||||||||
| Property | 10.095 | 120 Gibraltar Road | 6,350,000 | 04/17/2018 | ||||||||||||||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 6,300,000 | 04/19/2018 | ||||||||||||||
| Property | 10.097 | 161-175 Gibraltar Road | 6,225,000 | 04/20/2018 | ||||||||||||||
| Property | 10.098 | 8967 Columbine Road | 6,020,000 | 04/17/2018 | ||||||||||||||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 6,500,000 | 04/12/2018 | ||||||||||||||
| Property | 10.100 | 111 Kelsey Lane | 6,070,000 | 04/24/2018 | ||||||||||||||
| Property | 10.101 | 261-283 Gibraltar Road | 6,000,000 | 04/20/2018 | ||||||||||||||
| Property | 10.102 | 27-43 Great Valley Parkway | 5,900,000 | 04/17/2018 | ||||||||||||||
| Property | 10.103 | 767 Electronic Drive | 5,100,000 | 04/20/2018 | ||||||||||||||
| Property | 10.104 | 200-234 Kelsey Lane | 5,700,000 | 04/20/2018 | ||||||||||||||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 5,650,000 | 04/19/2018 | ||||||||||||||
| Property | 10.106 | 7800 Equitable Drive | 5,400,000 | 04/17/2018 | ||||||||||||||
| Property | 10.107 | 8906 Brittany Way | 5,475,000 | 04/24/2018 | ||||||||||||||
| Property | 10.108 | 201-223 Witmer Road | 5,350,000 | 04/20/2018 | ||||||||||||||
| Property | 10.109 | 4520 Seedling Circle | 5,300,000 | 04/12/2018 | ||||||||||||||
| Property | 10.110 | 13630 Northwest 8th Street | 5,100,000 | 04/11/2018 | ||||||||||||||
| Property | 10.111 | 5735 Old Shakopee Road West | 5,175,000 | 04/12/2018 | ||||||||||||||
| Property | 10.112 | 50 Valley Stream Parkway | 5,150,000 | 04/16/2018 | ||||||||||||||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 5,050,000 | 04/20/2018 | ||||||||||||||
| Property | 10.114 | 508 Lapp Road | 4,850,000 | 04/17/2018 | ||||||||||||||
| Property | 10.115 | 125-135 Rock Road | 4,875,000 | 04/20/2018 | ||||||||||||||
| Property | 10.116 | 8911 Columbine Road | 4,610,000 | 04/17/2018 | ||||||||||||||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 4,800,000 | 04/20/2018 | ||||||||||||||
| Property | 10.118 | 201 Gibraltar Road | 4,700,000 | 04/23/2018 | ||||||||||||||
| Property | 10.119 | 101-111 Rock Road | 4,700,000 | 04/20/2018 | ||||||||||||||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 4,600,000 | 04/20/2018 | ||||||||||||||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 4,600,000 | 04/20/2018 | ||||||||||||||
| Property | 10.122 | 40 Valley Stream Parkway | 4,450,000 | 04/16/2018 | ||||||||||||||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 4,450,000 | 04/17/2018 | ||||||||||||||
| Property | 10.124 | 7702 Woodland Center Boulevard | 4,400,000 | 04/20/2018 | ||||||||||||||
| Property | 10.125 | 103-109 Gibraltar Road | 4,350,000 | 04/20/2018 | ||||||||||||||
| Property | 10.126 | 8001 Woodland Center Boulevard | 4,300,000 | 04/20/2018 | ||||||||||||||
| Property | 10.127 | 113-123 Rock Road | 4,300,000 | 04/20/2018 | ||||||||||||||
| Property | 10.128 | 555 Business Center Drive | 4,300,000 | 04/23/2018 | ||||||||||||||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 4,170,000 | 04/19/2018 | ||||||||||||||
| Property | 10.130 | 300 Welsh Road Building 4 | 4,250,000 | 04/17/2018 | ||||||||||||||
| Property | 10.131 | 9001-9015 Brittany Way | 4,100,000 | 04/24/2018 | ||||||||||||||
| Property | 10.132 | 277-293 Great Valley Parkway | 3,800,000 | 04/17/2018 | ||||||||||||||
| Property | 10.133 | 13650 Northwest 8th Street | 3,500,000 | 04/11/2018 | ||||||||||||||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 3,700,000 | 04/17/2018 | ||||||||||||||
| Property | 10.135 | 300-309 Lakeside Drive | 3,450,000 | 04/23/2018 | ||||||||||||||
| Property | 10.136 | 101-107 Lakeside Drive | 3,200,000 | 04/23/2018 |
A-1-6
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Pari Passu | Pari Passu | |||||||||||||||||
| Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||
| Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | ||||
| Property Flag | ID | Property Name | Maturity Date | Service($)(8)(9) | Service($)(8)(9) | Service($) | Service($) | Period | Lockbox(10) | Management(11) | Other Loans | Borrower | NOI DSCR(8)(9)(12) | NCF DSCR(8)(9)(12) | Period(14) | Date | Value ($)(15) | As-of Date |
| Property | 10.137 | 7695-7699 Anagram Drive | 3,130,000 | 04/17/2018 | ||||||||||||||
| Property | 10.138 | 425 Technology Drive | 2,950,000 | 04/17/2018 | ||||||||||||||
| Property | 10.139 | 300 Technology Drive | 2,800,000 | 04/17/2018 | ||||||||||||||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 2,700,000 | 04/12/2018 | ||||||||||||||
| Property | 10.141 | 510 Lapp Road | 2,600,000 | 04/17/2018 | ||||||||||||||
| Property | 10.142 | 300 Welsh Road Building 3 | 2,550,000 | 04/23/2018 | ||||||||||||||
| Property | 10.143 | 7624 Bald Cypress Place | 1,850,000 | 04/12/2018 | ||||||||||||||
| Property | 10.144 | 75 Great Valley Parkway | 1,675,000 | 04/17/2018 | ||||||||||||||
| Property | 10.145 | 506 Prudential Road | 1,450,000 | 04/23/2018 | ||||||||||||||
| Property | 10.146 | 30 Great Valley Parkway | 1,150,000 | 04/17/2018 | ||||||||||||||
| Property | 10.147 | 100 Gibraltar Road | 450,000 | 04/17/2018 | ||||||||||||||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | 06/01/2029 | 137,652 | 1,651,828 | 688,262 | 8,259,139 | 115 | Hard | Springing | No | No | 2.49x | 2.39x | 0 | 1 | 428,000,000 | 04/04/2018 |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | 11/06/2028 | 222,420 | 2,669,040 | 0 | Soft | Springing | No | No | 1.86x | 1.63x | 0 | 6 | 57,000,000 | 08/01/2018 | ||
| Loan | 13 | 710 Bridgeport | 11/01/2028 | 207,854 | 2,494,253 | 36 | Hard | Springing | No | No | 1.34x | 1.30x | 0 | 1 | 51,700,000 | 09/21/2018 | ||
| Loan | 14 | Outlet Shoppes at El Paso(2) | 10/06/2028 | 195,528 | 2,346,339 | 211,822 | 2,541,868 | 0 | Hard | Springing | No | No | 1.64x | 1.51x | 0 | 6 | 127,375,000 | 07/27/2018 |
| Loan | 15 | Castleton Commons & Square(34) | 11/06/2028 | 194,498 | 2,333,974 | 0 | Hard | In Place | No | No | 1.46x | 1.31x | 0 | 6 | 52,600,000 | 07/23/2018 | ||
| Loan | 16 | Courtyard Edgewater(34) | 10/06/2028 | 170,352 | 2,044,220 | 0 | Springing Hard | Springing | No | No | 1.72x | 1.55x | 0 | 6 | 45,000,000 | 08/16/2019 | ||
| Loan | 17 | Aston Street(22) | 10/06/2028 | 139,629 | 1,675,553 | 35 | Hard | Springing | No | No | 1.31x | 1.20x | 0 | 6 | 37,000,000 | 07/03/2018 | ||
| Loan | 18 | Overland Park Xchange(2) | 07/01/2028 | 99,277 | 1,191,319 | 210,466 | 2,525,597 | 116 | Hard | Springing | No | No | 2.29x | 2.10x | 0 | 1 | 119,700,000 | 06/13/2018 |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | 10/06/2028 | 135,891 | 1,630,693 | 220,144 | 2,641,723 | 0 | Hard | Springing | No | No | 1.99x | 1.67x | 0 | 6 | 96,700,000 | 08/22/2018 |
| Loan | 20 | Carmel Mission Inn(35) | 10/06/2028 | 132,049 | 1,584,589 | 11 | Hard | Springing | No | No | 1.98x | 1.76x | 0 | 6 | 34,100,000 | 06/01/2018 | ||
| Loan | 21 | Maize & Blue Portfolio | 11/01/2028 | 90,228 | 1,082,737 | 120 | Springing Soft | Springing | No | No | 1.96x | 1.92x | 0 | 1 | 36,000,000 | 08/24/2018 | ||
| Property | 21.001 | The Lion | 5,000,000 | 08/24/2018 | ||||||||||||||
| Property | 21.002 | The Forum | 4,500,000 | 08/24/2018 | ||||||||||||||
| Property | 21.003 | 520 Packard | 4,200,000 | 08/24/2018 | ||||||||||||||
| Property | 21.004 | The Abbey | 4,200,000 | 08/24/2018 | ||||||||||||||
| Property | 21.005 | The Dean | 3,300,000 | 08/24/2018 | ||||||||||||||
| Property | 21.006 | 326 E Madison | 3,300,000 | 08/24/2018 | ||||||||||||||
| Property | 21.007 | 1000 Oakland | 3,200,000 | 08/24/2018 | ||||||||||||||
| Property | 21.008 | 344 S Division | 2,500,000 | 08/24/2018 | ||||||||||||||
| Property | 21.009 | The Lodge | 2,500,000 | 08/24/2018 | ||||||||||||||
| Property | 21.010 | The Algonquin | 2,300,000 | 08/24/2018 | ||||||||||||||
| Property | 21.011 | 515 E Lawrence | 1,000,000 | 08/24/2018 | ||||||||||||||
| Loan | 22 | Springhill Suites Huntington Beach | 11/01/2028 | 110,434 | 1,325,205 | 24 | Hard | Springing | No | No | 2.27x | 2.27x | 0 | 1 | 38,100,000 | 07/26/2018 | ||
| Loan | 23 | CityLine XIV Portfolio | 09/06/2028 | 113,061 | 1,356,737 | 34 | Springing Hard | Springing | No | No | 1.31x | 1.27x | 0 | 6 | 31,030,000 | Various | ||
| Property | 23.001 | CityLine Sebastian | 15,860,000 | 07/16/2018 | ||||||||||||||
| Property | 23.002 | CityLine Tuscaloosa | 6,300,000 | 07/19/2018 | ||||||||||||||
| Property | 23.003 | CityLine Route 22 | 6,590,000 | 07/06/2018 | ||||||||||||||
| Property | 23.004 | Extra Space Storage - Madison | 2,280,000 | 07/23/2018 | ||||||||||||||
| Loan | 24 | Chicopee Marketplace | 10/01/2028 | 77,406 | 928,870 | 119 | Hard | Springing | No | No | 2.87x | 2.68x | 0 | 1 | 29,900,000 | 07/24/2018 | ||
| Loan | 25 | Concord Plaza(2) | 09/06/2023 | 104,801 | 1,257,613 | 110,317 | 1,323,803 | 34 | Hard | Springing | No | No | 1.55x | 1.36x | 0 | 6 | 52,600,000 | 06/07/2018 |
| Loan | 26 | Woodside Office Center(36) | 11/06/2028 | 100,252 | 1,203,028 | 60 | Springing Hard | Springing | No | No | 1.25x | 1.23x | 0 | 6 | 26,000,000 | 08/03/2018 | ||
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 10/06/2028 | 89,014 | 1,068,173 | 370,893 | 4,450,719 | 119 | Soft | Springing | No | No | 1.54x | 1.45x | 0 | 6 | 142,750,000 | Various |
| Property | 27.001 | 1515 Broad Street | 61,150,000 | 08/01/2018 | ||||||||||||||
| Property | 27.002 | 140 Centennial Avenue | 23,600,000 | 07/31/2018 | ||||||||||||||
| Property | 27.003 | 675 Central Avenue | 16,150,000 | 08/01/2018 | ||||||||||||||
| Property | 27.004 | 275 Centennial Avenue | 15,500,000 | 07/30/2018 | ||||||||||||||
| Property | 27.005 | 691 Central Avenue | 10,650,000 | 08/01/2018 | ||||||||||||||
| Property | 27.006 | 80 Kingsbridge Road | 3,700,000 | 07/30/2018 | ||||||||||||||
| Property | 27.007 | 20 Kingsbridge Road | 12,000,000 | 07/30/2018 | ||||||||||||||
| Loan | 28 | 1555 North Sheffield | 10/06/2028 | 75,852 | 910,219 | 119 | Springing Hard | Springing | No | No | 1.61x | 1.54x | 0 | 6 | 28,600,000 | 08/17/2018 | ||
| Loan | 29 | Globe Chicago Industrial Portfolio | 10/06/2023 | 75,124 | 901,489 | 59 | Hard | Springing | No | No | 2.12x | 1.97x | 0 | 6 | 29,500,000 | 08/24/2018 | ||
| Property | 29.001 | Hoffman Industrial | 7,300,000 | 08/24/2018 | ||||||||||||||
| Property | 29.002 | Aurora Industrial | 7,300,000 | 08/24/2018 | ||||||||||||||
| Property | 29.003 | Schaumburg Tower Industrial | 6,400,000 | 08/24/2018 | ||||||||||||||
| Property | 29.004 | Bloomingdale Industrial | 5,400,000 | 08/24/2018 | ||||||||||||||
| Property | 29.005 | Schaumburg Basswood Industrial | 3,100,000 | 08/24/2018 | ||||||||||||||
| Loan | 30 | Pavilions North Shopping Center | 11/01/2028 | 61,045 | 732,534 | 120 | Springing Hard | Springing | No | No | 2.54x | 2.33x | 0 | 1 | 23,800,000 | 08/24/2018 | ||
| Loan | 31 | Hilton Garden Inn Frederick | 10/06/2028 | 77,441 | 929,290 | 35 | Hard | Springing | No | No | 2.26x | 2.01x | 0 | 6 | 22,700,000 | 08/22/2018 | ||
| Loan | 32 | The Center at Carbon Beach | 09/06/2028 | 52,010 | 624,120 | 118 | Springing Hard | Springing | No | No | 1.61x | 1.53x | 0 | 6 | 21,600,000 | 07/23/2018 | ||
| Loan | 33 | BJ’s Summerville | 10/06/2023 | 67,791 | 813,493 | 0 | Springing Hard | Springing | No | No | 1.29x | 1.23x | 0 | 6 | 16,710,000 | 08/16/2018 | ||
| Loan | 34 | Columbus Industrial Portfolio | 10/06/2028 | 50,132 | 601,586 | 0 | Hard | Springing | No | No | 1.50x | 1.37x | 0 | 6 | 12,450,000 | 07/19/2018 | ||
| Property | 34.001 | Huntley | 9,900,000 | 07/19/2018 | ||||||||||||||
| Property | 34.002 | Frusta | 2,550,000 | 07/19/2018 | ||||||||||||||
| Loan | 35 | Fresno E Street Office | 07/06/2028 | 48,407 | 580,882 | 44 | Hard | Springing | No | No | 1.61x | 1.55x | 0 | 6 | 13,100,000 | 04/16/2018 | ||
| Loan | 36 | 300 East 64th Street | 10/01/2028 | 36,439 | 437,270 | 119 | Hard | Springing | No | Yes - A | 1.61x | 1.50x | 5 | 1 | 14,500,000 | 07/01/2018 | ||
| Loan | 37 | Old Orchard | 10/06/2028 | 47,487 | 569,842 | 0 | Springing Soft | Springing | No | No | 1.59x | 1.47x | 0 | 6 | 12,000,000 | 08/07/2018 | ||
| Loan | 38 | Market Square | 11/06/2028 | 49,262 | 591,147 | 0 | Hard | Springing | No | No | 1.27x | 1.19x | 0 | 6 | 13,500,000 | 07/05/2018 | ||
| Loan | 39 | May & Ellis Building | 10/06/2028 | 35,625 | 427,496 | 119 | Hard | Springing | No | No | 1.56x | 1.52x | 0 | 6 | 13,900,000 | 09/05/2018 | ||
| Loan | 40 | Ocala West | 10/06/2023 | 43,830 | 525,961 | 0 | Springing Hard | Springing | No | No | 1.94x | 1.78x | 0 | 6 | 11,000,000 | 08/11/2018 | ||
| Loan | 41 | Torrey Corner | 11/06/2028 | 42,487 | 509,841 | 48 | Springing Hard | Springing | No | Yes - B | 1.36x | 1.31x | 0 | 6 | 12,550,000 | 07/18/2018 | ||
| Loan | 42 | NC Self Storage Portfolio | 10/06/2028 | 41,137 | 493,644 | 0 | Springing Hard | Springing | No | No | 1.38x | 1.36x | 0 | 6 | 10,870,000 | 06/26/2018 | ||
| Property | 42.001 | The Attic Self-Storage | 5,820,000 | 06/26/2018 | ||||||||||||||
| Property | 42.002 | Speedway Self-Storage | 3,030,000 | 06/26/2018 | ||||||||||||||
| Property | 42.003 | Armadillo Self-Storage | 2,020,000 | 06/26/2018 | ||||||||||||||
| Loan | 43 | Kohl’s - Florence KY(31) | 10/06/2028 | 38,006 | 456,078 | 23 | Hard | Springing | No | No | 1.42x | 1.35x | 0 | 6 | 10,090,000 | 08/22/2018 |
A-1-7
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Pari Passu | Pari Passu | |||||||||||||||||
| Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||
| Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | ||||
| Property Flag | ID | Property Name | Maturity Date | Service($)(8)(9) | Service($)(8)(9) | Service($) | Service($) | Period | Lockbox(10) | Management(11) | Other Loans | Borrower | NOI DSCR(8)(9)(12) | NCF DSCR(8)(9)(12) | Period(14) | Date | Value ($)(15) | As-of Date |
| Loan | 44 | 237-239 Hawthorne Street | 10/06/2028 | 28,918 | 347,019 | 119 | Springing Hard | Springing | No | No | 1.29x | 1.28x | 0 | 6 | 9,900,000 | 08/14/2018 | ||
| Loan | 45 | Greystone Business Park | 10/06/2028 | 30,959 | 371,504 | 59 | Springing Hard | Springing | No | No | 1.90x | 1.73x | 0 | 6 | 9,100,000 | 08/02/2018 | ||
| Loan | 46 | DS Smith - Lester Prairie | 11/06/2028 | 27,703 | 332,438 | 24 | Springing Hard | Springing | No | Yes - C | 1.61x | 1.49x | 0 | 6 | 9,175,000 | 09/12/2018 | ||
| Loan | 47 | Sugar Grove | 10/06/2028 | 17,438 | 209,253 | 119 | Springing Hard | Springing | No | No | 2.97x | 2.97x | 0 | 6 | 11,200,000 | 08/20/2018 | ||
| Loan | 48 | Campus Pointe | 10/06/2028 | 23,489 | 281,873 | 41 | Springing Hard | Springing | No | Yes - B | 1.39x | 1.32x | 0 | 6 | 7,000,000 | 07/18/2018 | ||
| Loan | 49 | Nemours at Sonata West | 10/06/2028 | 22,419 | 269,026 | 29 | Springing Hard | Springing | No | No | 1.39x | 1.35x | 0 | 6 | 5,850,000 | 07/27/2018 | ||
| Loan | 50 | Cottages at Gateway Park | 10/06/2028 | 14,323 | 171,877 | 35 | Soft | Springing | No | No | 1.87x | 1.77x | 0 | 6 | 3,600,000 | 06/06/2018 | ||
| Loan | 51 | WAG Richmond | 10/06/2028 | 14,486 | 173,837 | 11 | Springing Hard | Springing | No | Yes - C | 1.34x | 1.33x | 0 | 6 | 3,900,000 | 08/27/2018 |
A-1-8
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan per Net | ||||||||||||||||
| FIRREA | Cut-Off | Rentable Area | Units | Rentable Area | ||||||||||||
| Compliant | Date LTV | LTV Ratio at | Year | Year | (SF/Units | of | (SF/Units/ | |||||||||
| Property Flag | ID | Property Name | (Yes/No) | Ratio(9)(12)(15) | Maturity or ARD(9)(12)(15) | Address | City | County | State | Zip Code | Built | Renovated | Rooms)(4) | Measure | Rooms) ($)(4)(12) | |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | Yes | 28.1% | 28.1% | Various | Brooklyn | Kings | NY | 11201 | Various | 2017 | 753,074 | Sq. Ft. | 239 | |
| Property | 1.001 | 55 Prospect Street | Yes | 55 Prospect Street | Brooklyn | Kings | NY | 11201 | 1967 | 2017 | 255,504 | Sq. Ft. | 235 | |||
| Property | 1.002 | 117 Adams Street | Yes | 117 Adams Street | Brooklyn | Kings | NY | 11201 | 1926 | 2017 | 182,955 | Sq. Ft. | 277 | |||
| Property | 1.003 | 77 Sands Street | Yes | 77 Sands Street | Brooklyn | Kings | NY | 11201 | 1962 | 2017 | 223,729 | Sq. Ft. | 210 | |||
| Property | 1.004 | 81 Prospect Street | Yes | 81 Prospect Street | Brooklyn | Kings | NY | 11201 | 1909 | 2017 | 90,886 | Sq. Ft. | 248 | |||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | Yes | 40.2% | 40.2% | 1120, 1140 & 1160 Enterprise Way | Sunnyvale | Santa Clara | CA | 94089 | 2009 | 2011-2012 | 676,598 | Sq. Ft. | 420 | |
| Loan | 3 | Aventura Mall(2)(33)(36) | Yes | 40.8% | 40.8% | 19501 Biscayne Boulevard | Aventura | Miami-Dade | FL | 33180 | 1983 | 1997, 1998, 2006 - 2008, 2017 | 1,217,508 | Sq. Ft. | 1,155 | |
| Loan | 4 | Shops at Solaris(2) | Yes | 46.7% | 46.7% | 141 East Meadow Drive | Vail | Eagle | CO | 81657 | 2010 | NAP | 70,670 | Sq. Ft. | 991 | |
| Loan | 5 | Liberty Portfolio(2)(5) | Yes | 64.6% | 64.6% | Various | Various | Maricopa | AZ | Various | Various | NAP | 805,746 | Sq. Ft. | 206 | |
| Property | 5.001 | Liberty Center at Rio Salado | Yes | 1850, 1870, 1910 & 1930 West Rio Salado Parkway | Tempe | Maricopa | AZ | 85281 | 2014, 2016, 2017 | NAP | 682,406 | Sq. Ft. | 206 | |||
| Property | 5.002 | 8501 East Raintree Drive | Yes | 8501 East Raintree Drive | Scottsdale | Maricopa | AZ | 85260 | 2006 | NAP | 123,340 | Sq. Ft. | 202 | |||
| Loan | 6 | Christiana Center | Yes | 70.6% | 65.2% | 100-900 Center Boulevard | Newark | New Castle | DE | 19702 | 1998-2000 | NAP | 302,779 | Sq. Ft. | 162 | |
| Loan | 7 | 192 Lexington Avenue(2) | Yes | 59.4% | 59.4% | 192 Lexington Avenue | New York | New York | NY | 10016 | 1926 | NAP | 132,049 | Sq. Ft. | 454 | |
| Loan | 8 | Hotel Erwin | Yes | 49.4% | 49.4% | 1697 Pacific Avenue | Venice Beach | Los Angeles | CA | 90291 | 1975 | 2016-2018 | 119 | Rooms | 378,151 | |
| Loan | 9 | Aon Center(2)(34)(36) | Yes | 40.3% | 40.3% | 200 East Randolph Street | Chicago | Cook | IL | 60601 | 1972 | 2016-2018 | 2,777,240 | Sq. Ft. | 126 | |
| Loan | 10 | Workspace(2)(36) | Yes | 35.4% | 35.4% | Various | Various | Various | Various | Various | Various | Various | 9,884,763 | Sq. Ft. | 59 | |
| Property | 10.001 | 6625 78th Street West | Yes | 6625 78th Street West | Bloomington | Hennepin | MN | 55439 | 1997 | NAP | 325,000 | Sq. Ft. | 62 | |||
| Property | 10.002 | 1500 Liberty Ridge Drive | Yes | 1500 Liberty Ridge Drive | Tredyffrin Township | Chester | PA | 19087 | 2003 | NAP | 233,120 | Sq. Ft. | 78 | |||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | Yes | 3350 Southwest 148th Avenue & Lakeside Drive | Miramar | Broward | FL | 33027 | 2000 | NAP | 154,768 | Sq. Ft. | 100 | |||
| Property | 10.004 | 1301 International Parkway | Yes | 1301 International Parkway | Sunrise | Broward | FL | 33323 | 2006 | NAP | 140,160 | Sq. Ft. | 97 | |||
| Property | 10.005 | 777 West Yamato Road | Yes | 777 West Yamato Road | Boca Raton | Palm Beach | FL | 33431 | 1989 | NAP | 155,608 | Sq. Ft. | 86 | |||
| Property | 10.006 | 4425 East Cotton Center Boulevard | Yes | 4425 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2001 | NAP | 165,000 | Sq. Ft. | 76 | |||
| Property | 10.007 | 4500 East Cotton Center Boulevard | Yes | 4500 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2013 | NAP | 139,403 | Sq. Ft. | 81 | |||
| Property | 10.008 | 3100 Southwest 145th Avenue | Yes | 3100 Southwest 145th Avenue | Miramar | Broward | FL | 33027 | 2008 | NAP | 104,337 | Sq. Ft. | 104 | |||
| Property | 10.009 | 3400 Lakeside Drive | Yes | 3400 Lakeside Drive | Miramar | Broward | FL | 33027 | 1989 | NAP | 120,130 | Sq. Ft. | 86 | |||
| Property | 10.010 | 3450 Lakeside Drive | Yes | 3450 Lakeside Drive | Miramar | Broward | FL | 33027 | 1989 | NAP | 119,598 | Sq. Ft. | 85 | |||
| Property | 10.011 | 40 Liberty Boulevard | Yes | 40 Liberty Boulevard | East Whiteland Township | Chester | PA | 19355 | 1989 | 2015 | 126,000 | Sq. Ft. | 79 | |||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | Yes | 4630 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 1999 | NAP | 140,548 | Sq. Ft. | 66 | |||
| Property | 10.013 | 750 Park of Commerce Road | Yes | 750 Park of Commerce Road | Boca Raton | Palm Beach | FL | 33487 | 2008 | NAP | 95,331 | Sq. Ft. | 96 | |||
| Property | 10.014 | 13621 Northwest 12th Street | Yes | 13621 Northwest 12th Street | Sunrise | Broward | FL | 33323 | 2000 | NAP | 106,425 | Sq. Ft. | 84 | |||
| Property | 10.015 | 2 West Liberty Boulevard | Yes | 2 West Liberty Boulevard | East Whiteland Township | Chester | PA | 19355 | 2004 | NAP | 100,676 | Sq. Ft. | 86 | |||
| Property | 10.016 | 10400 Viking Drive | Yes | 10400 Viking Drive | Eden Prairie | Hennepin | MN | 55344 | 1997 | 2017 | 167,172 | Sq. Ft. | 50 | |||
| Property | 10.017 | 100 Witmer Road | Yes | 100 Witmer Road | Horsham Township | Montgomery | PA | 19044 | 1996 | NAP | 139,128 | Sq. Ft. | 57 | |||
| Property | 10.018 | 7 Walnut Grove Drive | Yes | 7 Walnut Grove Drive | Horsham Township | Montgomery | PA | 19044 | 2007 | NAP | 120,000 | Sq. Ft. | 65 | |||
| Property | 10.019 | 4313 East Cotton Center Boulevard | Yes | 4313 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2001 | NAP | 108,874 | Sq. Ft. | 72 | |||
| Property | 10.020 | 1400 Liberty Ridge Drive | Yes | 1400 Liberty Ridge Drive | Tredyffrin Township | Chester | PA | 19087 | 1979 | NAP | 101,136 | Sq. Ft. | 69 | |||
| Property | 10.021 | 1200 Liberty Ridge Drive | Yes | 1200 Liberty Ridge Drive | Tredyffrin Township | Chester | PA | 19087 | 2001 | NAP | 86,150 | Sq. Ft. | 81 | |||
| Property | 10.022 | 4750 South 44th Place | Yes | 4750 South 44th Place | Phoenix | Maricopa | AZ | 85040 | 2007 | NAP | 79,496 | Sq. Ft. | 88 | |||
| Property | 10.023 | 680 Blair Mill Road | Yes | 680 Blair Mill Road | Horsham Township | Montgomery | PA | 19044 | 2001 | NAP | 115,110 | Sq. Ft. | 60 | |||
| Property | 10.024 | 3020 US Highway 301 South | Yes | 3020 US Highway 301 South | Riverview | Hillsborough | FL | 33578 | 2000 | NAP | 99,039 | Sq. Ft. | 68 | |||
| Property | 10.025 | 4 Walnut Grove Drive | Yes | 4 Walnut Grove Drive | Horsham Township | Montgomery | PA | 19044 | 1999 | NAP | 109,700 | Sq. Ft. | 60 | |||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | Yes | 4631 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 2008 | NAP | 90,472 | Sq. Ft. | 72 | |||
| Property | 10.027 | 5 Walnut Grove Drive | Yes | 5 Walnut Grove Drive | Horsham Township | Montgomery | PA | 19044 | 2000 | NAP | 105,000 | Sq. Ft. | 59 | |||
| Property | 10.028 | 700 Dresher Road | Yes | 700 Dresher Road | Horsham Township | Montgomery | PA | 19044 | 1980 | NAP | 110,000 | Sq. Ft. | 54 | |||
| Property | 10.029 | 45-67 Great Valley Parkway | Yes | 45-67 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1975 | NAP | 128,011 | Sq. Ft. | 46 | |||
| Property | 10.030 | 4610 South 44th Place | Yes | 4610 South 44th Place | Phoenix | Maricopa | AZ | 85040 | 2008 | NAP | 66,012 | Sq. Ft. | 88 | |||
| Property | 10.031 | 4217 East Cotton Center Boulevard | Yes | 4217 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2006 | NAP | 88,140 | Sq. Ft. | 60 | |||
| Property | 10.032 | 1 Country View Road | Yes | 1 Country View Road | East Whiteland Township | Chester | PA | 19355 | 1982 | 2014 | 54,798 | Sq. Ft. | 96 | |||
| Property | 10.033 | 4410 East Cotton Center Boulevard | Yes | 4410 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2007 | NAP | 101,269 | Sq. Ft. | 52 | |||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | Yes | 951 Northwest Broken Sound Parkway | Boca Raton | Palm Beach | FL | 33487 | 1986 | NAP | 85,610 | Sq. Ft. | 60 | |||
| Property | 10.035 | 77-123 Great Valley Parkway | Yes | 77-123 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1979 | NAP | 103,099 | Sq. Ft. | 49 | |||
| Property | 10.036 | 420-500 Lapp Road | Yes | 420-500 Lapp Road | East Whiteland Township | Chester | PA | 19355 | 1990 | NAP | 91,312 | Sq. Ft. | 55 | |||
| Property | 10.037 | 507 Prudential Road | Yes | 507 Prudential Road | Horsham Township | Montgomery | PA | 19044 | 1973 | NAP | 100,710 | Sq. Ft. | 44 | |||
| Property | 10.038 | 2 Walnut Grove Drive | Yes | 2 Walnut Grove Drive | Horsham Township | Montgomery | PA | 19044 | 1988 | NAP | 81,856 | Sq. Ft. | 54 | |||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | Yes | 7930, 8010, 8020 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1990 | NAP | 89,758 | Sq. Ft. | 49 | |||
| Property | 10.040 | 9801 South 51st Street | Yes | 9801 South 51st Street | Phoenix | Maricopa | AZ | 85044 | 1997 | NAP | 71,550 | Sq. Ft. | 60 | |||
| Property | 10.041 | 180 Sheree Boulevard | Yes | 180 Sheree Boulevard | Uwchlan Township | Chester | PA | 19341 | 1989 | NAP | 107,417 | Sq. Ft. | 40 | |||
| Property | 10.042 | 7615 Smetana Lane | Yes | 7615 Smetana Lane | Eden Prairie | Hennepin | MN | 55344 | 2000 | NAP | 93,444 | Sq. Ft. | 45 | |||
| Property | 10.043 | 4550 South 44th Place | Yes | 4550 South 44th Place | Phoenix | Maricopa | AZ | 85040 | 2008 | NAP | 54,489 | Sq. Ft. | 77 | |||
| Property | 10.044 | 131 Kelsey Lane | Yes | 131 Kelsey Lane | Tampa | Hillsborough | FL | 33619 | 1998 | NAP | 89,290 | Sq. Ft. | 46 | |||
| Property | 10.045 | 5775 Old Shakopee Road West | Yes | 5775 Old Shakopee Road West | Bloomington | Hennepin | MN | 55437 | 2000 | NAP | 103,050 | Sq. Ft. | 39 | |||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | Yes | 8401-8406 Benjamin Road (North) | Tampa | Hillsborough | FL | 33634 | 1986 | NAP | 94,766 | Sq. Ft. | 41 | |||
| Property | 10.047 | 7625 Smetana Lane | Yes | 7625 Smetana Lane | Eden Prairie | Hennepin | MN | 55344 | 2006 | NAP | 55,924 | Sq. Ft. | 68 | |||
| Property | 10.048 | 5 Great Valley Parkway | Yes | 5 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1983 | 2014 | 65,044 | Sq. Ft. | 58 | |||
| Property | 10.049 | 5705 Old Shakopee Road West | Yes | 5705 Old Shakopee Road West | Bloomington | Hennepin | MN | 55437 | 2006 | NAP | 74,594 | Sq. Ft. | 50 | |||
| Property | 10.050 | 7 Great Valley Parkway | Yes | 7 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1985 | 2012 | 61,108 | Sq. Ft. | 59 | |||
| Property | 10.051 | 65 Valley Stream Parkway | Yes | 65 Valley Stream Parkway | East Whiteland Township | Chester | PA | 19355 | 1983 | 2014 | 61,313 | Sq. Ft. | 59 | |||
| Property | 10.052 | 220 Gibraltar Road | Yes | 220 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1990 | NAP | 63,587 | Sq. Ft. | 56 | |||
| Property | 10.053 | 257-275 Great Valley Parkway | Yes | 257-275 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1984 | NAP | 71,122 | Sq. Ft. | 50 | |||
| Property | 10.054 | 240 Gibraltar Road | Yes | 240 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1990 | NAP | 63,587 | Sq. Ft. | 55 | |||
| Property | 10.055 | 200 Gibraltar Road | Yes | 200 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1990 | NAP | 64,452 | Sq. Ft. | 53 | |||
| Property | 10.056 | 9023 Columbine Road | Yes | 9023 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 1999 | NAP | 62,200 | Sq. Ft. | 55 | |||
| Property | 10.057 | 3 Country View Road | Yes | 3 Country View Road | East Whiteland Township | Chester | PA | 19355 | 1998 | NAP | 70,000 | Sq. Ft. | 49 | |||
| Property | 10.058 | 333 Phoenixville Pike | Yes | 333 Phoenixville Pike | East Whiteland Township | Chester | PA | 19355 | 1986 | NAP | 84,000 | Sq. Ft. | 40 | |||
| Property | 10.059 | 1 Great Valley Parkway | Yes | 1 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1983 | NAP | 60,880 | Sq. Ft. | 55 | |||
| Property | 10.060 | 4405 East Cotton Center Boulevard | Yes | 4405 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2001 | NAP | 54,551 | Sq. Ft. | 60 |
A-1-9
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan per Net | ||||||||||||||||
| FIRREA | Cut-Off | Rentable Area | Units | Rentable Area | ||||||||||||
| Compliant | Date LTV | LTV Ratio at | Year | Year | (SF/Units | of | (SF/Units/ | |||||||||
| Property Flag | ID | Property Name | (Yes/No) | Ratio(9)(12)(15) | Maturity or ARD(9)(12)(15) | Address | City | County | State | Zip Code | Built | Renovated | Rooms)(4) | Measure | Rooms) ($)(4)(12) | |
| Property | 10.061 | 7920 Woodland Center Boulevard | Yes | 7920 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1995 | NAP | 52,627 | Sq. Ft. | 61 | |||
| Property | 10.062 | 20 Valley Stream Parkway | Yes | 20 Valley Stream Parkway | East Whiteland Township | Chester | PA | 19355 | 1987 | 2013 | 60,778 | Sq. Ft. | 52 | |||
| Property | 10.063 | 5715 Old Shakopee Road West | Yes | 5715 Old Shakopee Road West | Bloomington | Hennepin | MN | 55437 | 2001 | NAP | 63,463 | Sq. Ft. | 49 | |||
| Property | 10.064 | 150-182 Kelsey Lane | Yes | 150-182 Kelsey Lane | Tampa | Hillsborough | FL | 33619 | 2006 | NAP | 54,400 | Sq. Ft. | 55 | |||
| Property | 10.065 | 155 Great Valley Parkway | Yes | 155 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1982 | NAP | 71,200 | Sq. Ft. | 41 | |||
| Property | 10.066 | 701-725 US Highway 301 South | Yes | 701-725 US Highway 301 South | Tampa | Hillsborough | FL | 33619 | 1999 | NAP | 65,380 | Sq. Ft. | 44 | |||
| Property | 10.067 | 901-933 US Highway 301 South | Yes | 901-933 US Highway 301 South | Tampa | Hillsborough | FL | 33619 | 2000 | NAP | 65,200 | Sq. Ft. | 44 | |||
| Property | 10.068 | 7725 Woodland Center Boulevard | Yes | 7725 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1999 | NAP | 42,615 | Sq. Ft. | 67 | |||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | Yes | 4508 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 2000 | NAP | 40,140 | Sq. Ft. | 70 | |||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | Yes | 3102, 3104 and 3110 Cherry Palm | Tampa | Hillsborough | FL | 33619 | 1987 | NAP | 74,397 | Sq. Ft. | 37 | |||
| Property | 10.071 | 101 Gibraltar Road | Yes | 101 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1977 | NAP | 56,845 | Sq. Ft. | 48 | |||
| Property | 10.072 | 6161 American Boulevard West | Yes | 6161 American Boulevard West | Bloomington | Hennepin | MN | 55438 | 1999 | NAP | 36,827 | Sq. Ft. | 74 | |||
| Property | 10.073 | 4502 Woodland Center Boulevard | Yes | 4502 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 2000 | NAP | 42,680 | Sq. Ft. | 63 | |||
| Property | 10.074 | 110 Gibraltar Road | Yes | 110 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1979 | NAP | 59,429 | Sq. Ft. | 45 | |||
| Property | 10.075 | 8855 Columbine Road | Yes | 8855 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 2004 | NAP | 58,145 | Sq. Ft. | 46 | |||
| Property | 10.076 | 8939 Columbine Road | Yes | 8939 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 2001 | NAP | 48,000 | Sq. Ft. | 55 | |||
| Property | 10.077 | 7905 Fuller Road | Yes | 7905 Fuller Road | Eden Prairie | Hennepin | MN | 55344 | 1998 | NAP | 74,224 | Sq. Ft. | 35 | |||
| Property | 10.078 | 10801 Nesbitt Avenue South | Yes | 10801 Nesbitt Avenue South | Bloomington | Hennepin | MN | 55437 | 1999 | NAP | 56,000 | Sq. Ft. | 46 | |||
| Property | 10.079 | 9008 Brittany Way | Yes | 9008 Brittany Way | Tampa | Hillsborough | FL | 33619 | 2004 | NAP | 59,080 | Sq. Ft. | 43 | |||
| Property | 10.080 | 8995 Columbine Road | Yes | 8995 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 2001 | NAP | 46,112 | Sq. Ft. | 55 | |||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | Yes | 7852-7898 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1998 | NAP | 44,350 | Sq. Ft. | 57 | |||
| Property | 10.082 | 455 Business Center Drive | Yes | 455 Business Center Drive | Horsham Township | Montgomery | PA | 19044 | 1988 | NAP | 51,505 | Sq. Ft. | 48 | |||
| Property | 10.083 | 231-253 Gibraltar Road | Yes | 231-253 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1980 | NAP | 60,000 | Sq. Ft. | 41 | |||
| Property | 10.084 | 747 Dresher Road | Yes | 747 Dresher Road | Horsham Township | Montgomery | PA | 19044 | 1987 | NAP | 53,200 | Sq. Ft. | 46 | |||
| Property | 10.085 | 55 Valley Stream Parkway | Yes | 55 Valley Stream Parkway | East Whiteland Township | Chester | PA | 19355 | 1983 | NAP | 41,211 | Sq. Ft. | 59 | |||
| Property | 10.086 | 8212 Woodland Center Boulevard | Yes | 8212 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1996 | NAP | 39,155 | Sq. Ft. | 62 | |||
| Property | 10.087 | 4303 East Cotton Center Boulevard | Yes | 4303 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2001 | NAP | 64,000 | Sq. Ft. | 38 | |||
| Property | 10.088 | 501 US Highway 301 South | Yes | 501 US Highway 301 South | Tampa | Hillsborough | FL | 33619 | 2004 | NAP | 59,080 | Sq. Ft. | 41 | |||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | Yes | 7802-7850 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1998 | NAP | 44,350 | Sq. Ft. | 54 | |||
| Property | 10.090 | 8102 Woodland Center Boulevard | Yes | 8102 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1995 | NAP | 39,155 | Sq. Ft. | 61 | |||
| Property | 10.091 | 102 Rock Road | Yes | 102 Rock Road | Horsham Township | Montgomery | PA | 19044 | 1984 | NAP | 40,472 | Sq. Ft. | 58 | |||
| Property | 10.092 | 111-159 Gibraltar Road | Yes | 111-159 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1977 | NAP | 63,036 | Sq. Ft. | 37 | |||
| Property | 10.093 | 200-264 Lakeside Drive | Yes | 200-264 Lakeside Drive | Horsham Township | Montgomery | PA | 19044 | 1990 | NAP | 54,623 | Sq. Ft. | 41 | |||
| Property | 10.094 | 181-187 Gibraltar Road | Yes | 181-187 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1980 | NAP | 48,870 | Sq. Ft. | 46 | |||
| Property | 10.095 | 120 Gibraltar Road | Yes | 120 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1980 | NAP | 49,023 | Sq. Ft. | 46 | |||
| Property | 10.096 | 4207 East Cotton Center Boulevard | Yes | 4207 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2006 | NAP | 24,900 | Sq. Ft. | 90 | |||
| Property | 10.097 | 161-175 Gibraltar Road | Yes | 161-175 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1977 | NAP | 49,732 | Sq. Ft. | 44 | |||
| Property | 10.098 | 8967 Columbine Road | Yes | 8967 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 2000 | NAP | 39,862 | Sq. Ft. | 55 | |||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | Yes | 8125-8198 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1988 | NAP | 45,382 | Sq. Ft. | 48 | |||
| Property | 10.100 | 111 Kelsey Lane | Yes | 111 Kelsey Lane | Tampa | Hillsborough | FL | 33619 | 1990 | NAP | 60,200 | Sq. Ft. | 36 | |||
| Property | 10.101 | 261-283 Gibraltar Road | Yes | 261-283 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1981 | NAP | 60,000 | Sq. Ft. | 35 | |||
| Property | 10.102 | 27-43 Great Valley Parkway | Yes | 27-43 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1978 | NAP | 60,623 | Sq. Ft. | 34 | |||
| Property | 10.103 | 767 Electronic Drive | Yes | 767 Electronic Drive | Horsham Township | Montgomery | PA | 19044 | 1981 | 2018 | 45,000 | Sq. Ft. | 45 | |||
| Property | 10.104 | 200-234 Kelsey Lane | Yes | 200-234 Kelsey Lane | Tampa | Hillsborough | FL | 33619 | 2005 | NAP | 45,600 | Sq. Ft. | 44 | |||
| Property | 10.105 | 4435 East Cotton Center Boulevard | Yes | 4435 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2007 | NAP | 25,505 | Sq. Ft. | 78 | |||
| Property | 10.106 | 7800 Equitable Drive | Yes | 7800 Equitable Drive | Eden Prairie | Hennepin | MN | 55344 | 1997 | NAP | 43,426 | Sq. Ft. | 44 | |||
| Property | 10.107 | 8906 Brittany Way | Yes | 8906 Brittany Way | Tampa | Hillsborough | FL | 33619 | 2005 | NAP | 48,000 | Sq. Ft. | 39 | |||
| Property | 10.108 | 201-223 Witmer Road | Yes | 201-223 Witmer Road | Horsham Township | Montgomery | PA | 19044 | 1972 | NAP | 60,000 | Sq. Ft. | 31 | |||
| Property | 10.109 | 4520 Seedling Circle | Yes | 4520 Seedling Circle | Tampa | Hillsborough | FL | 33614 | 2004 | NAP | 35,000 | Sq. Ft. | 54 | |||
| Property | 10.110 | 13630 Northwest 8th Street | Yes | 13630 Northwest 8th Street | Sunrise | Broward | FL | 33325 | 1990 | NAP | 29,999 | Sq. Ft. | 61 | |||
| Property | 10.111 | 5735 Old Shakopee Road West | Yes | 5735 Old Shakopee Road West | Bloomington | Hennepin | MN | 55437 | 2001 | NAP | 63,463 | Sq. Ft. | 29 | |||
| Property | 10.112 | 50 Valley Stream Parkway | Yes | 50 Valley Stream Parkway | East Whiteland Township | Chester | PA | 19355 | 1987 | NAP | 31,000 | Sq. Ft. | 59 | |||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | Yes | 4503 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 2001 | NAP | 30,000 | Sq. Ft. | 60 | |||
| Property | 10.114 | 508 Lapp Road | Yes | 508 Lapp Road | East Whiteland Township | Chester | PA | 19355 | 1984 | NAP | 50,200 | Sq. Ft. | 36 | |||
| Property | 10.115 | 125-135 Rock Road | Yes | 125-135 Rock Road | Horsham Township | Montgomery | PA | 19044 | 1975 | NAP | 37,500 | Sq. Ft. | 46 | |||
| Property | 10.116 | 8911 Columbine Road | Yes | 8911 Columbine Road | Eden Prairie | Hennepin | MN | 55347 | 2003 | NAP | 38,536 | Sq. Ft. | 44 | |||
| Property | 10.117 | 9306-9324 East Broadway Avenue | Yes | 9306-9324 East Broadway Avenue | Tampa | Hillsborough | FL | 33619 | 2007 | NAP | 36,000 | Sq. Ft. | 47 | |||
| Property | 10.118 | 201 Gibraltar Road | Yes | 201 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1983 | NAP | 46,697 | Sq. Ft. | 36 | |||
| Property | 10.119 | 101-111 Rock Road | Yes | 101-111 Rock Road | Horsham Township | Montgomery | PA | 19044 | 1975 | NAP | 37,884 | Sq. Ft. | 44 | |||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | Yes | 4505 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 2001 | NAP | 25,000 | Sq. Ft. | 65 | |||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | Yes | 4511 Woodland Corporate Boulevard | Tampa | Hillsborough | FL | 33614 | 2001 | NAP | 25,000 | Sq. Ft. | 65 | |||
| Property | 10.122 | 40 Valley Stream Parkway | Yes | 40 Valley Stream Parkway | East Whiteland Township | Chester | PA | 19355 | 1987 | 2015 | 31,092 | Sq. Ft. | 51 | |||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | Yes | 400-445 Lakeside Drive, Unit #400 | Horsham Township | Montgomery | PA | 19044 | 1981 | NAP | 62,123 | Sq. Ft. | 25 | |||
| Property | 10.124 | 7702 Woodland Center Boulevard | Yes | 7702 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1998 | NAP | 29,350 | Sq. Ft. | 52 | |||
| Property | 10.125 | 103-109 Gibraltar Road | Yes | 103-109 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1977 | NAP | 42,000 | Sq. Ft. | 37 | |||
| Property | 10.126 | 8001 Woodland Center Boulevard | Yes | 8001 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 1999 | NAP | 29,999 | Sq. Ft. | 51 | |||
| Property | 10.127 | 113-123 Rock Road | Yes | 113-123 Rock Road | Horsham Township | Montgomery | PA | 19044 | 1975 | 2015 | 37,500 | Sq. Ft. | 41 | |||
| Property | 10.128 | 555 Business Center Drive | Yes | 555 Business Center Drive | Horsham Township | Montgomery | PA | 19044 | 1988 | NAP | 30,064 | Sq. Ft. | 51 | |||
| Property | 10.129 | 4415 East Cotton Center Boulevard | Yes | 4415 East Cotton Center Boulevard | Phoenix | Maricopa | AZ | 85040 | 2001 | NAP | 35,463 | Sq. Ft. | 43 | |||
| Property | 10.130 | 300 Welsh Road Building 4 | Yes | 300 Welsh Road Building 4 | Horsham Township | Montgomery | PA | 19044 | 1983 | NAP | 37,653 | Sq. Ft. | 40 | |||
| Property | 10.131 | 9001-9015 Brittany Way | Yes | 9001-9015 Brittany Way | Tampa | Hillsborough | FL | 33619 | 1999 | NAP | 30,000 | Sq. Ft. | 48 | |||
| Property | 10.132 | 277-293 Great Valley Parkway | Yes | 277-293 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1985 | NAP | 28,800 | Sq. Ft. | 47 | |||
| Property | 10.133 | 13650 Northwest 8th Street | Yes | 13650 Northwest 8th Street | Sunrise | Broward | FL | 33325 | 1990 | NAP | 24,732 | Sq. Ft. | 54 | |||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | Yes | 300 Welsh Road (aka 5 Horsham Business Center) | Horsham Township | Montgomery | PA | 19044 | 1985 | NAP | 33,205 | Sq. Ft. | 39 | |||
| Property | 10.135 | 300-309 Lakeside Drive | Yes | 300-309 Lakeside Drive | Horsham Township | Montgomery | PA | 19044 | 1982 | NAP | 43,832 | Sq. Ft. | 27 | |||
| Property | 10.136 | 101-107 Lakeside Drive | Yes | 101-107 Lakeside Drive | Horsham Township | Montgomery | PA | 19044 | 1996 | NAP | 27,465 | Sq. Ft. | 41 |
A-1-10
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan per Net | ||||||||||||||||
| FIRREA | Cut-Off | Rentable Area | Units | Rentable Area | ||||||||||||
| Compliant | Date LTV | LTV Ratio at | Year | Year | (SF/Units | of | (SF/Units/ | |||||||||
| Property Flag | ID | Property Name | (Yes/No) | Ratio(9)(12)(15) | Maturity or ARD(9)(12)(15) | Address | City | County | State | Zip Code | Built | Renovated | Rooms)(4) | Measure | Rooms) ($)(4)(12) | |
| Property | 10.137 | 7695-7699 Anagram Drive | Yes | 7695-7699 Anagram Drive | Eden Prairie | Hennepin | MN | 55344 | 1997 | NAP | 39,390 | Sq. Ft. | 28 | |||
| Property | 10.138 | 425 Technology Drive | Yes | 425 Technology Drive | East Whiteland Township | Chester | PA | 19355 | 1998 | NAP | 22,407 | Sq. Ft. | 47 | |||
| Property | 10.139 | 300 Technology Drive | Yes | 300 Technology Drive | East Whiteland Township | Chester | PA | 19355 | 1986 | NAP | 22,500 | Sq. Ft. | 44 | |||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | Yes | 7851-61 Woodland Center Boulevard | Tampa | Hillsborough | FL | 33614 | 2001 | NAP | 18,520 | Sq. Ft. | 50 | |||
| Property | 10.141 | 510 Lapp Road | Yes | 510 Lapp Road | East Whiteland Township | Chester | PA | 19355 | 1984 | NAP | 27,167 | Sq. Ft. | 34 | |||
| Property | 10.142 | 300 Welsh Road Building 3 | Yes | 300 Welsh Road Building 3 | Horsham Township | Montgomery | PA | 19044 | 1984 | NAP | 23,461 | Sq. Ft. | 34 | |||
| Property | 10.143 | 7624 Bald Cypress Place | Yes | 7624 Bald Cypress Place | Tampa | Hillsborough | FL | 33614 | 2003 | NAP | 15,035 | Sq. Ft. | 44 | |||
| Property | 10.144 | 75 Great Valley Parkway | Yes | 75 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1978 | NAP | 11,600 | Sq. Ft. | 51 | |||
| Property | 10.145 | 506 Prudential Road | Yes | 506 Prudential Road | Horsham Township | Montgomery | PA | 19044 | 1973 | NAP | 18,200 | Sq. Ft. | 29 | |||
| Property | 10.146 | 30 Great Valley Parkway | Yes | 30 Great Valley Parkway | East Whiteland Township | Chester | PA | 19355 | 1986 | NAP | 12,000 | Sq. Ft. | 34 | |||
| Property | 10.147 | 100 Gibraltar Road | Yes | 100 Gibraltar Road | Horsham Township | Montgomery | PA | 19044 | 1982 | NAP | 2,800 | Sq. Ft. | 57 | |||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | Yes | 56.1% | 56.1% | 636 11th Avenue | New York | New York | NY | 10036 | 1917 | 2008 | 564,004 | Sq. Ft. | 426 | |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | Yes | 70.2% | 58.3% | 1001 Intrepid Avenue | Philadelphia | Philadelphia | PA | 19112 | 2013 | 2017 | 212 | Rooms | 188,679 | |
| Loan | 13 | 710 Bridgeport | Yes | 74.5% | 66.0% | 710 Bridgeport Avenue | Shelton | Fairfield | CT | 06484 | 1970 | NAP | 452,414 | Sq. Ft. | 85 | |
| Loan | 14 | Outlet Shoppes at El Paso(2) | Yes | 58.8% | 48.0% | 7051 South Desert Boulevard | Canutillo | El Paso | TX | 79835 | 2007 | 2014 | 433,849 | Sq. Ft. | 173 | |
| Loan | 15 | Castleton Commons & Square(34) | Yes | 65.6% | 55.8% | 8310 & 8470 Castleton Corner Drive | Indianapolis | Marion | IN | 46250 | 1980 | 2005 | 279,452 | Sq. Ft. | 123 | |
| Loan | 16 | Courtyard Edgewater(34) | Yes | 65.9% | 55.3% | 3 Pembroke Place | Edgewater | Bergen | NJ | 07020 | 2016 | NAP | 156 | Rooms | 190,209 | |
| Loan | 17 | Aston Street(22) | Yes | 70.0% | 63.6% | 16000 & 16802 Aston Street | Irvine | Orange | CA | 92606 | 1982, 1985 | 2013 | 114,059 | Sq. Ft. | 227 | |
| Loan | 18 | Overland Park Xchange(2) | Yes | 65.2% | 66.3% | 6800 West 115th Street | Overland Park | Johnson | KS | 66211 | 1986 | 2015 | 733,400 | Sq. Ft. | 106 | |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | Yes | 67.7% | 55.9% | 2000 West Westcourt Way | Tempe | Maricopa | AZ | 85282 | 1987 | 2017 | 353 | Rooms | 185,360 | |
| Loan | 20 | Carmel Mission Inn(35) | Yes | 69.5% | 59.2% | 3665 Rio Road | Carmel | Monterey | CA | 93923 | 1968 | 2008 | 165 | Rooms | 143,636 | |
| Loan | 21 | Maize & Blue Portfolio | Yes | 59.7% | 59.7% | Various | Ann Arbor | Washtenaw | MI | 48104 | Various | NAP | 167 | Units | 128,743 | |
| Property | 21.001 | The Lion | Yes | 525 Walnut Street | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 16 | Units | 186,625 | |||
| Property | 21.002 | The Forum | Yes | 726 South State Street | Ann Arbor | Washtenaw | MI | 48104 | 1964 | NAP | 21 | Units | 128,000 | |||
| Property | 21.003 | 520 Packard | Yes | 520 Packard Street | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 23 | Units | 109,043 | |||
| Property | 21.004 | The Abbey | Yes | 909 Church Street | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 14 | Units | 179,143 | |||
| Property | 21.005 | The Dean | Yes | 1021 Vaughn Street | Ann Arbor | Washtenaw | MI | 48104 | 1965 | NAP | 14 | Units | 140,786 | |||
| Property | 21.006 | 326 E Madison | Yes | 326 East Madison Street | Ann Arbor | Washtenaw | MI | 48104 | 1963 | NAP | 18 | Units | 109,500 | |||
| Property | 21.007 | 1000 Oakland | Yes | 1000 Oakland Avenue | Ann Arbor | Washtenaw | MI | 48104 | 1962 | NAP | 12 | Units | 159,250 | |||
| Property | 21.008 | 344 S Division | Yes | 344 South Division Street | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 23 | Units | 64,913 | |||
| Property | 21.009 | The Lodge | Yes | 1333 Wilmot Street | Ann Arbor | Washtenaw | MI | 48104 | 1969 | NAP | 10 | Units | 149,300 | |||
| Property | 21.010 | The Algonquin | Yes | 1330 North University Court | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 8 | Units | 171,750 | |||
| Property | 21.011 | 515 E Lawrence | Yes | 515 Lawrence Street | Ann Arbor | Washtenaw | MI | 48104 | 1966 | NAP | 8 | Units | 74,625 | |||
| Loan | 22 | Springhill Suites Huntington Beach | Yes | 55.1% | 47.5% | 7872 Edinger Avenue | Huntington Beach | Orange | CA | 92647 | 2017 | NAP | 127 | Rooms | 165,354 | |
| Loan | 23 | CityLine XIV Portfolio | Yes | 65.4% | 59.5% | Various | Various | Various | Various | Various | Various | NAP | 347,166 | Sq. Ft. | 60 | |
| Property | 23.001 | CityLine Sebastian | Yes | 189 Sebastian Boulevard | Sebastian | Indian River | FL | 32958 | 1999-2016 | NAP | 115,301 | Sq. Ft. | 100 | |||
| Property | 23.002 | CityLine Tuscaloosa | Yes | 949 31st Street | Tuscaloosa | Tuscaloosa | AL | 35401 | 1988-1997 | NAP | 124,450 | Sq. Ft. | 33 | |||
| Property | 23.003 | CityLine Route 22 | Yes | 6740 Allentown Boulevard | Harrisburg | Dauphin | PA | 17112 | 1986, 1987, 1988, 1989, 1997, 1998 | NAP | 70,190 | Sq. Ft. | 53 | |||
| Property | 23.004 | Extra Space Storage - Madison | Yes | 561 Nance Road | Madison | Madison | AL | 35757 | 1995-2013 | NAP | 37,225 | Sq. Ft. | 40 | |||
| Loan | 24 | Chicopee Marketplace | Yes | 66.2% | 66.2% | 591 Memorial Drive | Chicopee | Hampden | MA | 01020 | 1974-2007 | NAP | 151,003 | Sq. Ft. | 131 | |
| Loan | 25 | Concord Plaza(2) | Yes | 74.1% | 72.1% | 3511 Silverside Road | Wilmington | New Castle | DE | 19810 | 1968 | 2005 | 358,740 | Sq. Ft. | 109 | |
| Loan | 26 | Woodside Office Center(36) | Yes | 70.6% | 65.2% | 7250 Redwood Boulevard | Novato | Marin | CA | 94945 | 2003 | NAP | 89,457 | Sq. Ft. | 205 | |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | Yes | 65.1% | 65.1% | Various | Various | Various | NJ | Various | Various | Various | 640,983 | Sq. Ft. | 145 | |
| Property | 27.001 | 1515 Broad Street | Yes | 1515 Broad Street | Bloomfield | Essex | NJ | 07003 | 1968 | 2009 | 290,009 | Sq. Ft. | 145 | |||
| Property | 27.002 | 140 Centennial Avenue | Yes | 140 Centennial Avenue | Piscataway Township | Middlesex | NJ | 08854 | 1969 | 2006, 2012 | 86,860 | Sq. Ft. | 197 | |||
| Property | 27.003 | 675 Central Avenue | Yes | 675 Central Avenue | New Providence | Union | NJ | 07974 | 1955 | 2004 | 72,736 | Sq. Ft. | 166 | |||
| Property | 27.004 | 275 Centennial Avenue | Yes | 275 Centennial Avenue | Piscataway Township | Middlesex | NJ | 08854 | 1973 | NAP | 56,150 | Sq. Ft. | 171 | |||
| Property | 27.005 | 691 Central Avenue | Yes | 691 Central Avenue | New Providence | Union | NJ | 07974 | 1957 | 2008-2009 | 47,782 | Sq. Ft. | 186 | |||
| Property | 27.006 | 80 Kingsbridge Road | Yes | 80 Kingsbridge Road | Piscataway Township | Middlesex | NJ | 08854 | 1974 | NAP | 30,963 | Sq. Ft. | 74 | |||
| Property | 27.007 | 20 Kingsbridge Road | Yes | 20 Kingsbridge Road | Piscataway Township | Middlesex | NJ | 08854 | 1974 | NAP | 56,483 | Sq. Ft. | 16 | |||
| Loan | 28 | 1555 North Sheffield | Yes | 61.2% | 61.2% | 1555 North Sheffield Avenue | Chicago | Cook | IL | 60642 | 2014 | NAP | 42,615 | Sq. Ft. | 411 | |
| Loan | 29 | Globe Chicago Industrial Portfolio | Yes | 59.0% | 59.0% | Various | Various | Various | IL | Various | Various | Various | 264,659 | Sq. Ft. | 66 | |
| Property | 29.001 | Hoffman Industrial | Yes | 5120 Prairie Stone Parkway | Hoffman Estates | Cook | IL | 60192 | 2002 | NAP | 44,960 | Sq. Ft. | 100 | |||
| Property | 29.002 | Aurora Industrial | Yes | 3702 Prairie Lake Court | Aurora | DuPage | IL | 60504 | 2002 | NAP | 81,000 | Sq. Ft. | 51 | |||
| Property | 29.003 | Schaumburg Tower Industrial | Yes | 1124 Tower Road | Schaumburg | Cook | IL | 60173 | 1982 | 2009 | 43,070 | Sq. Ft. | 88 | |||
| Property | 29.004 | Bloomingdale Industrial | Yes | 454 Scott Drive | Bloomingdale | DuPage | IL | 60108 | 1998 | NAP | 62,400 | Sq. Ft. | 50 | |||
| Property | 29.005 | Schaumburg Basswood Industrial | Yes | 1555-1559 Basswood Road | Schaumburg | Cook | IL | 60173 | 1984 | NAP | 33,229 | Sq. Ft. | 56 | |||
| Loan | 30 | Pavilions North Shopping Center | Yes | 64.5% | 64.5% | 25 Northeast Loop 410 | San Antonio | Bexar | TX | 78216 | 1990 | NAP | 165,993 | Sq. Ft. | 93 | |
| Loan | 31 | Hilton Garden Inn Frederick | Yes | 63.9% | 56.5% | 7226 Corporate Court | Frederick | Frederick | MD | 21703 | 2007 | 2015 | 143 | Rooms | 101,399 | |
| Loan | 32 | The Center at Carbon Beach | Yes | 59.0% | 59.0% | 22601 Pacific Coast Highway | Malibu | Los Angeles | CA | 90265 | 1991 | 2014 | 20,102 | Sq. Ft. | 634 | |
| Loan | 33 | BJ’s Summerville | Yes | 71.1% | 66.2% | 1035 Jockey Court | Summerville | Berkeley | SC | 29483 | 2017 | NAP | 87,788 | Sq. Ft. | 135 | |
| Loan | 34 | Columbus Industrial Portfolio | Yes | 74.2% | 61.2% | Various | Various | Franklin | OH | Various | Various | Various | 317,009 | Sq. Ft. | 29 | |
| Property | 34.001 | Huntley | Yes | 6150 Huntley Road | Columbus | Franklin | OH | 43229 | 2002 | NAP | 218,209 | Sq. Ft. | 34 | |||
| Property | 34.002 | Frusta | Yes | 4985 Frusta Drive | Obetz | Franklin | OH | 43207 | 1979 | 2012 | 98,800 | Sq. Ft. | 19 | |||
| Loan | 35 | Fresno E Street Office | Yes | 69.5% | 62.7% | 1645, 1665, 1685 & 1735 East Street | Fresno | Fresno | CA | 93706 | 1975 | 2018 | 71,407 | Sq. Ft. | 127 | |
| Loan | 36 | 300 East 64th Street | Yes | 62.1% | 62.1% | 300 East 64th Street | New York | New York | NY | 10065 | 1996 | NAP | 8,916 | Sq. Ft. | 1,009 | |
| Loan | 37 | Old Orchard | Yes | 74.9% | 61.4% | 440 Old Orchard Drive | Essexville | Bay | MI | 48732 | 1975 | 2003-2005 | 228 | Units | 39,430 | |
| Loan | 38 | Market Square | Yes | 65.3% | 54.3% | 13741 South Tamiami Trail | Fort Myers | Lee | FL | 33912 | 2004 | NAP | 65,688 | Sq. Ft. | 134 | |
| Loan | 39 | May & Ellis Building | Yes | 59.7% | 59.7% | 221 Chartres Street | New Orleans | Orleans | LA | 70130 | 1860 | 2016 | 25 | Units | 332,000 | |
| Loan | 40 | Ocala West | Yes | 72.7% | 67.3% | 2400 Southwest College Road | Ocala | Marion | FL | 34471 | 1984 | NAP | 114,877 | Sq. Ft. | 70 | |
| Loan | 41 | Torrey Corner | Yes | 60.6% | 55.1% | 11120 & 11130 East Ocean Air Drive | San Diego | San Diego | CA | 92130 | 2007 | NAP | 13,344 | Sq. Ft. | 570 | |
| Loan | 42 | NC Self Storage Portfolio | Yes | 68.9% | 57.1% | Various | Various | Various | NC | Various | Various | NAP | 119,340 | Sq. Ft. | 63 | |
| Property | 42.001 | The Attic Self-Storage | Yes | 108 Commercial Park Drive Southwest | Concord | Cabarrus | NC | 28027 | 1997 | NAP | 50,850 | Sq. Ft. | 81 | |||
| Property | 42.002 | Speedway Self-Storage | Yes | 5498 Hudspeth Dairy Road | Harrisburg | Cabarrus | NC | 28075 | 2004 | NAP | 30,390 | Sq. Ft. | 66 | |||
| Property | 42.003 | Armadillo Self-Storage | Yes | 3128 East Martin Luther King Jr. Drive | High Point | Guilford | NC | 27260 | 1998 | NAP | 38,100 | Sq. Ft. | 37 | |||
| Loan | 43 | Kohl’s - Florence KY(31) | Yes | 69.4% | 60.2% | 61 Spiral Drive | Florence | Boone | KY | 41042 | 1994 | NAP | 80,684 | Sq. Ft. | 87 |
A-1-11
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan per Net | ||||||||||||||||
| FIRREA | Cut-Off | Rentable Area | Units | Rentable Area | ||||||||||||
| Compliant | Date LTV | LTV Ratio at | Year | Year | (SF/Units | of | (SF/Units/ | |||||||||
| Property Flag | ID | Property Name | (Yes/No) | Ratio(9)(12)(15) | Maturity or ARD(9)(12)(15) | Address | City | County | State | Zip Code | Built | Renovated | Rooms)(4) | Measure | Rooms) ($)(4)(12) | |
| Loan | 44 | 237-239 Hawthorne Street | Yes | 64.1% | 64.1% | 237-239 Hawthorne Street | Brooklyn | Kings | NY | 11225 | 2018 | NAP | 18 | Units | 352,778 | |
| Loan | 45 | Greystone Business Park | Yes | 63.7% | 58.7% | 2552 West Erie Drive & 2801 South Fair Lane | Tempe | Maricopa | AZ | 85282 | 1999 | NAP | 60,789 | Sq. Ft. | 95 | |
| Loan | 46 | DS Smith - Lester Prairie | Yes | 54.5% | 47.5% | 78 2nd Avenue South | Lester Prairie | McLeod | MN | 55354 | 1975 | 2018 | 80,609 | Sq. Ft. | 62 | |
| Loan | 47 | Sugar Grove | Yes | 38.5% | 38.5% | 465 North Route 47 | Sugar Grove | Kane | IL | 60554 | 2006 | NAP | 61,301 | Sq. Ft. | 70 | |
| Loan | 48 | Campus Pointe | Yes | 60.4% | 54.4% | 803 South Twin Oaks Valley Road | San Marcos | San Diego | CA | 92078 | 2014 | NAP | 11,480 | Sq. Ft. | 368 | |
| Loan | 49 | Nemours at Sonata West | Yes | 68.4% | 60.4% | 2020 Daniels Road | Winter Garden | Orange | FL | 34787 | 2018 | NAP | 12,200 | Sq. Ft. | 328 | |
| Loan | 50 | Cottages at Gateway Park | Yes | 73.6% | 65.3% | 506 Gateway Parkway | Marble Falls | Burnet | TX | 78654 | 1998 | NAP | 39 | Units | 67,949 | |
| Loan | 51 | WAG Richmond | Yes | 66.7% | 56.8% | 3715 Mechanicsville Turnpike | Richmond | Henrico | VA | 23223 | 1999 | NAP | 13,905 | Sq. Ft. | 187 |
A-1-12
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||
| Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | |||
| Property Flag | ID | Property Name | (# of payments)(16)(17)(18) | Statements Date | EGI ($) | Expenses($) | NOI($)(13) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(9) | Debt Yield(9) | Revenue($) |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | L(26), D(30), O(4) | 06/30/2018 | 28,634,019 | 11,010,733 | 17,623,285 | 12/31/2016 | 4,020,507 | 8,486,419 | -4,465,912 | 16.6% | 16.0% | 42,697,175 | ||||
| Property | 1.001 | 55 Prospect Street | 06/30/2018 | 6,039,294 | 4,220,655 | 1,818,640 | 12/31/2016 | 996,136 | 3,297,382 | -2,301,246 | 14,967,351 | |||||||
| Property | 1.002 | 117 Adams Street | 06/30/2018 | 10,661,093 | 2,434,948 | 8,226,145 | 12/31/2016 | 302,939 | 1,807,702 | -1,504,763 | 10,798,074 | |||||||
| Property | 1.003 | 77 Sands Street | 06/30/2018 | 7,072,587 | 3,094,513 | 3,978,075 | 12/31/2016 | 773,876 | 1,841,916 | -1,068,040 | 11,995,115 | |||||||
| Property | 1.004 | 81 Prospect Street | 06/30/2018 | 4,861,044 | 1,260,618 | 3,600,426 | 12/31/2016 | 1,947,556 | 1,539,419 | 408,137 | 4,936,636 | |||||||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | L(24), YM1(1), DorYM1(88), O(7) | 05/31/2018 | 32,818,293 | 7,649,481 | 25,168,813 | 12/31/2017 | 32,579,236 | 7,625,984 | 24,953,252 | 12/31/2016 | 32,138,354 | 7,161,119 | 24,977,236 | 12.6% | 12.4% | 46,903,601 |
| Loan | 3 | Aventura Mall(2)(33)(36) | L(28), D(85), O(7) | 03/31/2018 | 149,776,330 | 31,484,933 | 118,291,397 | 12/31/2017 | 145,286,882 | 30,046,320 | 115,240,562 | 12/31/2016 | 139,956,585 | 29,303,182 | 110,653,403 | 11.0% | 10.8% | 199,120,392 |
| Loan | 4 | Shops at Solaris(2) | L(24), D(93), O(3) | 08/31/2018 | 9,353,373 | 1,600,971 | 7,752,402 | 12/31/2017 | 8,689,122 | 1,514,420 | 7,174,703 | 12/31/2016 | 8,292,213 | 1,354,388 | 6,937,825 | 11.1% | 10.8% | 9,933,478 |
| Loan | 5 | Liberty Portfolio(2)(5) | L(25), D(92), O(3) | T-7 7/31/2018 Ann. | 17,361,723 | 2,858,899 | 14,502,824 | 12/31/2017 | 10,833,560 | 2,085,330 | 8,748,230 | 12/31/2016 | 8,906,536 | 1,704,875 | 7,201,661 | 9.1% | 8.5% | 20,155,893 |
| Property | 5.001 | Liberty Center at Rio Salado | T-7 7/31/2018 Ann. | 14,474,784 | 2,355,223 | 12,119,561 | 12/31/2017 | 7,965,235 | 1,571,541 | 6,393,694 | 12/31/2016 | 5,306,641 | 1,191,393 | 4,115,248 | 17,040,628 | |||
| Property | 5.002 | 8501 East Raintree Drive | T-7 7/31/2018 Ann. | 2,886,939 | 503,676 | 2,383,263 | 12/31/2017 | 2,868,325 | 513,789 | 2,354,536 | 12/31/2016 | 3,599,895 | 513,482 | 3,086,413 | 3,115,265 | |||
| Loan | 6 | Christiana Center | L(25), YM1(92), O(3) | 07/31/2018 | 6,220,734 | 995,052 | 5,225,681 | 12/31/2017 | 6,024,102 | 933,092 | 5,091,010 | 12/31/2016 | 5,812,481 | 942,247 | 4,870,233 | 9.8% | 9.4% | 6,242,603 |
| Loan | 7 | 192 Lexington Avenue(2) | L(25), D(90), O(5) | 7.3% | 7.0% | 7,102,475 | ||||||||||||
| Loan | 8 | Hotel Erwin | L(25), DorYM1(90), O(5) | 07/31/2018 | 15,478,937 | 9,747,692 | 5,731,245 | 12/31/2017 | 14,392,759 | 9,299,719 | 5,093,040 | 12/31/2016 | 15,133,832 | 8,713,790 | 6,420,042 | 13.1% | 11.6% | 16,585,571 |
| Loan | 9 | Aon Center(2)(34)(36) | L(28), D(29), O(3) | 04/30/2018 | 88,788,705 | 45,406,455 | 43,382,250 | 12/31/2017 | 86,520,341 | 43,960,435 | 42,559,906 | 12/31/2016 | 76,771,740 | 41,160,114 | 35,611,627 | 15.5% | 15.0% | 110,587,785 |
| Loan | 10 | Workspace(2)(36) | YM1(57), O(4) | 03/31/2018 | 184,583,235 | 66,606,688 | 117,976,547 | 12/31/2017 | 183,363,228 | 66,207,944 | 117,155,284 | 12/31/2016 | 176,695,884 | 60,292,253 | 116,403,632 | 21.6% | 19.5% | 214,524,719 |
| Property | 10.001 | 6625 78th Street West | 03/31/2018 | 7,550,588 | 3,416,312 | 4,134,276 | 12/31/2017 | 7,536,048 | 3,479,189 | 4,056,859 | 12/31/2016 | 7,353,924 | 3,478,638 | 3,875,285 | 8,770,285 | |||
| Property | 10.002 | 1500 Liberty Ridge Drive | 03/31/2018 | 6,158,604 | 2,309,661 | 3,848,942 | 12/31/2017 | 6,113,981 | 2,243,414 | 3,870,568 | 12/31/2016 | 5,667,924 | 1,923,952 | 3,743,973 | 6,803,782 | |||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 03/31/2018 | 4,939,141 | 1,952,048 | 2,987,093 | 12/31/2017 | 4,920,696 | 1,911,274 | 3,009,421 | 12/31/2016 | 3,875,510 | 1,773,470 | 2,102,040 | 4,973,649 | |||
| Property | 10.004 | 1301 International Parkway | 03/31/2018 | 4,621,587 | 1,563,946 | 3,057,641 | 12/31/2017 | 4,572,612 | 1,533,395 | 3,039,217 | 12/31/2016 | 4,250,241 | 1,301,938 | 2,948,303 | 4,671,546 | |||
| Property | 10.005 | 777 West Yamato Road | 03/31/2018 | 3,484,536 | 1,543,015 | 1,941,520 | 12/31/2017 | 3,366,260 | 1,594,905 | 1,771,355 | 12/31/2016 | 2,690,454 | 1,355,874 | 1,334,581 | 4,700,528 | |||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 03/31/2018 | 3,407,427 | 560,838 | 2,846,589 | 12/31/2017 | 3,359,835 | 541,667 | 2,818,168 | 12/31/2016 | 3,279,645 | 516,539 | 2,763,106 | 3,432,623 | |||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 03/31/2018 | 2,672,716 | 430,013 | 2,242,703 | 12/31/2017 | 2,621,930 | 401,538 | 2,220,392 | 12/31/2016 | 2,529,987 | 357,485 | 2,172,502 | 2,761,033 | |||
| Property | 10.008 | 3100 Southwest 145th Avenue | 03/31/2018 | 2,969,755 | 1,152,519 | 1,817,236 | 12/31/2017 | 2,987,739 | 1,172,215 | 1,815,524 | 12/31/2016 | 3,252,376 | 1,071,140 | 2,181,236 | 3,482,873 | |||
| Property | 10.009 | 3400 Lakeside Drive | 03/31/2018 | 3,242,141 | 1,496,966 | 1,745,175 | 12/31/2017 | 3,310,380 | 1,510,382 | 1,799,998 | 12/31/2016 | 2,696,429 | 1,332,228 | 1,364,201 | 3,046,029 | |||
| Property | 10.010 | 3450 Lakeside Drive | 03/31/2018 | 3,582,039 | 1,342,858 | 2,239,181 | 12/31/2017 | 3,590,209 | 1,348,722 | 2,241,487 | 12/31/2016 | 3,408,151 | 1,282,467 | 2,125,684 | 3,746,649 | |||
| Property | 10.011 | 40 Liberty Boulevard | 03/31/2018 | 3,241,851 | 798,809 | 2,443,042 | 12/31/2017 | 3,208,920 | 764,307 | 2,444,612 | 12/31/2016 | 2,944,754 | 576,585 | 2,368,168 | 3,229,923 | |||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 03/31/2018 | 3,030,401 | 1,061,819 | 1,968,582 | 12/31/2017 | 2,962,149 | 1,039,180 | 1,922,969 | 12/31/2016 | 2,813,490 | 1,052,878 | 1,760,612 | 3,619,757 | |||
| Property | 10.013 | 750 Park of Commerce Road | 03/31/2018 | 2,703,665 | 996,553 | 1,707,112 | 12/31/2017 | 2,842,256 | 1,026,339 | 1,815,917 | 12/31/2016 | 2,821,572 | 857,759 | 1,963,812 | 3,017,383 | |||
| Property | 10.014 | 13621 Northwest 12th Street | 03/31/2018 | 3,154,056 | 1,155,565 | 1,998,492 | 12/31/2017 | 3,093,211 | 1,140,522 | 1,952,688 | 12/31/2016 | 1,944,569 | 893,095 | 1,051,474 | 3,100,993 | |||
| Property | 10.015 | 2 West Liberty Boulevard | 03/31/2018 | 3,009,230 | 979,416 | 2,029,815 | 12/31/2017 | 3,024,040 | 994,163 | 2,029,877 | 12/31/2016 | 2,290,033 | 851,804 | 1,438,229 | 3,051,047 | |||
| Property | 10.016 | 10400 Viking Drive | 03/31/2018 | 3,127,946 | 1,805,862 | 1,322,085 | 12/31/2017 | 3,105,082 | 1,799,428 | 1,305,653 | 12/31/2016 | 3,274,432 | 1,757,423 | 1,517,009 | 4,588,334 | |||
| Property | 10.017 | 100 Witmer Road | 03/31/2018 | 3,507,297 | 1,288,464 | 2,218,833 | 12/31/2017 | 3,642,235 | 1,333,144 | 2,309,091 | 12/31/2016 | 3,352,396 | 1,215,153 | 2,137,243 | 3,720,486 | |||
| Property | 10.018 | 7 Walnut Grove Drive | 03/31/2018 | 2,829,470 | 727,883 | 2,101,588 | 12/31/2017 | 2,681,002 | 664,988 | 2,016,014 | 12/31/2016 | 3,055,883 | 635,518 | 2,420,365 | 2,982,289 | |||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 03/31/2018 | 1,852,776 | 326,668 | 1,526,108 | 12/31/2017 | 1,974,164 | 337,147 | 1,637,017 | 12/31/2016 | 1,958,517 | 326,946 | 1,631,572 | 2,075,929 | |||
| Property | 10.020 | 1400 Liberty Ridge Drive | 03/31/2018 | 1,974,129 | 984,226 | 989,904 | 12/31/2017 | 1,797,986 | 961,547 | 836,439 | 12/31/2016 | 2,249,166 | 710,611 | 1,538,555 | 3,090,333 | |||
| Property | 10.021 | 1200 Liberty Ridge Drive | 03/31/2018 | 2,372,833 | 823,363 | 1,549,470 | 12/31/2017 | 2,422,250 | 818,350 | 1,603,900 | 12/31/2016 | 2,262,352 | 719,348 | 1,543,005 | 2,516,913 | |||
| Property | 10.022 | 4750 South 44th Place | 03/31/2018 | 1,770,346 | 319,887 | 1,450,459 | 12/31/2017 | 1,741,984 | 305,307 | 1,436,677 | 12/31/2016 | 1,656,474 | 326,225 | 1,330,249 | 1,842,763 | |||
| Property | 10.023 | 680 Blair Mill Road | 03/31/2018 | 3,089,939 | 867,937 | 2,222,002 | 12/31/2017 | 3,079,871 | 886,361 | 2,193,509 | 12/31/2016 | 2,883,482 | 819,715 | 2,063,766 | 3,008,973 | |||
| Property | 10.024 | 3020 US Highway 301 South | 03/31/2018 | 1,685,350 | 515,614 | 1,169,736 | 12/31/2017 | 1,709,058 | 530,983 | 1,178,076 | 12/31/2016 | 2,182,092 | 533,668 | 1,648,425 | 2,121,411 | |||
| Property | 10.025 | 4 Walnut Grove Drive | 03/31/2018 | 2,624,828 | 911,209 | 1,713,619 | 12/31/2017 | 2,611,541 | 918,036 | 1,693,505 | 12/31/2016 | 2,371,899 | 767,868 | 1,604,031 | 2,812,415 | |||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 03/31/2018 | 2,165,480 | 715,218 | 1,450,262 | 12/31/2017 | 2,169,898 | 721,641 | 1,448,257 | 12/31/2016 | 2,140,629 | 626,206 | 1,514,423 | 2,242,962 | |||
| Property | 10.027 | 5 Walnut Grove Drive | 03/31/2018 | 1,926,272 | 933,752 | 992,520 | 12/31/2017 | 2,054,497 | 982,352 | 1,072,145 | 12/31/2016 | 2,485,030 | 992,678 | 1,492,352 | 2,639,519 | |||
| Property | 10.028 | 700 Dresher Road | 03/31/2018 | 2,487,937 | 937,370 | 1,550,568 | 12/31/2017 | 2,466,185 | 910,291 | 1,555,894 | 12/31/2016 | 2,320,796 | 876,034 | 1,444,762 | 2,488,425 | |||
| Property | 10.029 | 45-67 Great Valley Parkway | 03/31/2018 | 1,768,023 | 351,247 | 1,416,776 | 12/31/2017 | 1,734,759 | 327,829 | 1,406,930 | 12/31/2016 | 1,675,017 | 337,932 | 1,337,085 | 1,786,624 | |||
| Property | 10.030 | 4610 South 44th Place | 03/31/2018 | 1,887,292 | 319,348 | 1,567,945 | 12/31/2017 | 1,875,505 | 315,345 | 1,560,159 | 12/31/2016 | 1,809,929 | 300,180 | 1,509,750 | 1,948,337 | |||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 03/31/2018 | 2,396,711 | 642,159 | 1,754,552 | 12/31/2017 | 2,399,746 | 506,589 | 1,893,158 | 12/31/2016 | 2,271,750 | 249,680 | 2,022,070 | 1,964,681 | |||
| Property | 10.032 | 1 Country View Road | 03/31/2018 | 1,687,291 | 511,313 | 1,175,978 | 12/31/2017 | 1,620,115 | 505,734 | 1,114,381 | 12/31/2016 | 1,402,628 | 425,222 | 977,406 | 1,794,703 | |||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 03/31/2018 | 1,169,355 | 465,140 | 704,215 | 12/31/2017 | 831,700 | 434,973 | 396,727 | 12/31/2016 | -6 | 390,569 | -390,575 | 1,515,001 | |||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 03/31/2018 | 1,562,016 | 519,010 | 1,043,005 | 12/31/2017 | 1,590,020 | 576,982 | 1,013,039 | 12/31/2016 | 1,393,714 | 453,794 | 939,920 | 1,848,455 | |||
| Property | 10.035 | 77-123 Great Valley Parkway | 03/31/2018 | 1,561,367 | 460,700 | 1,100,667 | 12/31/2017 | 1,509,313 | 445,564 | 1,063,750 | 12/31/2016 | 1,411,963 | 403,540 | 1,008,423 | 1,630,158 | |||
| Property | 10.036 | 420-500 Lapp Road | 03/31/2018 | 1,550,856 | 408,397 | 1,142,458 | 12/31/2017 | 1,518,549 | 384,254 | 1,134,295 | 12/31/2016 | 1,449,568 | 363,776 | 1,085,792 | 1,595,640 | |||
| Property | 10.037 | 507 Prudential Road | 03/31/2018 | 263,548 | 684,842 | -421,294 | 12/31/2017 | 74,028 | 587,224 | -513,196 | 12/31/2016 | 1,538,026 | 644,759 | 893,267 | 2,251,617 | |||
| Property | 10.038 | 2 Walnut Grove Drive | 03/31/2018 | 1,802,324 | 658,003 | 1,144,321 | 12/31/2017 | 1,845,231 | 671,061 | 1,174,170 | 12/31/2016 | 1,808,366 | 652,486 | 1,155,880 | 1,990,260 | |||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 03/31/2018 | 1,281,788 | 296,487 | 985,301 | 12/31/2017 | 1,323,343 | 313,289 | 1,010,054 | 12/31/2016 | 1,243,875 | 281,870 | 962,004 | 1,426,093 | |||
| Property | 10.040 | 9801 South 51st Street | 03/31/2018 | 1,010,248 | 313,479 | 696,770 | 12/31/2017 | 1,045,036 | 303,090 | 741,946 | 12/31/2016 | 982,299 | 272,700 | 709,599 | 1,153,855 | |||
| Property | 10.041 | 180 Sheree Boulevard | 03/31/2018 | 819,056 | 676,976 | 142,081 | 12/31/2017 | 826,385 | 627,237 | 199,148 | 12/31/2016 | 1,186,012 | 597,650 | 588,362 | 2,081,384 | |||
| Property | 10.042 | 7615 Smetana Lane | 03/31/2018 | 1,356,728 | 482,329 | 874,399 | 12/31/2017 | 1,361,298 | 480,325 | 880,973 | 12/31/2016 | 1,271,705 | 414,190 | 857,515 | 1,448,166 | |||
| Property | 10.043 | 4550 South 44th Place | 03/31/2018 | 959,936 | 224,819 | 735,117 | 12/31/2017 | 984,523 | 247,652 | 736,872 | 12/31/2016 | 952,824 | 250,423 | 702,401 | 1,055,226 | |||
| Property | 10.044 | 131 Kelsey Lane | 03/31/2018 | 1,303,096 | 268,561 | 1,034,535 | 12/31/2017 | 1,287,891 | 258,980 | 1,028,910 | 12/31/2016 | 1,237,552 | 230,739 | 1,006,813 | 1,343,159 | |||
| Property | 10.045 | 5775 Old Shakopee Road West | 03/31/2018 | 1,055,123 | 485,293 | 569,830 | 12/31/2017 | 950,426 | 483,288 | 467,138 | 12/31/2016 | 612,857 | 593,622 | 19,235 | 1,765,227 | |||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 03/31/2018 | 841,039 | 401,031 | 440,008 | 12/31/2017 | 875,917 | 399,898 | 476,019 | 12/31/2016 | 928,075 | 288,560 | 639,515 | 1,401,261 | |||
| Property | 10.047 | 7625 Smetana Lane | 03/31/2018 | 1,285,117 | 476,326 | 808,791 | 12/31/2017 | 1,290,079 | 483,135 | 806,944 | 12/31/2016 | 1,241,595 | 447,639 | 793,955 | 1,319,314 | |||
| Property | 10.048 | 5 Great Valley Parkway | 03/31/2018 | 1,320,808 | 538,851 | 781,956 | 12/31/2017 | 1,265,977 | 545,112 | 720,865 | 12/31/2016 | 1,163,312 | 497,193 | 666,119 | 1,553,919 | |||
| Property | 10.049 | 5705 Old Shakopee Road West | 03/31/2018 | 1,179,403 | 361,921 | 817,483 | 12/31/2017 | 1,191,595 | 369,642 | 821,953 | 12/31/2016 | 1,183,633 | 381,015 | 802,618 | 1,226,770 | |||
| Property | 10.050 | 7 Great Valley Parkway | 03/31/2018 | 1,447,151 | 545,021 | 902,130 | 12/31/2017 | 1,448,535 | 555,248 | 893,287 | 12/31/2016 | 1,314,878 | 543,267 | 771,611 | 1,541,451 | |||
| Property | 10.051 | 65 Valley Stream Parkway | 03/31/2018 | 1,197,831 | 369,669 | 828,162 | 12/31/2017 | 1,187,995 | 352,016 | 835,979 | 12/31/2016 | 1,114,147 | 316,138 | 798,009 | 1,134,564 | |||
| Property | 10.052 | 220 Gibraltar Road | 03/31/2018 | 1,558,260 | 602,579 | 955,682 | 12/31/2017 | 1,522,384 | 579,508 | 942,876 | 12/31/2016 | 1,476,850 | 561,383 | 915,466 | 1,589,355 | |||
| Property | 10.053 | 257-275 Great Valley Parkway | 03/31/2018 | 917,459 | 338,038 | 579,421 | 12/31/2017 | 907,482 | 327,218 | 580,264 | 12/31/2016 | 971,537 | 271,012 | 700,525 | 1,162,487 | |||
| Property | 10.054 | 240 Gibraltar Road | 03/31/2018 | 1,272,162 | 600,175 | 671,986 | 12/31/2017 | 1,356,731 | 603,287 | 753,444 | 12/31/2016 | 1,373,125 | 526,095 | 847,029 | 1,590,635 | |||
| Property | 10.055 | 200 Gibraltar Road | 03/31/2018 | 1,507,577 | 535,150 | 972,427 | 12/31/2017 | 1,498,875 | 552,295 | 946,580 | 12/31/2016 | 1,436,300 | 516,095 | 920,205 | 1,567,703 | |||
| Property | 10.056 | 9023 Columbine Road | 03/31/2018 | 1,232,740 | 462,831 | 769,909 | 12/31/2017 | 1,210,078 | 446,309 | 763,769 | 12/31/2016 | 1,129,583 | 389,158 | 740,424 | 1,248,079 | |||
| Property | 10.057 | 3 Country View Road | 03/31/2018 | 1,394,289 | 178,309 | 1,215,980 | 12/31/2017 | 1,401,777 | 179,335 | 1,222,441 | 12/31/2016 | 1,337,722 | 133,201 | 1,204,520 | 1,357,497 | |||
| Property | 10.058 | 333 Phoenixville Pike | 03/31/2018 | 1,021,348 | 254,195 | 767,154 | 12/31/2017 | 1,019,351 | 252,065 | 767,286 | 12/31/2016 | 994,689 | 229,846 | 764,843 | 1,100,616 | |||
| Property | 10.059 | 1 Great Valley Parkway | 03/31/2018 | 1,154,656 | 344,390 | 810,267 | 12/31/2017 | 1,145,737 | 341,115 | 804,622 | 12/31/2016 | 1,095,132 | 306,511 | 788,620 | 1,099,345 | |||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 03/31/2018 | 906,260 | 198,508 | 707,752 | 12/31/2017 | 893,401 | 188,709 | 704,692 | 12/31/2016 | 767,081 | 188,255 | 578,826 | 921,046 |
A-1-13
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||
| Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | |||
| Property Flag | ID | Property Name | (# of payments)(16)(17)(18) | Statements Date | EGI ($) | Expenses($) | NOI($)(13) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(9) | Debt Yield(9) | Revenue($) |
| Property | 10.061 | 7920 Woodland Center Boulevard | 03/31/2018 | 952,014 | 181,567 | 770,446 | 12/31/2017 | 951,627 | 186,270 | 765,357 | 12/31/2016 | 903,160 | 155,241 | 747,918 | 994,430 | |||
| Property | 10.062 | 20 Valley Stream Parkway | 03/31/2018 | 868,010 | 506,544 | 361,466 | 12/31/2017 | 856,684 | 509,837 | 346,847 | 12/31/2016 | 785,698 | 396,651 | 389,047 | 1,405,072 | |||
| Property | 10.063 | 5715 Old Shakopee Road West | 03/31/2018 | 965,289 | 314,111 | 651,178 | 12/31/2017 | 954,370 | 314,272 | 640,098 | 12/31/2016 | 817,171 | 287,024 | 530,147 | 1,038,565 | |||
| Property | 10.064 | 150-182 Kelsey Lane | 03/31/2018 | 1,005,786 | 205,642 | 800,144 | 12/31/2017 | 1,011,712 | 217,936 | 793,776 | 12/31/2016 | 949,785 | 176,925 | 772,861 | 1,071,175 | |||
| Property | 10.065 | 155 Great Valley Parkway | 03/31/2018 | 743,127 | 79,522 | 663,605 | 12/31/2017 | 742,524 | 74,925 | 667,600 | 12/31/2016 | 711,979 | 53,958 | 658,021 | 669,285 | |||
| Property | 10.066 | 701-725 US Highway 301 South | 03/31/2018 | 950,012 | 317,393 | 632,619 | 12/31/2017 | 957,702 | 295,159 | 662,543 | 12/31/2016 | 969,819 | 233,552 | 736,267 | 1,013,235 | |||
| Property | 10.067 | 901-933 US Highway 301 South | 03/31/2018 | 1,017,157 | 280,941 | 736,216 | 12/31/2017 | 1,019,645 | 281,038 | 738,606 | 12/31/2016 | 947,437 | 212,531 | 734,906 | 1,048,553 | |||
| Property | 10.068 | 7725 Woodland Center Boulevard | 03/31/2018 | 364,275 | 208,515 | 155,760 | 12/31/2017 | 150,397 | 201,026 | -50,629 | 12/31/2016 | 472,114 | 201,253 | 270,861 | 868,228 | |||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 03/31/2018 | 899,042 | 181,426 | 717,616 | 12/31/2017 | 915,388 | 201,766 | 713,622 | 12/31/2016 | 852,737 | 157,818 | 694,919 | 945,712 | |||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 03/31/2018 | 886,002 | 331,058 | 554,944 | 12/31/2017 | 922,701 | 359,043 | 563,658 | 12/31/2016 | 830,348 | 259,962 | 570,386 | 1,155,640 | |||
| Property | 10.071 | 101 Gibraltar Road | 03/31/2018 | 1,235,235 | 530,638 | 704,596 | 12/31/2017 | 1,232,350 | 514,672 | 717,678 | 12/31/2016 | 1,226,167 | 488,600 | 737,567 | 1,320,888 | |||
| Property | 10.072 | 6161 American Boulevard West | 03/31/2018 | 857,996 | 350,525 | 507,471 | 12/31/2017 | 920,232 | 352,472 | 567,760 | 12/31/2016 | 950,380 | 297,059 | 653,320 | 813,798 | |||
| Property | 10.073 | 4502 Woodland Center Boulevard | 03/31/2018 | 876,715 | 346,891 | 529,824 | 12/31/2017 | 883,397 | 350,094 | 533,303 | 12/31/2016 | 319,303 | 264,406 | 54,897 | 971,601 | |||
| Property | 10.074 | 110 Gibraltar Road | 03/31/2018 | 796,617 | 426,336 | 370,281 | 12/31/2017 | 780,728 | 429,009 | 351,719 | 12/31/2016 | 610,383 | 382,054 | 228,330 | 1,348,946 | |||
| Property | 10.075 | 8855 Columbine Road | 03/31/2018 | 468,824 | 514,843 | -46,019 | 12/31/2017 | 282,206 | 498,055 | -215,849 | 12/31/2016 | 381,290 | -381,290 | 1,319,631 | ||||
| Property | 10.076 | 8939 Columbine Road | 03/31/2018 | 911,165 | 320,292 | 590,873 | 12/31/2017 | 898,283 | 312,169 | 586,114 | 12/31/2016 | 848,499 | 278,184 | 570,315 | 957,150 | |||
| Property | 10.077 | 7905 Fuller Road | 03/31/2018 | 1,203,923 | 365,910 | 838,014 | 12/31/2017 | 1,214,174 | 370,486 | 843,688 | 12/31/2016 | 1,229,280 | 320,180 | 909,100 | 1,252,188 | |||
| Property | 10.078 | 10801 Nesbitt Avenue South | 03/31/2018 | 905,597 | 307,550 | 598,047 | 12/31/2017 | 905,545 | 311,162 | 594,382 | 12/31/2016 | 882,611 | 299,663 | 582,948 | 924,282 | |||
| Property | 10.079 | 9008 Brittany Way | 03/31/2018 | 710,090 | 130,183 | 579,907 | 12/31/2017 | 748,435 | 189,932 | 558,503 | 12/31/2016 | 289,861 | 357,292 | -67,431 | 775,125 | |||
| Property | 10.080 | 8995 Columbine Road | 03/31/2018 | 898,014 | 332,823 | 565,191 | 12/31/2017 | 891,322 | 330,778 | 560,543 | 12/31/2016 | 816,671 | 272,769 | 543,902 | 931,893 | |||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 03/31/2018 | 759,370 | 201,189 | 558,181 | 12/31/2017 | 749,886 | 191,431 | 558,455 | 12/31/2016 | 768,840 | 165,365 | 603,475 | 844,424 | |||
| Property | 10.082 | 455 Business Center Drive | 03/31/2018 | 925,725 | 423,148 | 502,577 | 12/31/2017 | 870,825 | 403,418 | 467,407 | 12/31/2016 | 780,012 | 374,540 | 405,472 | 1,106,162 | |||
| Property | 10.083 | 231-253 Gibraltar Road | 03/31/2018 | 964,089 | 275,053 | 689,035 | 12/31/2017 | 1,003,619 | 240,233 | 763,385 | 12/31/2016 | 1,003,347 | 391,818 | 611,529 | 1,180,264 | |||
| Property | 10.084 | 747 Dresher Road | 03/31/2018 | 520,322 | 247,263 | 273,059 | 12/31/2017 | 471,005 | 283,733 | 187,272 | 12/31/2016 | 471,997 | 260,956 | 211,041 | 968,246 | |||
| Property | 10.085 | 55 Valley Stream Parkway | 03/31/2018 | 816,145 | 259,483 | 556,661 | 12/31/2017 | 814,591 | 254,282 | 560,308 | 12/31/2016 | 756,024 | 219,562 | 536,462 | 770,812 | |||
| Property | 10.086 | 8212 Woodland Center Boulevard | 03/31/2018 | 607,145 | 111,077 | 496,068 | 12/31/2017 | 610,044 | 116,952 | 493,092 | 12/31/2016 | 573,955 | 92,863 | 481,091 | 644,464 | |||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 03/31/2018 | 942 | 234,151 | -233,209 | 12/31/2017 | 932 | 231,658 | -230,726 | 12/31/2016 | 927,260 | 188,207 | 739,053 | 1,272,736 | |||
| Property | 10.088 | 501 US Highway 301 South | 03/31/2018 | 796,993 | 178,143 | 618,849 | 12/31/2017 | 796,893 | 185,237 | 611,656 | 12/31/2016 | 811,290 | 180,499 | 630,791 | 849,750 | |||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 03/31/2018 | 784,177 | 190,822 | 593,355 | 12/31/2017 | 783,270 | 199,652 | 583,618 | 12/31/2016 | 746,980 | 178,497 | 568,483 | 763,081 | |||
| Property | 10.090 | 8102 Woodland Center Boulevard | 03/31/2018 | 209,594 | 168,181 | 41,413 | 12/31/2017 | 363,365 | 156,395 | 206,971 | 12/31/2016 | 950,241 | 127,207 | 823,034 | 665,347 | |||
| Property | 10.091 | 102 Rock Road | 03/31/2018 | 741,059 | 165,795 | 575,264 | 12/31/2017 | 731,919 | 158,330 | 573,589 | 12/31/2016 | 705,077 | 157,752 | 547,325 | 749,607 | |||
| Property | 10.092 | 111-159 Gibraltar Road | 03/31/2018 | 736,977 | 366,279 | 370,699 | 12/31/2017 | 767,515 | 362,025 | 405,490 | 12/31/2016 | 880,663 | 313,914 | 566,749 | 1,078,219 | |||
| Property | 10.093 | 200-264 Lakeside Drive | 03/31/2018 | 1,066,627 | 467,237 | 599,391 | 12/31/2017 | 1,086,132 | 473,573 | 612,559 | 12/31/2016 | 998,794 | 416,618 | 582,176 | 1,072,668 | |||
| Property | 10.094 | 181-187 Gibraltar Road | 03/31/2018 | 1,054,710 | 471,649 | 583,061 | 12/31/2017 | 1,054,245 | 472,685 | 581,560 | 12/31/2016 | 971,704 | 423,291 | 548,413 | 1,048,377 | |||
| Property | 10.095 | 120 Gibraltar Road | 03/31/2018 | 744,894 | 365,050 | 379,844 | 12/31/2017 | 725,169 | 381,276 | 343,893 | 12/31/2016 | 714,154 | 448,421 | 265,734 | 1,100,965 | |||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 03/31/2018 | 630,535 | 113,122 | 517,413 | 12/31/2017 | 621,486 | 111,616 | 509,871 | 12/31/2016 | 577,032 | 83,082 | 493,950 | 652,983 | |||
| Property | 10.097 | 161-175 Gibraltar Road | 03/31/2018 | 775,454 | 211,004 | 564,450 | 12/31/2017 | 757,082 | 201,747 | 555,335 | 12/31/2016 | 756,155 | 209,694 | 546,462 | 831,134 | |||
| Property | 10.098 | 8967 Columbine Road | 03/31/2018 | 765,026 | 274,123 | 490,902 | 12/31/2017 | 753,386 | 266,539 | 486,847 | 12/31/2016 | 705,307 | 231,381 | 473,926 | 807,818 | |||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 03/31/2018 | 662,468 | 203,387 | 459,081 | 12/31/2017 | 678,489 | 200,540 | 477,949 | 12/31/2016 | 758,313 | 252,898 | 505,415 | 824,059 | |||
| Property | 10.100 | 111 Kelsey Lane | 03/31/2018 | 653,075 | 166,624 | 486,451 | 12/31/2017 | 644,271 | 160,032 | 484,240 | 12/31/2016 | 619,121 | 153,695 | 465,427 | 687,028 | |||
| Property | 10.101 | 261-283 Gibraltar Road | 03/31/2018 | 809,850 | 243,122 | 566,728 | 12/31/2017 | 864,644 | 226,537 | 638,107 | 12/31/2016 | 837,420 | 220,206 | 617,214 | 1,036,715 | |||
| Property | 10.102 | 27-43 Great Valley Parkway | 03/31/2018 | 657,213 | 201,971 | 455,242 | 12/31/2017 | 657,834 | 205,438 | 452,397 | 12/31/2016 | 632,468 | 189,683 | 442,785 | 661,001 | |||
| Property | 10.103 | 767 Electronic Drive | 03/31/2018 | 1,970 | 200,007 | -198,037 | 12/31/2017 | 1,989 | 199,291 | -197,302 | 12/31/2016 | 1,171 | 191,101 | -189,930 | 809,056 | |||
| Property | 10.104 | 200-234 Kelsey Lane | 03/31/2018 | 620,877 | 142,065 | 478,812 | 12/31/2017 | 631,685 | 153,209 | 478,476 | 12/31/2016 | 594,713 | 120,719 | 473,994 | 638,678 | |||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 03/31/2018 | 820,065 | 212,704 | 607,361 | 12/31/2017 | 811,000 | 204,339 | 606,660 | 12/31/2016 | 762,054 | 179,209 | 582,845 | 773,690 | |||
| Property | 10.106 | 7800 Equitable Drive | 03/31/2018 | 1,003,521 | 464,393 | 539,128 | 12/31/2017 | 975,353 | 462,318 | 513,036 | 12/31/2016 | 743,771 | 425,192 | 318,578 | 1,023,994 | |||
| Property | 10.107 | 8906 Brittany Way | 03/31/2018 | 668,053 | 197,419 | 470,634 | 12/31/2017 | 660,835 | 215,745 | 445,090 | 12/31/2016 | 561,057 | 170,360 | 390,697 | 684,337 | |||
| Property | 10.108 | 201-223 Witmer Road | 03/31/2018 | 675,440 | 329,780 | 345,661 | 12/31/2017 | 648,050 | 331,241 | 316,809 | 12/31/2016 | 577,049 | 287,859 | 289,190 | 842,552 | |||
| Property | 10.109 | 4520 Seedling Circle | 03/31/2018 | 664,346 | 225,287 | 439,059 | 12/31/2017 | 661,702 | 224,697 | 437,005 | 12/31/2016 | 619,592 | 191,821 | 427,772 | 685,186 | |||
| Property | 10.110 | 13630 Northwest 8th Street | 03/31/2018 | 635,677 | 232,225 | 403,452 | 12/31/2017 | 631,116 | 227,245 | 403,870 | 12/31/2016 | 556,710 | 222,957 | 333,753 | 637,210 | |||
| Property | 10.111 | 5735 Old Shakopee Road West | 03/31/2018 | 349,258 | 230,996 | 118,261 | 12/31/2017 | 313,252 | 236,202 | 77,050 | 12/31/2016 | 269,672 | 228,744 | 40,928 | 836,363 | |||
| Property | 10.112 | 50 Valley Stream Parkway | 03/31/2018 | 659,839 | 242,062 | 417,777 | 12/31/2017 | 590,094 | 234,461 | 355,633 | 12/31/2016 | 189,040 | 193,493 | -4,453 | 820,291 | |||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 03/31/2018 | 735,808 | 277,045 | 458,763 | 12/31/2017 | 725,880 | 270,784 | 455,096 | 12/31/2016 | 747,069 | 292,342 | 454,727 | 757,522 | |||
| Property | 10.114 | 508 Lapp Road | 03/31/2018 | 41,634 | 231,418 | -189,784 | 12/31/2017 | 72,077 | 236,775 | -164,697 | 12/31/2016 | 555,033 | 221,876 | 333,157 | 622,247 | |||
| Property | 10.115 | 125-135 Rock Road | 03/31/2018 | 434,388 | 186,333 | 248,055 | 12/31/2017 | 379,073 | 172,774 | 206,299 | 12/31/2016 | 322,120 | 164,917 | 157,203 | 663,721 | |||
| Property | 10.116 | 8911 Columbine Road | 03/31/2018 | 621,194 | 423,023 | 198,171 | 12/31/2017 | 697,841 | 402,997 | 294,844 | 12/31/2016 | 852,097 | 372,155 | 479,942 | 968,990 | |||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 03/31/2018 | 442,709 | 140,227 | 302,483 | 12/31/2017 | 448,194 | 148,190 | 300,004 | 12/31/2016 | 429,016 | 134,705 | 294,311 | 532,028 | |||
| Property | 10.118 | 201 Gibraltar Road | 03/31/2018 | 468,811 | 312,453 | 156,358 | 12/31/2017 | 479,796 | 313,105 | 166,691 | 12/31/2016 | 478,985 | 341,763 | 137,221 | 864,798 | |||
| Property | 10.119 | 101-111 Rock Road | 03/31/2018 | 677,969 | 227,133 | 450,836 | 12/31/2017 | 672,069 | 224,067 | 448,002 | 12/31/2016 | 636,439 | 214,581 | 421,858 | 714,309 | |||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 03/31/2018 | 708,666 | 276,313 | 432,353 | 12/31/2017 | 706,542 | 276,780 | 429,763 | 12/31/2016 | 626,934 | 207,207 | 419,727 | 682,606 | |||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 03/31/2018 | 643,565 | 180,842 | 462,723 | 12/31/2017 | 640,982 | 180,665 | 460,317 | 12/31/2016 | 609,630 | 162,522 | 447,108 | 658,418 | |||
| Property | 10.122 | 40 Valley Stream Parkway | 03/31/2018 | 548,965 | 198,686 | 350,279 | 12/31/2017 | 523,773 | 201,161 | 322,612 | 12/31/2016 | 394,575 | 217,651 | 176,924 | 545,328 | |||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 03/31/2018 | 422,798 | 311,035 | 111,763 | 12/31/2017 | 2,816 | 290,847 | -288,030 | 12/31/2016 | 709,104 | 285,377 | 423,727 | 1,087,153 | |||
| Property | 10.124 | 7702 Woodland Center Boulevard | 03/31/2018 | 618,967 | 207,338 | 411,629 | 12/31/2017 | 692,790 | 213,072 | 479,718 | 12/31/2016 | 647,698 | 188,654 | 459,044 | 571,148 | |||
| Property | 10.125 | 103-109 Gibraltar Road | 03/31/2018 | 274,233 | 211,720 | 62,513 | 12/31/2017 | 319,440 | 198,160 | 121,280 | 12/31/2016 | 495,860 | 209,159 | 286,701 | 473,483 | |||
| Property | 10.126 | 8001 Woodland Center Boulevard | 03/31/2018 | 479,103 | 219,988 | 259,115 | 12/31/2017 | 407,492 | 216,539 | 190,953 | 12/31/2016 | 164,388 | 158,120 | 6,268 | 596,853 | |||
| Property | 10.127 | 113-123 Rock Road | 03/31/2018 | 469,251 | 187,744 | 281,507 | 12/31/2017 | 459,528 | 187,202 | 272,327 | 12/31/2016 | 373,000 | 164,598 | 208,402 | 462,624 | |||
| Property | 10.128 | 555 Business Center Drive | 03/31/2018 | 641,720 | 254,107 | 387,613 | 12/31/2017 | 645,138 | 245,015 | 400,123 | 12/31/2016 | 632,116 | 222,178 | 409,938 | 678,120 | |||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 03/31/2018 | 473,885 | 140,483 | 333,402 | 12/31/2017 | 564,954 | 134,270 | 430,685 | 12/31/2016 | 536,628 | 120,590 | 416,038 | 703,496 | |||
| Property | 10.130 | 300 Welsh Road Building 4 | 03/31/2018 | 538,217 | 342,914 | 195,303 | 12/31/2017 | 515,684 | 343,581 | 172,103 | 12/31/2016 | 537,195 | 302,062 | 235,134 | 650,188 | |||
| Property | 10.131 | 9001-9015 Brittany Way | 03/31/2018 | 455,878 | 141,280 | 314,599 | 12/31/2017 | 454,349 | 145,375 | 308,974 | 12/31/2016 | 487,749 | 86,116 | 401,633 | 483,060 | |||
| Property | 10.132 | 277-293 Great Valley Parkway | 03/31/2018 | 452,217 | 159,816 | 292,401 | 12/31/2017 | 457,231 | 157,361 | 299,870 | 12/31/2016 | 403,194 | 130,803 | 272,392 | 448,928 | |||
| Property | 10.133 | 13650 Northwest 8th Street | 03/31/2018 | 286,662 | 170,526 | 116,136 | 12/31/2017 | 396,936 | 189,631 | 207,305 | 12/31/2016 | 521,839 | 197,092 | 324,748 | 542,308 | |||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 03/31/2018 | 606,920 | 264,244 | 342,676 | 12/31/2017 | 621,693 | 281,403 | 340,290 | 12/31/2016 | 587,035 | 265,558 | 321,477 | 831,987 | |||
| Property | 10.135 | 300-309 Lakeside Drive | 03/31/2018 | 2,058 | 189,622 | -187,565 | 12/31/2017 | 1,987 | 181,860 | -179,873 | 12/31/2016 | 326,810 | 181,778 | 145,031 | 767,060 | |||
| Property | 10.136 | 101-107 Lakeside Drive | 03/31/2018 | 363,351 | 164,597 | 198,753 | 12/31/2017 | 357,180 | 157,657 | 199,524 | 12/31/2016 | 518,475 | 196,506 | 321,969 | 574,282 |
A-1-14
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||
| Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | |||
| Property Flag | ID | Property Name | (# of payments)(16)(17)(18) | Statements Date | EGI ($) | Expenses($) | NOI($)(13) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(9) | Debt Yield(9) | Revenue($) |
| Property | 10.137 | 7695-7699 Anagram Drive | 03/31/2018 | 656,299 | 243,529 | 412,771 | 12/31/2017 | 718,573 | 245,729 | 472,844 | 12/31/2016 | 659,324 | 201,939 | 457,385 | 896,209 | |||
| Property | 10.138 | 425 Technology Drive | 03/31/2018 | 409,993 | 145,171 | 264,822 | 12/31/2017 | 405,545 | 139,885 | 265,660 | 12/31/2016 | 374,893 | 121,287 | 253,607 | 400,607 | |||
| Property | 10.139 | 300 Technology Drive | 03/31/2018 | 295,755 | 85,324 | 210,432 | 12/31/2017 | 300,656 | 83,058 | 217,598 | 12/31/2016 | 274,647 | 63,814 | 210,833 | 300,545 | |||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 03/31/2018 | 297,329 | 79,921 | 217,408 | 12/31/2017 | 299,474 | 83,879 | 215,595 | 12/31/2016 | 296,645 | 70,397 | 226,248 | 347,430 | |||
| Property | 10.141 | 510 Lapp Road | 03/31/2018 | 229,827 | 41,601 | 188,226 | 12/31/2017 | 232,954 | 41,852 | 191,102 | 12/31/2016 | 232,898 | 36,183 | 196,715 | 211,903 | |||
| Property | 10.142 | 300 Welsh Road Building 3 | 03/31/2018 | 455,908 | 200,355 | 255,553 | 12/31/2017 | 462,212 | 191,531 | 270,681 | 12/31/2016 | 453,567 | 172,451 | 281,117 | 479,391 | |||
| Property | 10.143 | 7624 Bald Cypress Place | 03/31/2018 | 193,691 | 63,538 | 130,154 | 12/31/2017 | 202,839 | 80,374 | 122,465 | 12/31/2016 | 154,826 | 63,492 | 91,333 | 226,197 | |||
| Property | 10.144 | 75 Great Valley Parkway | 03/31/2018 | 147,599 | 23,446 | 124,153 | 12/31/2017 | 148,479 | 23,638 | 124,841 | 12/31/2016 | 141,699 | 18,222 | 123,476 | 131,660 | |||
| Property | 10.145 | 506 Prudential Road | 03/31/2018 | 149,447 | 94,065 | 55,382 | 12/31/2017 | 229,528 | 91,232 | 138,297 | 12/31/2016 | 309,921 | 77,351 | 232,569 | 318,500 | |||
| Property | 10.146 | 30 Great Valley Parkway | 03/31/2018 | 124,822 | 47,117 | 77,705 | 12/31/2017 | 126,999 | 49,156 | 77,842 | 12/31/2016 | 122,270 | 47,086 | 75,184 | 122,631 | |||
| Property | 10.147 | 100 Gibraltar Road | 03/31/2018 | 64,074 | 23,327 | 40,747 | 12/31/2017 | 61,622 | 21,069 | 40,554 | 12/31/2016 | 59,873 | 21,960 | 37,913 | 64,897 | |||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | L(29), D(85), O(6) | 04/30/2018 | 36,009,231 | 11,303,733 | 24,705,498 | 12/31/2017 | 35,808,445 | 10,705,616 | 25,102,829 | 12/31/2016 | 35,643,677 | 9,485,470 | 26,158,207 | 10.3% | 9.9% | 39,387,193 |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | L(24), D(92), O(4) | 08/31/2018 | 12,046,220 | 6,943,865 | 5,102,355 | 12/31/2017 | 11,067,453 | 6,383,155 | 4,684,297 | 12/31/2016 | 9,566,959 | 5,483,086 | 4,083,873 | 12.4% | 10.9% | 12,046,220 |
| Loan | 13 | 710 Bridgeport | L(37), YM1(79), O(4) | 08/31/2018 | 4,679,635 | 1,730,243 | 2,949,392 | 12/31/2017 | 4,046,042 | 1,671,263 | 2,374,779 | 8.7% | 8.4% | 5,353,733 | ||||
| Loan | 14 | Outlet Shoppes at El Paso(2) | L(25), D(91), O(4) | 06/30/2018 | 16,087,474 | 7,002,706 | 9,084,767 | 12/31/2017 | 16,577,672 | 6,985,972 | 9,591,700 | 12/31/2016 | 16,303,897 | 6,853,035 | 9,450,862 | 10.7% | 9.9% | 15,713,137 |
| Loan | 15 | Castleton Commons & Square(34) | L(24), D(92), O(4) | 06/30/2018 | 3,144,709 | 549,433 | 2,595,276 | 12/31/2017 | 3,172,328 | 833,768 | 2,338,560 | 12/31/2016 | 3,736,713 | 723,132 | 3,013,581 | 9.8% | 8.9% | 4,674,203 |
| Loan | 16 | Courtyard Edgewater(34) | L(25), D(91), O(4) | 08/31/2018 | 8,441,794 | 4,739,135 | 3,702,659 | 12/31/2017 | 8,118,695 | 4,703,148 | 3,415,547 | 12/31/2016 | 7,148,363 | 3,944,536 | 3,203,827 | 11.8% | 10.7% | 8,441,794 |
| Loan | 17 | Aston Street(22) | L(25), D(89), O(6) | 06/30/2018 | 2,812,286 | 763,831 | 2,048,455 | 12/31/2017 | 2,479,790 | 651,185 | 1,828,606 | 12/31/2016 | 2,305,686 | 570,184 | 1,735,502 | 8.5% | 7.8% | 3,386,466 |
| Loan | 18 | Overland Park Xchange(2) | L(25), YM1(92), O(3) | 06/30/2018 | 10,492,521 | 2,924,618 | 7,567,904 | 12/31/2017 | 9,558,596 | 2,706,112 | 6,852,484 | 12/31/2016 | 8,440,322 | 2,642,972 | 5,797,349 | 10.9% | 10.0% | 16,492,345 |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | L(25), D(91), O(4) | 07/31/2018 | 27,024,294 | 18,524,917 | 8,499,376 | 12/31/2017 | 26,395,992 | 18,552,034 | 7,843,958 | 12/31/2016 | 29,079,404 | 20,621,306 | 8,458,097 | 13.0% | 10.9% | 27,024,294 |
| Loan | 20 | Carmel Mission Inn(35) | L(25), D(91), O(4) | 07/31/2018 | 8,976,403 | 5,736,777 | 3,239,626 | 12/31/2017 | 8,336,603 | 5,521,748 | 2,814,855 | 12/31/2016 | 8,716,879 | 5,492,957 | 3,223,922 | 13.3% | 11.7% | 8,976,403 |
| Loan | 21 | Maize & Blue Portfolio | L(24), D(92), O(4) | 07/31/2018 | 3,421,165 | 1,335,490 | 2,085,675 | 12/31/2017 | 3,387,524 | 1,380,996 | 2,006,528 | 12/31/2016 | 3,276,000 | 1,353,055 | 1,922,945 | 9.9% | 9.6% | 3,463,102 |
| Property | 21.001 | The Lion | ||||||||||||||||
| Property | 21.002 | The Forum | ||||||||||||||||
| Property | 21.003 | 520 Packard | ||||||||||||||||
| Property | 21.004 | The Abbey | ||||||||||||||||
| Property | 21.005 | The Dean | ||||||||||||||||
| Property | 21.006 | 326 E Madison | ||||||||||||||||
| Property | 21.007 | 1000 Oakland | ||||||||||||||||
| Property | 21.008 | 344 S Division | ||||||||||||||||
| Property | 21.009 | The Lodge | ||||||||||||||||
| Property | 21.010 | The Algonquin | ||||||||||||||||
| Property | 21.011 | 515 E Lawrence | ||||||||||||||||
| Loan | 22 | Springhill Suites Huntington Beach | L(24), D(93), O(3) | 08/31/2018 | 6,395,137 | 3,380,542 | 3,014,595 | 14.3% | 14.3% | 6,395,137 | ||||||||
| Loan | 23 | CityLine XIV Portfolio | L(26), D(90), O(4) | Various | 2,658,559 | 812,087 | 1,846,472 | 12/31/2017 | 2,618,341 | 848,807 | 1,769,534 | 12/31/2016 | 2,550,378 | 830,594 | 1,719,784 | 8.7% | 8.5% | 3,403,942 |
| Property | 23.001 | CityLine Sebastian | 07/31/2018 | 1,171,052 | 257,095 | 913,957 | 12/31/2017 | 1,130,049 | 272,802 | 857,247 | 12/31/2016 | 1,049,344 | 233,130 | 816,214 | 1,492,259 | |||
| Property | 23.002 | CityLine Tuscaloosa | 06/30/2018 | 672,326 | 170,539 | 501,787 | 12/31/2017 | 648,216 | 188,272 | 459,944 | 12/31/2016 | 612,643 | 195,265 | 417,378 | 851,198 | |||
| Property | 23.003 | CityLine Route 22 | 06/30/2018 | 554,570 | 272,849 | 281,721 | 12/31/2017 | 578,580 | 273,869 | 304,711 | 12/31/2016 | 633,225 | 297,900 | 335,325 | 774,360 | |||
| Property | 23.004 | Extra Space Storage - Madison | 06/30/2018 | 260,611 | 111,604 | 149,007 | 12/31/2017 | 261,496 | 113,864 | 147,632 | 12/31/2016 | 255,165 | 104,299 | 150,867 | 286,125 | |||
| Loan | 24 | Chicopee Marketplace | L(25), YM1(92), O(3) | 05/31/2018 | 3,818,731 | 1,110,754 | 2,707,976 | 12/31/2017 | 3,761,996 | 1,088,849 | 2,673,147 | 12/31/2016 | 3,547,477 | 950,172 | 2,597,304 | 13.5% | 12.6% | 3,911,296 |
| Loan | 25 | Concord Plaza(2) | L(26), D(30), O(4) | 04/30/2018 | 6,319,398 | 2,685,234 | 3,634,164 | 12/31/2017 | 6,258,991 | 2,530,511 | 3,728,480 | 12/31/2016 | 5,906,261 | 2,477,019 | 3,429,242 | 10.2% | 9.0% | 7,599,105 |
| Loan | 26 | Woodside Office Center(36) | L(24), D(91), O(5) | 07/31/2018 | 2,309,577 | 935,275 | 1,374,303 | 12/31/2017 | 2,425,041 | 942,183 | 1,482,858 | 12/31/2016 | 2,165,584 | 905,873 | 1,259,712 | 8.2% | 8.0% | 2,897,730 |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | L(25), D(92), O(3) | 05/31/2018 | 14,422,010 | 6,196,734 | 8,225,277 | 12/31/2017 | 14,567,370 | 6,117,503 | 8,449,867 | 12/31/2016 | 13,915,495 | 6,054,482 | 7,861,013 | 9.1% | 8.6% | 16,386,063 |
| Property | 27.001 | 1515 Broad Street | 05/31/2018 | 5,646,234 | 2,865,495 | 2,780,739 | 12/31/2017 | 5,672,850 | 2,670,630 | 3,002,220 | 12/31/2016 | 5,310,882 | 2,786,077 | 2,524,805 | 7,408,820 | |||
| Property | 27.002 | 140 Centennial Avenue | 05/31/2018 | 2,616,829 | 1,103,893 | 1,512,936 | 12/31/2017 | 2,581,413 | 1,066,020 | 1,515,393 | 12/31/2016 | 2,728,386 | 1,042,036 | 1,686,350 | 2,759,825 | |||
| Property | 27.003 | 675 Central Avenue | 05/31/2018 | 1,702,022 | 570,775 | 1,131,247 | 12/31/2017 | 1,666,338 | 584,060 | 1,082,279 | 12/31/2016 | 1,671,286 | 530,327 | 1,140,959 | 1,783,298 | |||
| Property | 27.004 | 275 Centennial Avenue | 05/31/2018 | 1,181,025 | 240,904 | 940,121 | 12/31/2017 | 1,180,025 | 238,394 | 941,631 | 12/31/2016 | 1,192,331 | 226,903 | 965,428 | 1,153,718 | |||
| Property | 27.005 | 691 Central Avenue | 05/31/2018 | 1,526,814 | 577,637 | 949,177 | 12/31/2017 | 1,557,668 | 633,965 | 923,703 | 12/31/2016 | 1,339,818 | 542,424 | 797,394 | 1,513,751 | |||
| Property | 27.006 | 80 Kingsbridge Road | 05/31/2018 | 498,500 | 282,607 | 215,894 | 12/31/2017 | 482,644 | 260,546 | 222,098 | 12/31/2016 | 439,380 | 225,992 | 213,388 | 517,473 | |||
| Property | 27.007 | 20 Kingsbridge Road | 05/31/2018 | 1,250,586 | 555,423 | 695,163 | 12/31/2017 | 1,426,431 | 663,889 | 762,543 | 12/31/2016 | 1,233,412 | 700,723 | 532,689 | 1,249,178 | |||
| Loan | 28 | 1555 North Sheffield | L(25), D(91), O(4) | 07/31/2018 | 2,327,730 | 922,677 | 1,405,053 | 12/31/2017 | 2,252,589 | 873,268 | 1,379,321 | 12/31/2016 | 2,160,621 | 780,160 | 1,380,461 | 8.4% | 8.0% | 2,474,430 |
| Loan | 29 | Globe Chicago Industrial Portfolio | L(25), D(28), O(7) | 06/30/2018 | 2,701,672 | 895,882 | 1,805,790 | 12/31/2017 | 2,910,189 | 861,116 | 2,049,073 | 12/31/2016 | 2,909,798 | 821,500 | 2,088,298 | 11.0% | 10.2% | 3,204,324 |
| Property | 29.001 | Hoffman Industrial | 06/30/2018 | 819,689 | 487,635 | 332,054 | 12/31/2017 | 939,349 | 429,720 | 509,628 | 12/31/2016 | 901,146 | 380,725 | 520,421 | 1,086,860 | |||
| Property | 29.002 | Aurora Industrial | 06/30/2018 | 487,191 | 15,558 | 471,633 | 12/31/2017 | 569,920 | 15,843 | 554,077 | 12/31/2016 | 569,920 | 17,466 | 552,454 | 592,924 | |||
| Property | 29.003 | Schaumburg Tower Industrial | 06/30/2018 | 564,417 | 82,763 | 481,654 | 12/31/2017 | 559,722 | 95,802 | 463,919 | 12/31/2016 | 572,579 | 102,299 | 470,280 | 597,569 | |||
| Property | 29.004 | Bloomingdale Industrial | 06/30/2018 | 517,751 | 162,851 | 354,900 | 12/31/2017 | 526,889 | 157,790 | 369,099 | 12/31/2016 | 551,493 | 177,941 | 373,552 | 566,930 | |||
| Property | 29.005 | Schaumburg Basswood Industrial | 06/30/2018 | 312,624 | 147,075 | 165,549 | 12/31/2017 | 314,310 | 161,960 | 152,350 | 12/31/2016 | 314,660 | 143,069 | 171,591 | 360,041 | |||
| Loan | 30 | Pavilions North Shopping Center | L(25), YM1(92), O(3) | 05/31/2018 | 2,514,551 | 904,548 | 1,610,003 | 12/31/2017 | 2,614,377 | 875,720 | 1,738,658 | 12/31/2016 | 2,700,325 | 893,137 | 1,807,188 | 12.1% | 11.1% | 2,949,045 |
| Loan | 31 | Hilton Garden Inn Frederick | L(24), YM1(89), O(7) | 07/31/2018 | 5,899,876 | 3,772,381 | 2,127,495 | 12/31/2017 | 5,830,987 | 3,709,993 | 2,120,994 | 12/31/2016 | 5,450,524 | 3,558,302 | 1,892,222 | 14.5% | 12.9% | 5,899,876 |
| Loan | 32 | The Center at Carbon Beach | L(26), D(90), O(4) | 06/30/2018 | 1,368,563 | 401,582 | 966,981 | 12/31/2017 | 1,264,117 | 367,945 | 896,173 | 12/31/2016 | 1,141,771 | 365,358 | 776,413 | 7.9% | 7.5% | 1,532,905 |
| Loan | 33 | BJ’s Summerville | L(25), D(31), O(4) | 8.8% | 8.4% | 1,275,531 | ||||||||||||
| Loan | 34 | Columbus Industrial Portfolio | L(25), D(90), O(5) | 06/30/2018 | 1,481,431 | 482,804 | 998,627 | 12/31/2017 | 1,366,818 | 449,065 | 917,753 | 12/31/2016 | 722,369 | 228,789 | 493,581 | 9.8% | 8.9% | 1,374,523 |
| Property | 34.001 | Huntley | ||||||||||||||||
| Property | 34.002 | Frusta | ||||||||||||||||
| Loan | 35 | Fresno E Street Office | L(28), D(87), O(5) | 12/31/2017 | 1,213,751 | 472,043 | 741,708 | 12/31/2016 | 1,232,182 | 486,297 | 745,885 | 10.3% | 9.9% | 1,647,323 | ||||
| Loan | 36 | 300 East 64th Street | L(25), DorYM1(90), O(5) | 06/30/2018 | 807,819 | 325,109 | 482,710 | 7.8% | 7.3% | 1,119,155 | ||||||||
| Loan | 37 | Old Orchard | L(25), D(91), O(4) | 05/31/2018 | 1,629,477 | 687,850 | 941,627 | 12/31/2017 | 1,557,819 | 627,794 | 930,025 | 10.1% | 9.3% | 1,687,568 | ||||
| Loan | 38 | Market Square | L(24), D(92), O(4) | 05/31/2018 | 1,039,034 | 262,870 | 776,164 | 12/31/2017 | 1,132,750 | 261,497 | 871,253 | 12/31/2016 | 956,806 | 266,983 | 689,823 | 8.5% | 8.0% | 1,099,451 |
| Loan | 39 | May & Ellis Building | L(25), D(89), O(6) | 08/31/2018 | 822,336 | 191,959 | 630,377 | 12/31/2017 | 563,613 | 213,404 | 350,209 | 8.0% | 7.8% | 962,172 | ||||
| Loan | 40 | Ocala West | L(25), D(31), O(4) | 03/31/2018 | 1,163,175 | 327,272 | 835,903 | 12/31/2017 | 1,033,972 | 309,417 | 724,555 | 12/31/2016 | 904,005 | 437,217 | 466,788 | 12.8% | 11.7% | 1,487,478 |
| Loan | 41 | Torrey Corner | L(24), D(92), O(4) | 06/30/2018 | 733,119 | 191,986 | 541,134 | 12/31/2017 | 763,168 | 191,355 | 571,813 | 12/31/2016 | 918,221 | 182,613 | 735,608 | 9.1% | 8.8% | 943,180 |
| Loan | 42 | NC Self Storage Portfolio | L(25), D(92), O(3) | 07/31/2018 | 1,042,773 | 357,581 | 685,192 | 12/31/2017 | 1,009,712 | 330,838 | 678,874 | 9.1% | 9.0% | 1,316,010 | ||||
| Property | 42.001 | The Attic Self-Storage | 07/31/2018 | 574,133 | 194,070 | 380,063 | 12/31/2017 | 547,471 | 176,957 | 370,514 | 12/31/2016 | 418,122 | 144,538 | 273,584 | 653,092 | |||
| Property | 42.002 | Speedway Self-Storage | 07/31/2018 | 264,550 | 79,599 | 184,951 | 12/31/2017 | 275,767 | 74,047 | 201,720 | 12/31/2016 | 260,897 | 80,742 | 180,155 | 345,124 | |||
| Property | 42.003 | Armadillo Self-Storage | 07/31/2018 | 204,090 | 83,912 | 120,178 | 12/31/2017 | 186,474 | 79,833 | 106,641 | 317,794 | |||||||
| Loan | 43 | Kohl’s - Florence KY(31) | L(25), D(91), O(4) | 06/30/2018 | 444,434 | 3,930 | 440,504 | 12/31/2017 | 673,711 | 4,298 | 669,414 | 12/31/2016 | 673,711 | 4,529 | 669,183 | 9.2% | 8.8% | 764,444 |
A-1-15
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||
| Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | |||
| Property Flag | ID | Property Name | (# of payments)(16)(17)(18) | Statements Date | EGI ($) | Expenses($) | NOI($)(13) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(9) | Debt Yield(9) | Revenue($) |
| Loan | 44 | 237-239 Hawthorne Street | L(25), D(90), O(5) | 7.1% | 7.0% | 528,480 | ||||||||||||
| Loan | 45 | Greystone Business Park | L(25), D(91), O(4) | 06/30/2018 | 899,215 | 225,087 | 674,128 | 12/31/2017 | 831,700 | 209,846 | 621,854 | 12/31/2016 | 311,399 | 229,663 | 81,736 | 12.2% | 11.1% | 1,068,981 |
| Loan | 46 | DS Smith - Lester Prairie | L(24), D(92), O(4) | 08/31/2018 | 419,715 | 419,715 | 10.7% | 9.9% | 581,742 | |||||||||
| Loan | 47 | Sugar Grove | L(25), D(90), O(5) | 14.4% | 14.4% | 1,063,627 | ||||||||||||
| Loan | 48 | Campus Pointe | L(25), D(91), O(4) | 06/30/2018 | 422,918 | 141,406 | 281,511 | 12/31/2017 | 387,112 | 137,087 | 250,025 | 12/31/2016 | 353,233 | 128,349 | 224,884 | 9.3% | 8.8% | 593,097 |
| Loan | 49 | Nemours at Sonata West | L(25), D(91), O(4) | 9.3% | 9.1% | 509,030 | ||||||||||||
| Loan | 50 | Cottages at Gateway Park | L(25), D(91), O(4) | 04/30/2018 | 487,875 | 179,191 | 308,684 | 12/31/2017 | 488,518 | 178,736 | 309,782 | 12/31/2016 | 488,049 | 191,944 | 296,104 | 12.1% | 11.5% | 526,827 |
| Loan | 51 | WAG Richmond | L(25), D(91), O(4) | 08/31/2018 | 246,400 | 7,392 | 239,008 | 12/31/2017 | 246,400 | 7,392 | 239,008 | 12/31/2016 | 246,400 | 7,392 | 239,008 | 8.9% | 8.9% | 246,400 |
A-1-16
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | Ground Lease | Lease | |||||
| Property Flag | ID | Property Name | EGI($) | Expenses($) | NOI ($)(13) | Reserves($) | TI/LC($) | NCF ($) | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(23)(24)(25) | SF | Expiration |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 40,176,182 | 10,301,816 | 29,874,366 | 150,615 | 1,000,000 | 28,723,752 | Fee Simple | |||||
| Property | 1.001 | 55 Prospect Street | 13,204,968 | 3,462,816 | 9,742,152 | 51,101 | 339,281 | 9,351,770 | Fee Simple | 2U | 79,500 | 09/30/2029 | ||
| Property | 1.002 | 117 Adams Street | 10,348,564 | 2,600,847 | 7,747,717 | 36,591 | 242,944 | 7,468,181 | Fee Simple | Etsy | 172,135 | 07/31/2026 | ||
| Property | 1.003 | 77 Sands Street | 11,995,115 | 2,951,179 | 9,043,935 | 44,746 | 297,088 | 8,702,102 | Fee Simple | Brooklyn Lab | 80,648 | 06/30/2034 | ||
| Property | 1.004 | 81 Prospect Street | 4,627,536 | 1,286,973 | 3,340,563 | 18,177 | 120,687 | 3,201,699 | Fee Simple | WeWork | 84,704 | 07/31/2031 | ||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 44,603,641 | 8,747,532 | 35,856,109 | 135,320 | 411,696 | 35,309,093 | Fee Simple | Amazon | 676,598 | 06/30/2030 | ||
| Loan | 3 | Aventura Mall(2)(33)(36) | 185,479,647 | 30,620,668 | 154,858,979 | 243,502 | 3,043,770 | 151,571,708 | Fee Simple | J. C. Penney Co. | 193,759 | 04/30/2023 | ||
| Loan | 4 | Shops at Solaris(2) | 9,597,539 | 1,830,761 | 7,766,778 | 10,601 | 165,393 | 7,590,784 | Fee Simple | Bol | 13,368 | 09/30/2033 | ||
| Loan | 5 | Liberty Portfolio(2)(5) | 19,169,391 | 4,059,580 | 15,109,811 | 161,149 | 818,643 | 14,130,019 | Fee Simple/Leasehold | |||||
| Property | 5.001 | Liberty Center at Rio Salado | 16,209,889 | 3,419,672 | 12,790,217 | 136,481 | 691,036 | 11,962,700 | Fee Simple/Leasehold | Various | None | Centene Management Company, LLC | 352,988 | 01/31/2028 |
| Property | 5.002 | 8501 East Raintree Drive | 2,959,502 | 639,908 | 2,319,594 | 24,668 | 127,607 | 2,167,319 | Fee Simple | The Vanguard Group, Inc. | 123,340 | 07/31/2026 | ||
| Loan | 6 | Christiana Center | 5,827,860 | 1,043,894 | 4,783,966 | 45,417 | 123,199 | 4,615,350 | Fee Simple | Costco (Ground Lease) | 140,814 | 09/30/2023 | ||
| Loan | 7 | 192 Lexington Avenue(2) | 6,405,588 | 2,007,868 | 4,397,720 | 193,747 | 4,203,973 | Fee Simple | Broadway Suites III | 8,498 | 08/31/2019 | |||
| Loan | 8 | Hotel Erwin | 16,585,571 | 10,683,726 | 5,901,845 | 663,423 | 5,238,422 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 9 | Aon Center(2)(34)(36) | 97,775,632 | 46,208,188 | 51,567,444 | 472,131 | 1,388,620 | 49,706,693 | Fee Simple | Aon Corporation | 423,047 | 12/31/2028 | ||
| Loan | 10 | Workspace(2)(36) | 192,633,427 | 67,314,318 | 125,319,109 | 2,471,191 | 9,884,763 | 112,963,155 | Fee Simple/Leasehold | |||||
| Property | 10.001 | 6625 78th Street West | 7,175,440 | 3,628,754 | 3,546,686 | 81,250 | 325,000 | 3,140,436 | Fee Simple | Express Scripts, Inc. | 203,442 | 12/31/2018 | ||
| Property | 10.002 | 1500 Liberty Ridge Drive | 6,487,925 | 2,121,356 | 4,366,568 | 58,280 | 233,120 | 4,075,168 | Fee Simple | ELAP Services, LLC | 39,981 | 11/30/2021 | ||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 4,963,009 | 2,014,717 | 2,948,292 | 38,692 | 154,768 | 2,754,832 | Fee Simple | Carnival Corporation | 30,519 | 11/30/2026 | ||
| Property | 10.004 | 1301 International Parkway | 4,671,546 | 1,487,381 | 3,184,165 | 35,040 | 140,160 | 3,008,965 | Fee Simple | Sunshine State Health Plan, Inc. | 84,379 | 11/30/2020 | ||
| Property | 10.005 | 777 West Yamato Road | 4,254,026 | 1,700,801 | 2,553,225 | 38,902 | 155,608 | 2,358,715 | Fee Simple | Relx, Inc. | 51,404 | 05/31/2024 | ||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 3,432,623 | 605,233 | 2,827,390 | 41,250 | 165,000 | 2,621,140 | Fee Simple | United HealthCare Services, Inc. | 165,000 | 03/31/2024 | ||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 2,761,033 | 473,314 | 2,287,719 | 34,851 | 139,403 | 2,113,465 | Fee Simple | Aetna Life Insurance Company | 139,403 | 12/31/2023 | ||
| Property | 10.008 | 3100 Southwest 145th Avenue | 3,482,873 | 1,157,613 | 2,325,260 | 26,084 | 104,337 | 2,194,839 | Fee Simple | United HealthCare Services, Inc. | 50,143 | 06/30/2022 | ||
| Property | 10.009 | 3400 Lakeside Drive | 2,829,589 | 1,390,612 | 1,438,977 | 30,033 | 120,130 | 1,288,814 | Fee Simple | Carnival Corporation | 62,904 | 11/30/2026 | ||
| Property | 10.010 | 3450 Lakeside Drive | 3,604,934 | 1,355,444 | 2,249,490 | 29,900 | 119,598 | 2,099,992 | Fee Simple | Arise Virtual Solutions, Inc. | 43,299 | 02/28/2027 | ||
| Property | 10.011 | 40 Liberty Boulevard | 3,229,923 | 678,413 | 2,551,510 | 31,500 | 126,000 | 2,394,010 | Fee Simple | Siemens Medical Solutions USA, Inc. | 126,000 | 01/31/2020 | ||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 3,337,342 | 1,097,515 | 2,239,827 | 35,137 | 140,548 | 2,064,142 | Fee Simple | Aetna Life Insurance Company | 73,077 | 02/29/2020 | ||
| Property | 10.013 | 750 Park of Commerce Road | 2,593,130 | 1,026,097 | 1,567,033 | 23,833 | 95,331 | 1,447,869 | Fee Simple | 3Cinteractive Corp. | 25,287 | 12/31/2021 | ||
| Property | 10.014 | 13621 Northwest 12th Street | 2,844,425 | 1,121,644 | 1,722,781 | 26,606 | 106,425 | 1,589,750 | Fee Simple | MEDNAX Services, Inc. | 37,209 | 11/30/2023 | ||
| Property | 10.015 | 2 West Liberty Boulevard | 2,980,784 | 903,076 | 2,077,708 | 25,169 | 100,676 | 1,951,863 | Fee Simple | Teva Branded Pharmaceutical | 60,307 | 12/31/2019 | ||
| Property | 10.016 | 10400 Viking Drive | 3,685,527 | 1,894,250 | 1,791,277 | 41,793 | 167,172 | 1,582,312 | Fee Simple | Grain Millers, Inc. | 34,981 | 01/31/2021 | ||
| Property | 10.017 | 100 Witmer Road | 3,378,343 | 1,259,574 | 2,118,769 | 34,782 | 139,128 | 1,944,859 | Fee Simple | Kreischer Miller | 45,916 | 07/31/2019 | ||
| Property | 10.018 | 7 Walnut Grove Drive | 2,982,289 | 676,239 | 2,306,050 | 30,000 | 120,000 | 2,156,050 | Fee Simple | Reed Technology & Information | 120,000 | 05/31/2025 | ||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 2,075,929 | 405,572 | 1,670,356 | 27,219 | 108,874 | 1,534,264 | Fee Simple | GE Parallel Design, Inc. | 78,335 | 09/30/2028 | ||
| Property | 10.020 | 1400 Liberty Ridge Drive | 2,909,715 | 934,001 | 1,975,715 | 25,284 | 101,136 | 1,849,295 | Fee Simple | Boomi, Inc | 41,409 | 09/30/2027 | ||
| Property | 10.021 | 1200 Liberty Ridge Drive | 2,200,023 | 808,025 | 1,391,997 | 21,538 | 86,150 | 1,284,310 | Fee Simple | Saul Ewing Arnstein & Lehr, LLP | 16,704 | 02/28/2021 | ||
| Property | 10.022 | 4750 South 44th Place | 1,842,763 | 371,645 | 1,471,118 | 19,874 | 79,496 | 1,371,748 | Fee Simple | Aetna Life Insurance Company | 69,094 | 08/31/2020 | ||
| Property | 10.023 | 680 Blair Mill Road | 3,008,973 | 935,162 | 2,073,811 | 28,778 | 115,110 | 1,929,923 | Fee Simple | United HealthCare Services, Inc. | 115,110 | 03/31/2025 | ||
| Property | 10.024 | 3020 US Highway 301 South | 2,121,411 | 490,978 | 1,630,432 | 24,760 | 99,039 | 1,506,633 | Fee Simple | General Dynamics Information Tech., Inc. | 99,039 | 09/30/2022 | ||
| Property | 10.025 | 4 Walnut Grove Drive | 2,812,415 | 853,258 | 1,959,157 | 27,425 | 109,700 | 1,822,032 | Fee Simple | Optum Services Inc. | 109,700 | 03/31/2025 | ||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 1,819,392 | 726,322 | 1,093,070 | 22,618 | 90,472 | 979,980 | Fee Simple | Cognizant Technology Solutions U.S. Corporation | 27,882 | 11/30/2024 | ||
| Property | 10.027 | 5 Walnut Grove Drive | 2,303,851 | 973,513 | 1,330,339 | 26,250 | 105,000 | 1,199,089 | Fee Simple | Commcor | 27,035 | 11/30/2022 | ||
| Property | 10.028 | 700 Dresher Road | 2,488,425 | 975,521 | 1,512,904 | 27,500 | 110,000 | 1,375,404 | Fee Simple | Comcast of PA | 58,115 | 12/31/2019 | ||
| Property | 10.029 | 45-67 Great Valley Parkway | 1,786,624 | 330,005 | 1,456,619 | 32,003 | 128,011 | 1,296,605 | Fee Simple | Orthovita, Inc. | 55,675 | 07/31/2020 | ||
| Property | 10.030 | 4610 South 44th Place | 1,948,337 | 379,589 | 1,568,748 | 16,503 | 66,012 | 1,486,233 | Fee Simple | CDx Holdings, Inc. | 66,012 | 08/31/2020 | ||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 1,485,601 | 686,662 | 798,939 | 22,035 | 88,140 | 688,764 | Fee Simple | Education Management LLC | 88,140 | 06/30/2019 | ||
| Property | 10.032 | 1 Country View Road | 1,764,586 | 496,778 | 1,267,808 | 13,700 | 54,798 | 1,199,310 | Fee Simple | Factory Mutual Insurance Company | 23,155 | 02/28/2021 | ||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 1,515,001 | 475,433 | 1,039,568 | 25,317 | 101,269 | 912,982 | Fee Simple | GM Cruise LLC | 101,269 | 07/31/2022 | ||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 1,641,815 | 630,496 | 1,011,319 | 21,403 | 85,610 | 904,306 | Fee Simple | U.S. Installation Group, Inc. | 14,749 | 05/31/2023 | ||
| Property | 10.035 | 77-123 Great Valley Parkway | 1,361,358 | 370,093 | 991,266 | 25,775 | 103,099 | 862,392 | Fee Simple | Puresyn, Inc. | 18,008 | 12/31/2020 | ||
| Property | 10.036 | 420-500 Lapp Road | 1,595,640 | 350,681 | 1,244,960 | 22,828 | 91,312 | 1,130,820 | Fee Simple | ifm Prover USA, Inc. | 36,837 | 03/31/2023 | ||
| Property | 10.037 | 507 Prudential Road | 1,755,859 | 911,111 | 844,748 | 25,178 | 100,710 | 718,860 | Fee Simple/Leasehold | 7/11/2088 (Devereux); 12/31/2105 (Poley) | One, 99 year or less (Devereaux); None (Poley) | Bayview Loan Servicing, LLC | 64,115 | 04/30/2026 |
| Property | 10.038 | 2 Walnut Grove Drive | 1,881,637 | 665,878 | 1,215,759 | 20,464 | 81,856 | 1,113,439 | Fee Simple | Acurian | 44,039 | 09/30/2022 | ||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 1,116,543 | 284,589 | 831,953 | 22,440 | 89,758 | 719,756 | Fee Simple | HiVelocity Ventures Corporation | 23,012 | 06/30/2021 | ||
| Property | 10.040 | 9801 South 51st Street | 1,153,855 | 326,099 | 827,756 | 17,888 | 71,550 | 738,318 | Fee Simple | Aetna Life Insurance Company | 42,369 | 02/28/2019 | ||
| Property | 10.041 | 180 Sheree Boulevard | 902,076 | 680,011 | 222,066 | 26,854 | 107,417 | 87,794 | Fee Simple | Avanceon, LP | 16,700 | 03/31/2020 | ||
| Property | 10.042 | 7615 Smetana Lane | 1,448,166 | 535,924 | 912,242 | 23,361 | 93,444 | 795,437 | Fee Simple | Dell Marketing L. P. | 85,366 | 08/31/2024 | ||
| Property | 10.043 | 4550 South 44th Place | 1,055,226 | 260,589 | 794,637 | 13,622 | 54,489 | 726,525 | Fee Simple | Progressive Casualty Insurance Company | 54,489 | 05/31/2020 | ||
| Property | 10.044 | 131 Kelsey Lane | 1,343,159 | 252,281 | 1,090,878 | 22,323 | 89,290 | 979,265 | Fee Simple | United HealthCare Services, Inc. | 89,290 | 09/30/2024 | ||
| Property | 10.045 | 5775 Old Shakopee Road West | 1,201,517 | 521,128 | 680,389 | 25,763 | 103,050 | 551,576 | Fee Simple | SENSATA TECHNOLOGIES, INC. | 34,291 | 03/31/2022 | ||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 1,017,241 | 317,804 | 699,437 | 23,692 | 94,766 | 580,980 | Fee Simple | Zippy Shell USA, LLC | 10,929 | 02/28/2024 | ||
| Property | 10.047 | 7625 Smetana Lane | 1,319,314 | 482,566 | 836,748 | 13,981 | 55,924 | 766,843 | Fee Simple | Dell Marketing L. P. | 55,924 | 08/31/2024 | ||
| Property | 10.048 | 5 Great Valley Parkway | 1,500,159 | 592,284 | 907,875 | 16,261 | 65,044 | 826,570 | Fee Simple | Executive Office Link, Inc. | 23,150 | 06/30/2022 | ||
| Property | 10.049 | 5705 Old Shakopee Road West | 1,226,770 | 391,009 | 835,761 | 18,649 | 74,594 | 742,518 | Fee Simple | MorphoTrust USA, LLC | 46,308 | 11/30/2021 | ||
| Property | 10.050 | 7 Great Valley Parkway | 1,440,951 | 555,079 | 885,872 | 15,277 | 61,108 | 809,487 | Fee Simple | Scala, Inc. | 21,266 | 02/28/2026 | ||
| Property | 10.051 | 65 Valley Stream Parkway | 1,134,564 | 253,315 | 881,249 | 15,328 | 61,313 | 804,608 | Fee Simple | Siemens Medical Solutions USA, Inc. | 61,313 | 01/31/2020 | ||
| Property | 10.052 | 220 Gibraltar Road | 1,589,355 | 593,047 | 996,308 | 15,897 | 63,587 | 916,824 | Fee Simple | Morningstar Credit Ratings | 16,491 | 10/31/2024 | ||
| Property | 10.053 | 257-275 Great Valley Parkway | 1,162,487 | 289,437 | 873,051 | 17,781 | 71,122 | 784,148 | Fee Simple | Y-Prime, Inc. | 16,401 | 08/31/2019 | ||
| Property | 10.054 | 240 Gibraltar Road | 1,346,020 | 568,835 | 777,185 | 15,897 | 63,587 | 697,701 | Fee Simple | Astea International | 24,096 | 08/31/2022 | ||
| Property | 10.055 | 200 Gibraltar Road | 1,306,210 | 571,578 | 734,631 | 16,113 | 64,452 | 654,066 | Fee Simple | US Bank National Association | 33,804 | 09/30/2028 | ||
| Property | 10.056 | 9023 Columbine Road | 1,248,079 | 439,380 | 808,698 | 15,550 | 62,200 | 730,948 | Fee Simple | Kroll Ontrack, LLC | 62,200 | 06/30/2026 | ||
| Property | 10.057 | 3 Country View Road | 1,017,612 | 276,566 | 741,046 | 17,500 | 70,000 | 653,546 | Fee Simple | Ellucian Company L.P. | 70,000 | MTM | ||
| Property | 10.058 | 333 Phoenixville Pike | 1,100,616 | 264,570 | 836,046 | 21,000 | 84,000 | 731,046 | Fee Simple | Colorcon, Inc. | 84,000 | 09/14/2024 | ||
| Property | 10.059 | 1 Great Valley Parkway | 1,099,345 | 259,998 | 839,347 | 15,220 | 60,880 | 763,247 | Fee Simple | TELA Bio, Inc. | 16,112 | 05/31/2021 | ||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 921,046 | 228,934 | 692,112 | 13,638 | 54,551 | 623,923 | Fee Simple | Midland Credit Management, Inc. | 31,096 | 12/31/2020 |
A-1-17
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | Ground Lease | Lease | |||||
| Property Flag | ID | Property Name | EGI($) | Expenses($) | NOI ($)(13) | Reserves($) | TI/LC($) | NCF ($) | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(23)(24)(25) | SF | Expiration |
| Property | 10.061 | 7920 Woodland Center Boulevard | 994,430 | 181,543 | 812,887 | 13,157 | 52,627 | 747,103 | Fee Simple | Hilton Reservations Worldwide, LLC | 31,414 | 12/31/2018 | ||
| Property | 10.062 | 20 Valley Stream Parkway | 940,438 | 482,436 | 458,002 | 15,195 | 60,778 | 382,030 | Fee Simple | Novocure Inc. | 11,631 | 04/30/2022 | ||
| Property | 10.063 | 5715 Old Shakopee Road West | 1,038,565 | 358,856 | 679,709 | 15,866 | 63,463 | 600,380 | Fee Simple | NCS Pearson, Inc. | 51,770 | 05/31/2027 | ||
| Property | 10.064 | 150-182 Kelsey Lane | 1,071,175 | 207,534 | 863,641 | 13,600 | 54,400 | 795,641 | Fee Simple | Esurance Insurance Company | 54,400 | 05/31/2021 | ||
| Property | 10.065 | 155 Great Valley Parkway | 669,285 | 70,120 | 599,165 | 17,800 | 71,200 | 510,165 | Fee Simple | Janssen Biotech, Inc. | 71,200 | 06/30/2023 | ||
| Property | 10.066 | 701-725 US Highway 301 South | 1,013,235 | 223,329 | 789,907 | 16,345 | 65,380 | 708,182 | Fee Simple | CB&I Government Solutions | 15,610 | 04/30/2020 | ||
| Property | 10.067 | 901-933 US Highway 301 South | 1,048,553 | 210,917 | 837,636 | 16,300 | 65,200 | 756,136 | Fee Simple | Capital Machine Technologies | 13,600 | 09/30/2021 | ||
| Property | 10.068 | 7725 Woodland Center Boulevard | 868,228 | 262,281 | 605,947 | 10,654 | 42,615 | 552,678 | Fee Simple | Cognizant Technology Solutions U.S. Corporation | 42,615 | 11/30/2024 | ||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 945,712 | 191,350 | 754,362 | 10,035 | 40,140 | 704,187 | Fee Simple | Computer Generated Solutions, Inc. | 40,140 | 12/31/2024 | ||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 800,793 | 265,284 | 535,509 | 18,599 | 74,397 | 442,513 | Fee Simple | DCR Engineering Services, Inc. | 18,891 | 01/31/2020 | ||
| Property | 10.071 | 101 Gibraltar Road | 1,264,171 | 512,186 | 751,984 | 14,211 | 56,845 | 680,928 | Fee Simple | PAREXEL | 30,800 | 03/31/2022 | ||
| Property | 10.072 | 6161 American Boulevard West | 813,728 | 332,984 | 480,744 | 9,207 | 36,827 | 434,710 | Fee Simple | Digi-Key Corporation | 19,553 | 12/31/2018 | ||
| Property | 10.073 | 4502 Woodland Center Boulevard | 846,371 | 243,254 | 603,116 | 10,670 | 42,680 | 549,766 | Fee Simple | Iron Bow Technologies, LLC | 23,881 | 11/30/2019 | ||
| Property | 10.074 | 110 Gibraltar Road | 845,699 | 444,804 | 400,895 | 14,857 | 59,429 | 326,609 | Fee Simple | Clinical Ink, Inc. | 15,087 | 04/30/2023 | ||
| Property | 10.075 | 8855 Columbine Road | 888,274 | 476,125 | 412,149 | 14,536 | 58,145 | 339,467 | Fee Simple | ARCSERVE (USA) LLC | 33,496 | 10/31/2023 | ||
| Property | 10.076 | 8939 Columbine Road | 957,150 | 333,072 | 624,078 | 12,000 | 48,000 | 564,078 | Fee Simple | Kroll Ontrack, LLC | 48,000 | 06/30/2026 | ||
| Property | 10.077 | 7905 Fuller Road | 1,252,188 | 370,100 | 882,088 | 18,556 | 74,224 | 789,308 | Fee Simple | Acist Medical Systems, Inc. | 74,224 | 07/31/2019 | ||
| Property | 10.078 | 10801 Nesbitt Avenue South | 924,282 | 301,249 | 623,033 | 14,000 | 56,000 | 553,033 | Fee Simple | Tornier, Inc. | 56,000 | 12/31/2022 | ||
| Property | 10.079 | 9008 Brittany Way | 775,125 | 134,325 | 640,800 | 14,770 | 59,080 | 566,950 | Fee Simple | The School Board of Hillsborough County | 44,197 | 11/30/2031 | ||
| Property | 10.080 | 8995 Columbine Road | 926,731 | 331,302 | 595,429 | 11,528 | 46,112 | 537,789 | Fee Simple | Kroll Ontrack, LLC | 45,817 | 06/30/2026 | ||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 844,424 | 211,101 | 633,323 | 11,088 | 44,350 | 577,885 | Fee Simple | Liberty Dental Plan of Florida, Inc. | 25,634 | 12/31/2022 | ||
| Property | 10.082 | 455 Business Center Drive | 1,013,762 | 408,421 | 605,341 | 12,876 | 51,505 | 540,960 | Fee Simple | Language Service Associates Exp | 28,119 | 01/31/2019 | ||
| Property | 10.083 | 231-253 Gibraltar Road | 1,023,009 | 344,647 | 678,362 | 15,000 | 60,000 | 603,362 | Fee Simple | ADT | 15,014 | 12/31/2018 | ||
| Property | 10.084 | 747 Dresher Road | 607,221 | 260,450 | 346,770 | 13,300 | 53,200 | 280,270 | Fee Simple | LRP Publications | 16,970 | 03/31/2022 | ||
| Property | 10.085 | 55 Valley Stream Parkway | 770,812 | 174,805 | 596,006 | 10,303 | 41,211 | 544,493 | Fee Simple | Siemens Medical Solutions USA, Inc. | 41,211 | 01/31/2020 | ||
| Property | 10.086 | 8212 Woodland Center Boulevard | 644,464 | 119,205 | 525,259 | 9,789 | 39,155 | 476,315 | Fee Simple | MCIMetro Access Transmission Services LL | 39,155 | 05/31/2027 | ||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 152,736 | 366,229 | -213,493 | 16,000 | 64,000 | -293,493 | Fee Simple | NAP | NAP | NAP | ||
| Property | 10.088 | 501 US Highway 301 South | 849,750 | 190,986 | 658,763 | 14,770 | 59,080 | 584,913 | Fee Simple | Metro PCS Florida, LLC | 12,380 | 12/31/2019 | ||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 763,081 | 176,470 | 586,611 | 11,088 | 44,350 | 531,173 | Fee Simple | AccentHealth LLC | 20,236 | 06/30/2019 | ||
| Property | 10.090 | 8102 Woodland Center Boulevard | 665,347 | 272,310 | 393,037 | 9,789 | 39,155 | 344,093 | Fee Simple | Refresco Beverages US Inc. | 39,155 | 12/31/2027 | ||
| Property | 10.091 | 102 Rock Road | 749,607 | 155,787 | 593,820 | 10,118 | 40,472 | 543,230 | Fee Simple | Auxilium Pharmaceuticals | 40,472 | 07/31/2028 | ||
| Property | 10.092 | 111-159 Gibraltar Road | 724,576 | 379,595 | 344,981 | 15,759 | 63,036 | 266,186 | Fee Simple | Burns Mechanical | 15,400 | 06/30/2022 | ||
| Property | 10.093 | 200-264 Lakeside Drive | 958,463 | 520,298 | 438,165 | 13,656 | 54,623 | 369,887 | Fee Simple | Internal Revenue Service | 20,396 | 12/31/2019 | ||
| Property | 10.094 | 181-187 Gibraltar Road | 1,048,377 | 468,594 | 579,783 | 12,218 | 48,870 | 518,696 | Fee Simple | Solid State Equip Corp | 48,870 | 12/31/2024 | ||
| Property | 10.095 | 120 Gibraltar Road | 906,207 | 390,588 | 515,620 | 12,256 | 49,023 | 454,341 | Fee Simple | Selene Finance | 17,818 | 01/31/2019 | ||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 652,983 | 134,665 | 518,319 | 6,225 | 24,900 | 487,194 | Fee Simple | Miraca Life Sciences, Inc. | 24,900 | 08/31/2020 | ||
| Property | 10.097 | 161-175 Gibraltar Road | 831,134 | 250,140 | 580,994 | 12,433 | 49,732 | 518,829 | Fee Simple | Oppenheimer Precision | 49,732 | 08/31/2026 | ||
| Property | 10.098 | 8967 Columbine Road | 807,818 | 289,354 | 518,465 | 9,966 | 39,862 | 468,637 | Fee Simple | Kroll Ontrack, LLC | 39,862 | 06/30/2026 | ||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 671,634 | 184,125 | 487,509 | 11,346 | 45,382 | 430,782 | Fee Simple | Firstsource Group USA, Inc | 9,620 | 07/31/2019 | ||
| Property | 10.100 | 111 Kelsey Lane | 687,028 | 158,405 | 528,623 | 15,050 | 60,200 | 453,373 | Fee Simple | LifePath Hospice Inc. | 18,060 | 01/31/2020 | ||
| Property | 10.101 | 261-283 Gibraltar Road | 616,715 | 239,726 | 376,989 | 15,000 | 60,000 | 301,989 | Fee Simple | SimplexGrinnell, LP | 36,000 | 04/30/2019 | ||
| Property | 10.102 | 27-43 Great Valley Parkway | 661,001 | 192,121 | 468,880 | 15,156 | 60,623 | 393,102 | Fee Simple | Havpak, Inc. | 60,623 | 06/30/2021 | ||
| Property | 10.103 | 767 Electronic Drive | 615,943 | 433,384 | 182,559 | 11,250 | 45,000 | 126,309 | Fee Simple/Leasehold | 05/31/2048 | None | FINISAR CORPORATION | 33,965 | 04/30/2023 |
| Property | 10.104 | 200-234 Kelsey Lane | 638,678 | 144,449 | 494,229 | 11,400 | 45,600 | 437,229 | Fee Simple | TeleCommunications Systems, Inc. | 45,600 | 04/30/2022 | ||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 773,690 | 242,861 | 530,829 | 6,376 | 25,505 | 498,948 | Fee Simple | Freeport-McMoRan Corporation | 25,505 | 11/30/2018 | ||
| Property | 10.106 | 7800 Equitable Drive | 1,023,994 | 448,989 | 575,005 | 10,857 | 43,426 | 520,723 | Fee Simple | Technical Services for Electronics, Inc. | 15,550 | 02/28/2025 | ||
| Property | 10.107 | 8906 Brittany Way | 684,337 | 184,307 | 500,030 | 12,000 | 48,000 | 440,030 | Fee Simple | Senior Connection Center, Inc. | 17,491 | 04/30/2022 | ||
| Property | 10.108 | 201-223 Witmer Road | 728,330 | 327,307 | 401,023 | 15,000 | 60,000 | 326,023 | Fee Simple | Biocoat | 15,282 | 06/30/2020 | ||
| Property | 10.109 | 4520 Seedling Circle | 685,186 | 216,821 | 468,365 | 8,750 | 35,000 | 424,615 | Fee Simple | Provest LLC | 35,000 | 08/31/2021 | ||
| Property | 10.110 | 13630 Northwest 8th Street | 637,210 | 237,097 | 400,112 | 7,500 | 29,999 | 362,614 | Fee Simple | Professional Revenue Recovery Solutions | 15,408 | 07/31/2021 | ||
| Property | 10.111 | 5735 Old Shakopee Road West | 562,890 | 274,286 | 288,604 | 15,866 | 63,463 | 209,275 | Fee Simple | TDX Companies, LLC | 26,916 | 07/31/2022 | ||
| Property | 10.112 | 50 Valley Stream Parkway | 577,601 | 267,801 | 309,800 | 7,750 | 31,000 | 271,050 | Fee Simple | Savana, Inc. | 31,000 | 09/30/2023 | ||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 757,522 | 273,583 | 483,939 | 7,500 | 30,000 | 446,439 | Fee Simple | The Bank of Tampa | 21,500 | 08/31/2020 | ||
| Property | 10.114 | 508 Lapp Road | 622,247 | 228,531 | 393,716 | 12,550 | 50,200 | 330,966 | Fee Simple | Oxicool, Inc. | 50,200 | 03/31/2028 | ||
| Property | 10.115 | 125-135 Rock Road | 663,721 | 212,831 | 450,890 | 9,375 | 37,500 | 404,015 | Fee Simple | Materials Sciences Corp | 21,952 | 10/31/2021 | ||
| Property | 10.116 | 8911 Columbine Road | 702,745 | 433,905 | 268,841 | 9,634 | 38,536 | 220,671 | Fee Simple | DIRECTV, LLC | 23,322 | 04/30/2020 | ||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 532,028 | 141,461 | 390,567 | 9,000 | 36,000 | 345,567 | Fee Simple | One Touch Direct, LLC | 36,000 | 05/31/2023 | ||
| Property | 10.118 | 201 Gibraltar Road | 531,160 | 306,790 | 224,370 | 11,674 | 46,697 | 165,999 | Fee Simple | American Driveline Systems | 18,182 | 10/31/2022 | ||
| Property | 10.119 | 101-111 Rock Road | 714,309 | 253,158 | 461,151 | 9,471 | 37,884 | 413,796 | Fee Simple | MobilexUSA | 25,098 | 01/31/2022 | ||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 682,606 | 222,518 | 460,089 | 6,250 | 25,000 | 428,839 | Fee Simple | The Fountain Group LLC | 16,776 | 04/30/2024 | ||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 658,418 | 176,656 | 481,762 | 6,250 | 25,000 | 450,512 | Fee Simple | Oasis Acquisition, Inc. | 25,000 | 12/31/2018 | ||
| Property | 10.122 | 40 Valley Stream Parkway | 545,328 | 158,559 | 386,769 | 7,773 | 31,092 | 347,904 | Fee Simple | Fresenius Vascular Care, Inc. | 31,092 | 10/31/2024 | ||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 328,275 | -328,275 | 15,531 | 62,123 | -405,928 | Fee Simple | NAP | NAP | NAP | |||
| Property | 10.124 | 7702 Woodland Center Boulevard | 571,148 | 176,038 | 395,110 | 7,338 | 29,350 | 358,422 | Fee Simple | Physician Business Services, LLC. | 17,898 | 12/31/2018 | ||
| Property | 10.125 | 103-109 Gibraltar Road | 473,483 | 243,736 | 229,747 | 10,500 | 42,000 | 177,247 | Fee Simple | Comcast | 18,000 | 12/31/2018 | ||
| Property | 10.126 | 8001 Woodland Center Boulevard | 596,853 | 196,137 | 400,717 | 7,500 | 29,999 | 363,218 | Fee Simple | Fay Servicing, Inc. | 17,769 | 12/31/2021 | ||
| Property | 10.127 | 113-123 Rock Road | 462,624 | 153,205 | 309,419 | 9,375 | 37,500 | 262,544 | Fee Simple | Biocoat | 37,500 | 08/31/2025 | ||
| Property | 10.128 | 555 Business Center Drive | 678,120 | 255,732 | 422,388 | 7,516 | 30,064 | 384,808 | Fee Simple | CapGemini | 22,032 | 05/31/2022 | ||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 82,893 | 149,050 | -66,157 | 8,866 | 35,463 | -110,486 | Fee Simple | NAP | NAP | NAP | ||
| Property | 10.130 | 300 Welsh Road Building 4 | 567,501 | 359,040 | 208,461 | 9,413 | 37,653 | 161,395 | Fee Simple | Finance of America | 10,172 | 05/14/2022 | ||
| Property | 10.131 | 9001-9015 Brittany Way | 483,060 | 114,050 | 369,010 | 7,500 | 30,000 | 331,510 | Fee Simple | Choice Employer Solutions Inc. | 17,246 | 11/30/2025 | ||
| Property | 10.132 | 277-293 Great Valley Parkway | 448,928 | 117,442 | 331,486 | 7,200 | 28,800 | 295,486 | Fee Simple | Vector Biosystems, Inc. | 7,200 | 12/31/2024 | ||
| Property | 10.133 | 13650 Northwest 8th Street | 232,208 | 177,876 | 54,332 | 6,183 | 24,732 | 23,417 | Fee Simple | Sunshine Restaurant Merger Sub, LLC | 7,012 | 07/31/2021 | ||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 643,757 | 284,862 | 358,895 | 8,301 | 33,205 | 317,389 | Fee Simple | Finance of America Mortgage LLC | 33,205 | 02/28/2021 | ||
| Property | 10.135 | 300-309 Lakeside Drive | 234,530 | -234,530 | 10,958 | 43,832 | -289,320 | Fee Simple | NAP | NAP | NAP | |||
| Property | 10.136 | 101-107 Lakeside Drive | 574,282 | 211,569 | 362,713 | 6,866 | 27,465 | 328,382 | Fee Simple | Emergent Business Group, Inc. | 16,793 | 11/30/2022 |
A-1-18
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | Ground Lease | Lease | |||||
| Property Flag | ID | Property Name | EGI($) | Expenses($) | NOI ($)(13) | Reserves($) | TI/LC($) | NCF ($) | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(23)(24)(25) | SF | Expiration |
| Property | 10.137 | 7695-7699 Anagram Drive | 206,884 | 228,470 | -21,586 | 9,848 | 39,390 | -70,824 | Fee Simple | NAP | NAP | NAP | ||
| Property | 10.138 | 425 Technology Drive | 400,607 | 128,443 | 272,164 | 5,602 | 22,407 | 244,155 | Fee Simple | FCA US LLC | 15,927 | 12/31/2025 | ||
| Property | 10.139 | 300 Technology Drive | 300,545 | 64,234 | 236,311 | 5,625 | 22,500 | 208,186 | Fee Simple | Clinical Supplies Management, LLC | 22,500 | 02/28/2022 | ||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 301,930 | 84,511 | 217,419 | 4,630 | 18,520 | 194,269 | Fee Simple | Rimkus Consulting Group, Inc. | 10,040 | 06/30/2021 | ||
| Property | 10.141 | 510 Lapp Road | 211,903 | 48,783 | 163,120 | 6,792 | 27,167 | 129,161 | Fee Simple | Trugreen Limited Partnership | 27,167 | 01/31/2025 | ||
| Property | 10.142 | 300 Welsh Road Building 3 | 314,664 | 194,418 | 120,246 | 5,865 | 23,461 | 90,920 | Fee Simple | Afilias USA | 14,048 | 01/31/2021 | ||
| Property | 10.143 | 7624 Bald Cypress Place | 226,197 | 67,817 | 158,380 | 3,759 | 15,035 | 139,587 | Fee Simple | Stymco Medical, LLC (Formerly Stymco Technologies, LLC) | 15,035 | 11/30/2019 | ||
| Property | 10.144 | 75 Great Valley Parkway | 131,660 | 23,578 | 108,082 | 2,900 | 11,600 | 93,582 | Fee Simple | Sanofi US Services Inc. | 11,600 | 02/28/2026 | ||
| Property | 10.145 | 506 Prudential Road | 90,869 | -90,869 | 4,550 | 18,200 | -113,619 | Fee Simple | NAP | NAP | NAP | |||
| Property | 10.146 | 30 Great Valley Parkway | 122,631 | 44,249 | 78,382 | 3,000 | 12,000 | 63,382 | Fee Simple | Steel City Displays, LLC | 12,000 | 03/31/2019 | ||
| Property | 10.147 | 100 Gibraltar Road | 64,897 | 23,257 | 41,640 | 700 | 2,800 | 38,140 | Fee Simple | Berkshire Bank | 2,800 | 03/31/2019 | ||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | 37,529,208 | 12,805,959 | 24,723,249 | 95,881 | 987,007 | 23,640,361 | Fee Simple | The Ogilvy Group, Inc. | 564,004 | 06/30/2029 | ||
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | 12,046,220 | 7,092,494 | 4,953,726 | 602,311 | 4,351,415 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 13 | 710 Bridgeport | 5,086,381 | 1,739,347 | 3,347,034 | 67,862 | 28,321 | 3,250,850 | Fee Simple | PerkinElmer | 245,704 | 07/31/2032 | ||
| Loan | 14 | Outlet Shoppes at El Paso(2) | 15,018,727 | 6,992,184 | 8,026,543 | 86,770 | 542,311 | 7,397,462 | Fee Simple | H & M | 22,039 | 01/31/2025 | ||
| Loan | 15 | Castleton Commons & Square(34) | 4,394,843 | 998,611 | 3,396,232 | 41,918 | 291,751 | 3,062,563 | Fee Simple | Floor & Décor | 71,810 | 08/31/2028 | ||
| Loan | 16 | Courtyard Edgewater(34) | 8,441,794 | 4,928,923 | 3,512,871 | 337,672 | 3,175,199 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 17 | Aston Street(22) | 3,117,787 | 925,076 | 2,192,711 | 22,812 | 162,003 | 2,007,896 | Fee Simple | Spireon | 65,108 | 02/28/2022 | ||
| Loan | 18 | Overland Park Xchange(2) | 14,709,331 | 6,208,312 | 8,501,019 | 146,680 | 558,746 | 7,795,593 | Fee Simple | United Health Group | 328,098 | 12/31/2026 | ||
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | 27,024,294 | 18,534,800 | 8,489,494 | 1,351,215 | 7,138,279 | Leasehold | 12/31/2074 | None | NAP | NAP | NAP | |
| Loan | 20 | Carmel Mission Inn(35) | 8,976,403 | 5,832,860 | 3,143,543 | 359,056 | 2,784,487 | Leasehold | 10/31/2098 | None | NAP | NAP | NAP | |
| Loan | 21 | Maize & Blue Portfolio | 3,289,947 | 1,166,158 | 2,123,789 | 50,100 | 2,073,689 | Fee Simple | ||||||
| Property | 21.001 | The Lion | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.002 | The Forum | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.003 | 520 Packard | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.004 | The Abbey | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.005 | The Dean | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.006 | 326 E Madison | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.007 | 1000 Oakland | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.008 | 344 S Division | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.009 | The Lodge | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.010 | The Algonquin | Fee Simple | NAP | NAP | NAP | ||||||||
| Property | 21.011 | 515 E Lawrence | Fee Simple | NAP | NAP | NAP | ||||||||
| Loan | 22 | Springhill Suites Huntington Beach | 6,395,137 | 3,382,862 | 3,012,275 | 3,012,275 | Fee Simple | NAP | NAP | NAP | ||||
| Loan | 23 | CityLine XIV Portfolio | 2,692,409 | 919,038 | 1,773,370 | 51,067 | 1,722,303 | Fee Simple | ||||||
| Property | 23.001 | CityLine Sebastian | 1,204,902 | 311,122 | 893,780 | 16,960 | 876,820 | Fee Simple | NAP | NAP | NAP | |||
| Property | 23.002 | CityLine Tuscaloosa | 672,326 | 217,678 | 454,648 | 18,306 | 436,342 | Fee Simple | NAP | NAP | NAP | |||
| Property | 23.003 | CityLine Route 22 | 554,570 | 266,134 | 288,436 | 10,325 | 278,111 | Fee Simple | NAP | NAP | NAP | |||
| Property | 23.004 | Extra Space Storage - Madison | 260,611 | 124,104 | 136,506 | 5,476 | 131,030 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 24 | Chicopee Marketplace | 3,794,020 | 1,126,533 | 2,667,486 | 83,052 | 90,602 | 2,493,833 | Fee Simple | Marshalls/HomeGoods | 36,000 | 09/30/2020 | ||
| Loan | 25 | Concord Plaza(2) | 6,678,725 | 2,684,002 | 3,994,724 | 121,972 | 358,125 | 3,514,628 | Fee Simple | State of Delaware - Division of Family Service | 24,040 | 02/28/2026 | ||
| Loan | 26 | Woodside Office Center(36) | 2,569,205 | 1,060,468 | 1,508,737 | 23,259 | 11,757 | 1,473,721 | Fee Simple | RGN - Novato II | 13,267 | 08/31/2026 | ||
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 15,149,217 | 6,643,263 | 8,505,955 | 141,056 | 381,028 | 7,983,871 | Fee Simple | |||||
| Property | 27.001 | 1515 Broad Street | 7,038,379 | 3,109,138 | 3,929,241 | 58,089 | 260,326 | 3,610,826 | Fee Simple | Lummus Technology Inc. | 115,811 | 12/31/2022 | ||
| Property | 27.002 | 140 Centennial Avenue | 2,621,833 | 1,112,697 | 1,509,137 | 22,315 | 17,372 | 1,469,450 | Fee Simple | Thales USA, Inc. | 61,224 | 09/30/2023 | ||
| Property | 27.003 | 675 Central Avenue | 1,694,133 | 606,654 | 1,087,480 | 21,442 | 26,829 | 1,039,209 | Fee Simple | Chemetall US INC | 39,274 | 02/14/2024 | ||
| Property | 27.004 | 275 Centennial Avenue | 1,096,032 | 244,713 | 851,319 | 13,162 | 11,230 | 826,928 | Fee Simple | Cablevision | 56,150 | 11/30/2023 | ||
| Property | 27.005 | 691 Central Avenue | 1,438,063 | 622,575 | 815,489 | 4,778 | 47,782 | 762,928 | Fee Simple | NJ Organ & Tissue (NJ Sharing Network) | 47,782 | 01/31/2032 | ||
| Property | 27.006 | 80 Kingsbridge Road | 491,599 | 283,436 | 208,164 | 8,318 | 6,193 | 193,653 | Fee Simple | East Coast Fitness, LLC | 16,745 | 11/14/2028 | ||
| Property | 27.007 | 20 Kingsbridge Road | 769,178 | 664,051 | 105,127 | 12,953 | 11,297 | 80,877 | Fee Simple | Puracap Pharmaceutical LLC | 26,483 | 05/31/2028 | ||
| Loan | 28 | 1555 North Sheffield | 2,388,787 | 925,370 | 1,463,417 | 6,392 | 54,854 | 1,402,171 | Fee Simple | Nordstrom Rack | 42,615 | 04/30/2024 | ||
| Loan | 29 | Globe Chicago Industrial Portfolio | 3,044,108 | 1,133,122 | 1,910,986 | 26,466 | 106,505 | 1,778,014 | Fee Simple | |||||
| Property | 29.001 | Hoffman Industrial | 1,032,517 | 534,617 | 497,900 | 4,496 | 18,163 | 475,241 | Fee Simple | American Honda Motor Co., Inc. | 44,960 | 08/31/2024 | ||
| Property | 29.002 | Aurora Industrial | 563,278 | 150,311 | 412,967 | 8,100 | 32,494 | 372,372 | Fee Simple | Bernina of America Inc. | 81,000 | 11/08/2028 | ||
| Property | 29.003 | Schaumburg Tower Industrial | 567,690 | 113,814 | 453,876 | 4,307 | 17,345 | 432,224 | Fee Simple | Novaspect Inc. | 43,070 | 07/31/2025 | ||
| Property | 29.004 | Bloomingdale Industrial | 538,584 | 176,930 | 361,653 | 6,240 | 25,209 | 330,205 | Fee Simple | Abrasive-Form, LLC | 62,400 | 11/30/2023 | ||
| Property | 29.005 | Schaumburg Basswood Industrial | 342,039 | 157,450 | 184,590 | 3,323 | 13,294 | 167,973 | Fee Simple | Novaspect Inc. | 33,229 | 07/31/2025 | ||
| Loan | 30 | Pavilions North Shopping Center | 2,809,685 | 951,723 | 1,857,962 | 149,924 | 1,708,037 | Fee Simple | Conn’s | 46,718 | 12/31/2028 | |||
| Loan | 31 | Hilton Garden Inn Frederick | 5,899,876 | 3,800,377 | 2,099,499 | 235,995 | 1,863,504 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 32 | The Center at Carbon Beach | 1,457,007 | 453,472 | 1,003,535 | 5,830 | 43,017 | 954,688 | Fee Simple | Pacific Coast Greens Market | 8,587 | 07/31/2020 | ||
| Loan | 33 | BJ’s Summerville | 1,211,754 | 161,806 | 1,049,948 | 13,168 | 38,718 | 998,062 | Fee Simple | BJ’s Wholesale Club, Inc. | 87,788 | 06/30/2037 | ||
| Loan | 34 | Columbus Industrial Portfolio | 1,305,797 | 401,616 | 904,181 | 31,701 | 50,319 | 822,161 | Fee Simple | |||||
| Property | 34.001 | Huntley | Fee Simple | Ball Metal Beverage Corp | 145,440 | 01/31/2021 | ||||||||
| Property | 34.002 | Frusta | Fee Simple | Aaron’s Inc | 98,800 | 06/30/2022 | ||||||||
| Loan | 35 | Fresno E Street Office | 1,345,848 | 412,002 | 933,845 | 14,995 | 16,039 | 902,810 | Fee Simple | State of California Department of Justice | 35,400 | 04/30/2026 | ||
| Loan | 36 | 300 East 64th Street | 1,068,840 | 365,476 | 703,364 | 1,783 | 44,580 | 657,001 | Fee Simple | Barry’s Bootcamp | 5,879 | 03/31/2026 | ||
| Loan | 37 | Old Orchard | 1,604,905 | 699,327 | 905,578 | 68,400 | 837,178 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 38 | Market Square | 1,045,420 | 294,895 | 750,525 | 21,020 | 24,336 | 705,169 | Fee Simple | Michael’s | 22,092 | 02/28/2027 | ||
| Loan | 39 | May & Ellis Building | 892,144 | 226,978 | 665,166 | 7,248 | 6,650 | 651,268 | Fee Simple | 221 Chartes LLC Restaurant | 5,400 | 11/30/2022 | ||
| Loan | 40 | Ocala West | 1,346,252 | 325,925 | 1,020,327 | 17,232 | 64,571 | 938,524 | Fee Simple | Hobby Lobby | 66,931 | 09/30/2023 | ||
| Loan | 41 | Torrey Corner | 896,021 | 202,457 | 693,565 | 6,539 | 20,152 | 666,874 | Fee Simple | RED Effect Infrared Fitness | 4,953 | 11/30/2025 | ||
| Loan | 42 | NC Self Storage Portfolio | 1,025,560 | 342,040 | 683,520 | 11,934 | 671,586 | Fee Simple | ||||||
| Property | 42.001 | The Attic Self-Storage | 535,871 | 182,014 | 353,857 | 5,085 | 348,772 | Fee Simple | NAP | NAP | NAP | |||
| Property | 42.002 | Speedway Self-Storage | 264,550 | 82,331 | 182,219 | 3,039 | 179,180 | Fee Simple | NAP | NAP | NAP | |||
| Property | 42.003 | Armadillo Self-Storage | 225,139 | 77,695 | 147,444 | 3,810 | 143,634 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 43 | Kohl’s - Florence KY(31) | 743,421 | 98,050 | 645,372 | 12,103 | 15,894 | 617,375 | Fee Simple | Kohl’s | 80,684 | 07/31/2027 |
A-1-19
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | Ground Lease | Lease | |||||
| Property Flag | ID | Property Name | EGI($) | Expenses($) | NOI ($)(13) | Reserves($) | TI/LC($) | NCF ($) | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(23)(24)(25) | SF | Expiration |
| Loan | 44 | 237-239 Hawthorne Street | 512,626 | 64,842 | 447,784 | 4,500 | 443,284 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 45 | Greystone Business Park | 951,459 | 245,004 | 706,455 | 12,158 | 50,985 | 643,312 | Fee Simple | IES | 34,524 | 02/28/2027 | ||
| Loan | 46 | DS Smith - Lester Prairie | 552,655 | 16,580 | 536,075 | 12,091 | 30,217 | 493,767 | Fee Simple | DS Smith Plc | 80,609 | 04/30/2032 | ||
| Loan | 47 | Sugar Grove | 1,010,446 | 389,453 | 620,992 | 620,992 | Fee Simple | New Albertson L.P. | 61,301 | 10/31/2037 | ||||
| Loan | 48 | Campus Pointe | 538,759 | 146,471 | 392,288 | 1,722 | 19,616 | 370,949 | Fee Simple | Craft on Campus, Inc. | 3,000 | 02/29/2024 | ||
| Loan | 49 | Nemours at Sonata West | 496,304 | 122,659 | 373,645 | 1,220 | 10,000 | 362,425 | Fee Simple | The Nemours Foundation Pediatric Medical Care | 12,200 | 03/31/2028 | ||
| Loan | 50 | Cottages at Gateway Park | 500,671 | 179,916 | 320,755 | 17,199 | 303,556 | Fee Simple | NAP | NAP | NAP | |||
| Loan | 51 | WAG Richmond | 240,856 | 8,172 | 232,684 | 2,086 | 230,599 | Fee Simple | Walgreens | 13,905 | 03/01/2030 |
A-1-20
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Lease | Lease | Lease | Lease | |||||||||||
| Property Flag | ID | Property Name | 2nd Largest Tenant(24)(25) | SF | Expiration | 3rd Largest Tenant(23)(25) | SF | Expiration | 4th Largest Tenant(23)(24) | SF | Expiration | 5th Largest Tenant(25) | SF | Expiration |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | ||||||||||||
| Property | 1.001 | 55 Prospect Street | Etsy | 53,000 | 07/31/2026 | Frog Design | 26,500 | 12/31/2026 | Social Bicycle | 8,812 | 08/30/2020 | Athlux Design Studio Inc. | 6,138 | 04/30/2020 |
| Property | 1.002 | 117 Adams Street | Untamed Sandwiches | 1,605 | 06/30/2029 | Taco Dumbo | 1,461 | 09/30/2032 | Tafari Travel | 1,015 | 12/31/2027 | NAP | NAP | NAP |
| Property | 1.003 | 77 Sands Street | WeWork | 75,228 | 11/30/2031 | Prolific Interactive | 18,807 | 12/31/2026 | Wipro LLC | 18,807 | 09/30/2027 | B-Reel Inc. | 13,387 | 12/31/2027 |
| Property | 1.004 | 81 Prospect Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 3 | Aventura Mall(2)(33)(36) | AMC Theatres | 78,738 | 08/31/2023 | Zara | 34,454 | 10/31/2029 | XXI Forever | 32,504 | MTM | H & M | 28,830 | 01/31/2027 |
| Loan | 4 | Shops at Solaris(2) | Cinebistro | 12,595 | 10/31/2030 | Matsuhisa Vail | 6,604 | 12/31/2021 | Inspirato | 2,640 | 08/30/2022 | Betteridge Jewelers | 2,505 | 06/30/2020 |
| Loan | 5 | Liberty Portfolio(2)(5) | ||||||||||||
| Property | 5.001 | Liberty Center at Rio Salado | DHL Express | 117,593 | 02/28/2023 | WageWorks, Inc. | 76,162 | 12/31/2021 | Carvana, LLC | 69,774 | 02/29/2024 | DriveTime Automotive Group, Inc. | 65,889 | 02/29/2024 |
| Property | 5.002 | 8501 East Raintree Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 6 | Christiana Center | Dick’s Sporting Goods | 50,000 | 11/30/2023 | Raymour’s Furniture Co. | 32,462 | 05/31/2020 | Michael’s | 20,670 | 02/29/2028 | Petco | 15,000 | 01/31/2024 |
| Loan | 7 | 192 Lexington Avenue(2) | Transit Wireless | 8,487 | 12/31/2019 | ZDG | 8,483 | 12/31/2022 | Popper, Seger & Popper, LLP | 7,701 | 11/30/2026 | Silverson, Pareres, Lombardi | 6,730 | 12/31/2019 |
| Loan | 8 | Hotel Erwin | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 9 | Aon Center(2)(34)(36) | KPMG LLP | 304,439 | 08/05/2027 | Jones Lang LaSalle Inc. | 200,730 | 05/31/2032 | Integrys Business Support, LLC | 190,997 | 4/30/2029; 2/28/2025 | Daniel J Edelman, Inc. | 183,719 | 12/31/2024 |
| Loan | 10 | Workspace(2)(36) | ||||||||||||
| Property | 10.001 | 6625 78th Street West | Universal Hospital Services, Inc. | 54,797 | 04/30/2022 | MYONLLC | 9,598 | 02/28/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.002 | 1500 Liberty Ridge Drive | Crothall Services Group | 36,380 | 02/29/2024 | SEI Investments Company | 34,919 | 06/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | RGN-Miramar I, LLC | 23,667 | 09/30/2023 | ADP | 21,562 | 06/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.004 | 1301 International Parkway | Grant Thornton LLP | 23,682 | 03/31/2019 | Smurfit Kappa Packaging, LLC | 10,191 | 08/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.005 | 777 West Yamato Road | AVM, L.P. | 27,897 | 12/31/2024 | Metropolitan Health Networks, Inc. | 19,598 | 09/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.006 | 4425 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.007 | 4500 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.008 | 3100 Southwest 145th Avenue | Paychex North America, Inc. | 24,878 | 10/31/2018 | Zebra Technologies International, LLC | 14,688 | 03/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.009 | 3400 Lakeside Drive | United States Postal Service Inspect Div | 22,076 | 07/08/2022 | Caltrop Corporation | 5,686 | 06/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.010 | 3450 Lakeside Drive | HP Enterprise Services, LLC | 29,161 | 12/31/2020 | Compupay, Inc. | 21,933 | 06/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.011 | 40 Liberty Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.012 | 4630 Woodland Corporate Boulevard | Shapiro & Fishman, LLP and The LOGS Grp. | 31,249 | 09/30/2021 | Oldcastle Coastal, Inc. | 8,317 | 02/28/2022 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.013 | 750 Park of Commerce Road | MiX Telematics North America, Inc. | 10,260 | 08/31/2022 | ProQuest LLC | 8,748 | 06/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.014 | 13621 Northwest 12th Street | Connexion Point, LLC | 37,209 | 07/31/2021 | Tralongo, LLC | 17,346 | 01/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.015 | 2 West Liberty Boulevard | First Priority Bank | 11,775 | 01/31/2021 | Drexel University | 8,894 | 01/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.016 | 10400 Viking Drive | Zinpro Corporation | 28,711 | 05/31/2025 | Comcast of Arkansas/Florida/Louisiana | 6,881 | 04/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.017 | 100 Witmer Road | Emcare | 26,948 | 06/30/2020 | NY Life Insurance | 25,324 | 08/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.018 | 7 Walnut Grove Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.019 | 4313 East Cotton Center Boulevard | Pronet Solutions, Inc. | 30,539 | 04/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.020 | 1400 Liberty Ridge Drive | Skyhook Holding, Inc. | 6,751 | 12/31/2020 | Hewlett Packard Enterprise (HPE) | 4,884 | 07/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.021 | 1200 Liberty Ridge Drive | Old Republic National Title | 10,196 | 10/31/2019 | IPR International LLC | 8,842 | 10/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.022 | 4750 South 44th Place | Caris Life Sciences, Inc. | 10,402 | 08/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.023 | 680 Blair Mill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.024 | 3020 US Highway 301 South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.025 | 4 Walnut Grove Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.026 | 4631 Woodland Corporate Boulevard | One Call Medical, Inc. | 18,391 | 05/31/2019 | Continental Casualty Company | 9,650 | 01/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.027 | 5 Walnut Grove Drive | LRA Worldwide | 16,508 | 10/31/2025 | Aegis Industrial Software Corp | 13,194 | 08/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.028 | 700 Dresher Road | TNS US | 39,480 | 11/30/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.029 | 45-67 Great Valley Parkway | Sanofi US Services Inc. | 39,645 | 02/28/2026 | Merit Medical Systems, Inc. | 32,691 | 06/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.030 | 4610 South 44th Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.031 | 4217 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.032 | 1 Country View Road | Balfour Beatty Investments, Inc. | 22,415 | 10/31/2025 | Suburban West Realtors Association | 6,290 | 06/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.033 | 4410 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.034 | 951 Northwest Broken Sound Parkway | ParTech, Inc. | 11,471 | 12/31/2019 | Toll Bros., Inc. | 10,322 | 04/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.035 | 77-123 Great Valley Parkway | Orthovita, Inc. | 13,796 | 07/31/2020 | Sanofi US Services, Inc. | 13,712 | 02/28/2026 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.036 | 420-500 Lapp Road | Recro Pharma | 22,286 | 12/31/2022 | Akzo Nobel Coatings, Inc. | 17,295 | 08/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.037 | 507 Prudential Road | Lakeview Loan Servicing, LLC | 8,266 | 04/30/2026 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.038 | 2 Walnut Grove Drive | PNC Bank | 11,532 | 02/28/2023 | Amica Mutual Insurance | 8,321 | 09/30/2022 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | Baycare Home Care, Inc. | 16,506 | 11/30/2019 | Caremark, L.L.C. | 16,506 | 11/30/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.040 | 9801 South 51st Street | United Parcel Service, Inc. | 29,181 | 02/28/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.041 | 180 Sheree Boulevard | Kleinfelder, Inc. | 9,038 | 12/31/2021 | UGI HVAC Enterprises, Inc. | 6,890 | 05/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.042 | 7615 Smetana Lane | Viking Forest Products, LLC | 8,078 | 10/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.043 | 4550 South 44th Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.044 | 131 Kelsey Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.045 | 5775 Old Shakopee Road West | Sightpath Medical, LLC | 25,750 | 03/31/2020 | Datalogic Automation, Inc. | 10,797 | 04/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.046 | 8401-8406 Benjamin Road (North) | GP Strategies Corporation | 9,000 | 10/31/2022 | Nextteq. LLC | 7,200 | 02/29/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.047 | 7625 Smetana Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.048 | 5 Great Valley Parkway | Encore Dermatology, Inc. | 6,257 | 01/31/2021 | The Elite Group, LLC | 5,401 | 08/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.049 | 5705 Old Shakopee Road West | Minnesota Gastroenterology, P.A. | 15,280 | 12/31/2022 | Betaseed, Inc. | 13,006 | 03/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.050 | 7 Great Valley Parkway | The Sherwin-Williams Company | 15,529 | 07/31/2028 | SCP Private Equity Management Co., L.L.C | 3,778 | 09/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.051 | 65 Valley Stream Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.052 | 220 Gibraltar Road | Severn Trent Services | 14,874 | 09/30/2025 | Mass Mutual Life Insurance | 11,484 | 01/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.053 | 257-275 Great Valley Parkway | Medical Technology Associates II | 12,080 | 05/31/2023 | Audio Fidelity Communications Corp. | 11,160 | 04/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.054 | 240 Gibraltar Road | Paccar | 8,875 | 03/31/2023 | Toyota Motor Credit | 8,504 | 06/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.055 | 200 Gibraltar Road | Saxco International | 7,110 | 01/31/2019 | Arrow Electronics | 5,321 | 09/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.056 | 9023 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.057 | 3 Country View Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.058 | 333 Phoenixville Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.059 | 1 Great Valley Parkway | PhaseBio Pharmaceuticals, Inc. | 15,881 | 09/30/2023 | Reaction Biology Corporation | 12,520 | 02/29/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.060 | 4405 East Cotton Center Boulevard | Blood Systems, Inc. | 23,455 | 06/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-21
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Lease | Lease | Lease | Lease | |||||||||||
| Property Flag | ID | Property Name | 2nd Largest Tenant(24)(25) | SF | Expiration | 3rd Largest Tenant(23)(25) | SF | Expiration | 4th Largest Tenant(23)(24) | SF | Expiration | 5th Largest Tenant(25) | SF | Expiration |
| Property | 10.061 | 7920 Woodland Center Boulevard | Sprintcom, Inc. | 21,213 | 10/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.062 | 20 Valley Stream Parkway | North American Benefits Company | 9,261 | 12/31/2020 | Apex Companies, LLC | 5,768 | 03/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.063 | 5715 Old Shakopee Road West | The Cameron-Ehlen Group, Inc. | 11,693 | 02/29/2020 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.064 | 150-182 Kelsey Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.065 | 155 Great Valley Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.066 | 701-725 US Highway 301 South | ADT LLC | 15,054 | 11/30/2019 | Wiginton Corporation | 11,026 | 08/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.067 | 901-933 US Highway 301 South | General Services Administration | 12,125 | 12/31/2022 | B&B Corporate Holdings, Inc. | 11,475 | 02/28/2022 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.068 | 7725 Woodland Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.069 | 4508 Woodland Corporate Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | Aurora Diagnostics, LLC | 9,315 | MTM | Imperial Distributing Company Inc. | 6,623 | 11/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.071 | 101 Gibraltar Road | Americredit Financial Services | 13,721 | 01/31/2019 | Vert Markets | 9,083 | 05/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.072 | 6161 American Boulevard West | United States of America | 17,270 | 09/29/2020 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.073 | 4502 Woodland Center Boulevard | Pittsburgh Logistics Systems, Inc. | 11,643 | 12/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.074 | 110 Gibraltar Road | Capital Bank | 5,738 | 05/31/2020 | NaviHealth | 5,237 | 12/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.075 | 8855 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.076 | 8939 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.077 | 7905 Fuller Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.078 | 10801 Nesbitt Avenue South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.079 | 9008 Brittany Way | United Security Alliance, Inc. | 8,595 | 02/29/2020 | Weekley Homes, LLC | 3,232 | 12/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.080 | 8995 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | Front Burner Brands, Inc. | 10,239 | 10/31/2022 | Pangaia Partners LLC | 4,374 | 12/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.082 | 455 Business Center Drive | Sabre Systems, Inc. | 9,941 | 05/31/2021 | Compliance Plus | 6,186 | 08/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.083 | 231-253 Gibraltar Road | Central Admixture Pharmacy | 12,468 | 04/30/2026 | Elma Electronic Ink | 12,000 | 05/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.084 | 747 Dresher Road | Delta Information Systems, Inc. | 15,600 | 06/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.085 | 55 Valley Stream Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.086 | 8212 Woodland Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.087 | 4303 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.088 | 501 US Highway 301 South | Paetec Communications, LLC | 9,073 | 11/30/2025 | DMG Mori Seiki Sales, Inc. | 8,064 | 11/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | Comprehensive Health Management, Inc. | 14,309 | MTM | Medi Physics, Inc | 6,845 | 01/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.090 | 8102 Woodland Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.091 | 102 Rock Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.092 | 111-159 Gibraltar Road | Bio/Data Corp | 12,000 | 01/31/2019 | Westminster Theological | 8,233 | MTM | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.093 | 200-264 Lakeside Drive | Institute for Safe Medication | 9,390 | 03/31/2021 | Telecommunication Support Srvc | 3,364 | 09/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.094 | 181-187 Gibraltar Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.095 | 120 Gibraltar Road | Growth Horizons, Inc. | 5,480 | 09/30/2020 | Apex Insurance Agency, LLC | 4,244 | 01/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.096 | 4207 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.097 | 161-175 Gibraltar Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.098 | 8967 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | Embarq Florida, Inc. | 7,645 | 11/30/2021 | Dashub LLC. | 4,172 | 03/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.100 | 111 Kelsey Lane | S&ME, Inc. | 12,040 | 06/30/2023 | Pepperidge Farm Incorporated | 12,040 | 09/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.101 | 261-283 Gibraltar Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.102 | 27-43 Great Valley Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.103 | 767 Electronic Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.104 | 200-234 Kelsey Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.105 | 4435 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.106 | 7800 Equitable Drive | ECA Marketing, Inc. | 12,826 | 09/30/2023 | Activision Publishing, Inc. | 7,436 | 12/31/2018 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.107 | 8906 Brittany Way | Kitchen Resource Direct LLC | 16,092 | 08/31/2023 | Safe Fire Protection, Inc. | 5,632 | 09/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.108 | 201-223 Witmer Road | Universal Pro Gym | 13,258 | 09/30/2022 | VHMI LLC | 5,000 | 10/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.109 | 4520 Seedling Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.110 | 13630 Northwest 8th Street | MDLive, Inc. | 14,591 | 04/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.111 | 5735 Old Shakopee Road West | SICK, Inc. | 17,920 | 04/30/2020 | The Cameron-Ehlen Group, Inc. | 3,000 | 02/14/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.112 | 50 Valley Stream Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.113 | 4503 Woodland Corporate Boulevard | Tampa International Forest Products, LLC | 8,500 | 12/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.114 | 508 Lapp Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.115 | 125-135 Rock Road | Schneider Electric Buildings Americas, Inc. | 15,548 | 01/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.116 | 8911 Columbine Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.117 | 9306-9324 East Broadway Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.118 | 201 Gibraltar Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.119 | 101-111 Rock Road | Mentholatum Company | 12,786 | 07/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.120 | 4505 Woodland Corporate Boulevard | Wendy’s International, LLC | 8,224 | 02/28/2019 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.121 | 4511 Woodland Corporate Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.122 | 40 Valley Stream Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.124 | 7702 Woodland Center Boulevard | Webstaurant Store, Inc. | 11,452 | 07/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.125 | 103-109 Gibraltar Road | Pepperidge Farm | 18,000 | MTM | Toys For Tots | 6,000 | 06/30/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.126 | 8001 Woodland Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.127 | 113-123 Rock Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.128 | 555 Business Center Drive | Theraplay | 6,704 | 04/30/2021 | 555 Cafe | 1,328 | MTM | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.129 | 4415 East Cotton Center Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.130 | 300 Welsh Road Building 4 | DSI Medical Services | 4,453 | 06/30/2022 | Salisbury Behavioral Health | 3,638 | MTM | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.131 | 9001-9015 Brittany Way | Schneider Electric USA, Inc. | 7,500 | 02/28/2021 | Arctic Express, LLC. | 5,254 | 08/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.132 | 277-293 Great Valley Parkway | Comprehensive Fire Technologies | 5,395 | 06/30/2019 | Gene Transcription Technologies, Inc. | 4,500 | 12/31/2019 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.133 | 13650 Northwest 8th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.135 | 300-309 Lakeside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.136 | 101-107 Lakeside Drive | Strata Skin Sciences, Inc. | 10,672 | 11/30/2018 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-22
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Lease | Lease | Lease | Lease | |||||||||||
| Property Flag | ID | Property Name | 2nd Largest Tenant(24)(25) | SF | Expiration | 3rd Largest Tenant(23)(25) | SF | Expiration | 4th Largest Tenant(23)(24) | SF | Expiration | 5th Largest Tenant(25) | SF | Expiration |
| Property | 10.137 | 7695-7699 Anagram Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.138 | 425 Technology Drive | Arubu Inc. | 6,480 | MTM | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.139 | 300 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.140 | 7851-61 Woodland Center Boulevard | Kimco Realty Corporation | 5,880 | MTM | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.141 | 510 Lapp Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.142 | 300 Welsh Road Building 3 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.143 | 7624 Bald Cypress Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.144 | 75 Great Valley Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.145 | 506 Prudential Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.146 | 30 Great Valley Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 10.147 | 100 Gibraltar Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 11 | 636 11th Avenue(2)(31)(35) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 13 | 710 Bridgeport | A to Z Supply | 127,833 | 11/30/2027 | Panolam Surface Systems | 78,877 | 12/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 14 | Outlet Shoppes at El Paso(2) | Old Navy | 16,872 | 01/31/2023 | Nike Factory Store | 15,969 | 10/31/2022 | Gap Outlet | 14,868 | 01/31/2023 | VF Outlet | 14,268 | 01/31/2020 |
| Loan | 15 | Castleton Commons & Square(34) | Havertys Furniture | 46,746 | 10/31/2020 | Dave & Buster’s | 35,000 | 12/31/2021 | Recreational Equipment Inc. | 23,211 | 03/31/2022 | Casual Male Retail Store | 16,307 | 06/30/2022 |
| Loan | 16 | Courtyard Edgewater(34) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 17 | Aston Street(22) | US Collections Inc | 16,597 | 07/31/2020 | Cortica | 9,061 | 08/30/2028 | FQJK | 8,261 | 09/30/2030 | ADP | 8,013 | 05/31/2022 |
| Loan | 18 | Overland Park Xchange(2) | Black & Veatch | 202,116 | 04/30/2026 | Select Quote | 130,449 | 07/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 20 | Carmel Mission Inn(35) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 21 | Maize & Blue Portfolio | ||||||||||||
| Property | 21.001 | The Lion | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.002 | The Forum | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.003 | 520 Packard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.004 | The Abbey | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.005 | The Dean | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.006 | 326 E Madison | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.007 | 1000 Oakland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.008 | 344 S Division | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.009 | The Lodge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.010 | The Algonquin | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 21.011 | 515 E Lawrence | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 22 | Springhill Suites Huntington Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 23 | CityLine XIV Portfolio | ||||||||||||
| Property | 23.001 | CityLine Sebastian | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 23.002 | CityLine Tuscaloosa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 23.003 | CityLine Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 23.004 | Extra Space Storage - Madison | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 24 | Chicopee Marketplace | Party City | 15,922 | 01/31/2027 | Staples | 14,510 | 02/28/2026 | Dollar Tree | 12,000 | 05/31/2022 | Mattress Firm | 8,000 | 11/30/2020 |
| Loan | 25 | Concord Plaza(2) | Swift Financial Corporation | 20,300 | 02/29/2024 | The Mill | 16,830 | 03/31/2029 | Delaware Ophthalmology | 16,131 | 07/31/2028 | Advanced Materials Technology | 15,194 | 09/30/2021 |
| Loan | 26 | Woodside Office Center(36) | Hennessey Advisors, Inc. | 13,245 | 07/31/2021 | Stander Reubens Thomas Kinsey | 11,031 | 02/28/2020 | Ramboll | 8,853 | 01/31/2026 | Vine Solutions | 6,436 | 10/31/2023 |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | ||||||||||||
| Property | 27.001 | 1515 Broad Street | Universal Technical Institute | 112,467 | 12/30/2030 | Montclair State University | 36,875 | 10/31/2024 | New Jersey Urology, LLC | 24,856 | 10/19/2021 | NAP | NAP | NAP |
| Property | 27.002 | 140 Centennial Avenue | Aromatech | 25,636 | 06/22/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 27.003 | 675 Central Avenue | Graver Water Systems LLC | 18,110 | 03/28/2020 | Svelte Medical Systems, Inc. | 10,595 | 04/20/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 27.004 | 275 Centennial Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 27.005 | 691 Central Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 27.006 | 80 Kingsbridge Road | Cablevision | 14,218 | 11/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 27.007 | 20 Kingsbridge Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 28 | 1555 North Sheffield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 29 | Globe Chicago Industrial Portfolio | ||||||||||||
| Property | 29.001 | Hoffman Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 29.002 | Aurora Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 29.003 | Schaumburg Tower Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 29.004 | Bloomingdale Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 29.005 | Schaumburg Basswood Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 30 | Pavilions North Shopping Center | Jo-Ann Fabrics and Craft Stores | 33,735 | 01/31/2029 | Sam Ash Music Stores | 32,267 | 08/31/2024 | K&G Fashion Superstore | 26,250 | 02/29/2020 | Bexar Imaging, LLC | 11,139 | 09/30/2024 |
| Loan | 31 | Hilton Garden Inn Frederick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 32 | The Center at Carbon Beach | Malibu Beach Sober Living | 2,538 | 05/31/2021 | The Agency | 2,232 | 11/30/2022 | Burn-Tighten-Tone Fitness | 1,453 | 09/30/2019 | Primary Caring | 1,311 | 06/30/2021 |
| Loan | 33 | BJ’s Summerville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 34 | Columbus Industrial Portfolio | ||||||||||||
| Property | 34.001 | Huntley | STC Warehouse | 72,769 | 12/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 34.002 | Frusta | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 35 | Fresno E Street Office | State of California Water Resources Control Board | 20,783 | 02/28/2026 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 36 | 300 East 64th Street | Drybar | 1,706 | 01/31/2028 | Verizon | 1,331 | 05/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 37 | Old Orchard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 38 | Market Square | Cost Plus, Inc. | 18,300 | 01/31/2027 | Petco | 15,217 | 12/31/2019 | Dollar Tree | 10,079 | 03/31/2020 | NAP | NAP | NAP |
| Loan | 39 | May & Ellis Building | French Truck Coffee Shop | 1,250 | 12/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 40 | Ocala West | Sky Zone Indoor Trampoline Park | 30,000 | 05/31/2027 | U.N.I. Beauty Supply | 4,878 | 09/30/2026 | US Hearing Solutions | 1,761 | 11/30/2020 | Jackson Hewitt | 1,200 | 04/30/2024 |
| Loan | 41 | Torrey Corner | Love to Dance | 2,400 | 06/30/2020 | Zip Fusion Sushi | 2,391 | 04/30/2023 | Lavish Nails & Spa | 1,400 | 06/30/2020 | Berkshire Hathaway Home Services California Properties | 1,200 | 08/31/2019 |
| Loan | 42 | NC Self Storage Portfolio | ||||||||||||
| Property | 42.001 | The Attic Self-Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 42.002 | Speedway Self-Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Property | 42.003 | Armadillo Self-Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 43 | Kohl’s - Florence KY(31) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-23
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Lease | Lease | Lease | Lease | |||||||||||
| Property Flag | ID | Property Name | 2nd Largest Tenant(24)(25) | SF | Expiration | 3rd Largest Tenant(23)(25) | SF | Expiration | 4th Largest Tenant(23)(24) | SF | Expiration | 5th Largest Tenant(25) | SF | Expiration |
| Loan | 44 | 237-239 Hawthorne Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 45 | Greystone Business Park | Logisticare | 19,747 | 05/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 46 | DS Smith - Lester Prairie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 47 | Sugar Grove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 48 | Campus Pointe | 7-Eleven | 2,370 | 12/31/2033 | Los Primos MexiCan Food | 1,650 | 02/28/2022 | Rubal Patel and Tandoori Grill San Marcos, LLC | 1,472 | 01/31/2021 | Perks Coffee House | 1,000 | 09/30/2020 |
| Loan | 49 | Nemours at Sonata West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 50 | Cottages at Gateway Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| Loan | 51 | WAG Richmond | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-24
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | |||||
| Occupancy | Replacement | Replacement | ||||
| Property Flag | ID | Property Name | Occupancy(21)(26) | As-of Date | Reserves($)(27) | Reserves ($)(28)(29) |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 94.2% | Various | 9,413 | |
| Property | 1.001 | 55 Prospect Street | 87.9% | 08/09/2018 | ||
| Property | 1.002 | 117 Adams Street | 96.3% | 08/01/2018 | ||
| Property | 1.003 | 77 Sands Street | 100.0% | 08/01/2018 | ||
| Property | 1.004 | 81 Prospect Street | 93.2% | 08/01/2018 | ||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 100.0% | 11/06/2018 | 11,277 | |
| Loan | 3 | Aventura Mall(2)(33)(36) | 92.8% | 02/14/2018 | Springing | |
| Loan | 4 | Shops at Solaris(2) | 100.0% | 07/01/2018 | 883 | |
| Loan | 5 | Liberty Portfolio(2)(5) | 100.0% | 05/31/2018 | 13,429 | |
| Property | 5.001 | Liberty Center at Rio Salado | 100.0% | 05/31/2018 | ||
| Property | 5.002 | 8501 East Raintree Drive | 100.0% | 05/31/2018 | ||
| Loan | 6 | Christiana Center | 95.5% | 07/31/2018 | Springing | |
| Loan | 7 | 192 Lexington Avenue(2) | 90.9% | 09/01/2018 | 450,000 | 2,313 |
| Loan | 8 | Hotel Erwin | 79.5% | 07/31/2018 | Borrower is required to deposit the greater of (i) the amount required under the franchise agreement and (ii) 1/12 of 4.0% of the total gross revenue for the preceding calendar year. | |
| Loan | 9 | Aon Center(2)(34)(36) | 87.9% | 05/01/2018 | 57,859 | |
| Loan | 10 | Workspace(2)(36) | 88.6% | 06/01/2018 | 205,933 | 205,933 |
| Property | 10.001 | 6625 78th Street West | 94.5% | 06/01/2018 | ||
| Property | 10.002 | 1500 Liberty Ridge Drive | 92.3% | 06/01/2018 | ||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 99.6% | 06/01/2018 | ||
| Property | 10.004 | 1301 International Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.005 | 777 West Yamato Road | 84.5% | 06/01/2018 | ||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.008 | 3100 Southwest 145th Avenue | 100.0% | 06/01/2018 | ||
| Property | 10.009 | 3400 Lakeside Drive | 89.7% | 06/01/2018 | ||
| Property | 10.010 | 3450 Lakeside Drive | 93.2% | 06/01/2018 | ||
| Property | 10.011 | 40 Liberty Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 88.5% | 06/01/2018 | ||
| Property | 10.013 | 750 Park of Commerce Road | 67.2% | 06/01/2018 | ||
| Property | 10.014 | 13621 Northwest 12th Street | 86.2% | 06/01/2018 | ||
| Property | 10.015 | 2 West Liberty Boulevard | 96.0% | 06/01/2018 | ||
| Property | 10.016 | 10400 Viking Drive | 68.7% | 06/01/2018 | ||
| Property | 10.017 | 100 Witmer Road | 84.1% | 06/01/2018 | ||
| Property | 10.018 | 7 Walnut Grove Drive | 100.0% | 06/01/2018 | ||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.020 | 1400 Liberty Ridge Drive | 59.8% | 06/01/2018 | ||
| Property | 10.021 | 1200 Liberty Ridge Drive | 74.3% | 06/01/2018 | ||
| Property | 10.022 | 4750 South 44th Place | 100.0% | 06/01/2018 | ||
| Property | 10.023 | 680 Blair Mill Road | 100.0% | 06/01/2018 | ||
| Property | 10.024 | 3020 US Highway 301 South | 100.0% | 06/01/2018 | ||
| Property | 10.025 | 4 Walnut Grove Drive | 100.0% | 06/01/2018 | ||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 93.6% | 06/01/2018 | ||
| Property | 10.027 | 5 Walnut Grove Drive | 81.7% | 06/01/2018 | ||
| Property | 10.028 | 700 Dresher Road | 100.0% | 06/01/2018 | ||
| Property | 10.029 | 45-67 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.030 | 4610 South 44th Place | 100.0% | 06/01/2018 | ||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.032 | 1 Country View Road | 96.9% | 06/01/2018 | ||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.035 | 77-123 Great Valley Parkway | 95.4% | 06/01/2018 | ||
| Property | 10.036 | 420-500 Lapp Road | 100.0% | 06/01/2018 | ||
| Property | 10.037 | 507 Prudential Road | 71.9% | 06/01/2018 | ||
| Property | 10.038 | 2 Walnut Grove Drive | 92.4% | 06/01/2018 | ||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 93.7% | 06/01/2018 | ||
| Property | 10.040 | 9801 South 51st Street | 100.0% | 06/01/2018 | ||
| Property | 10.041 | 180 Sheree Boulevard | 37.3% | 06/01/2018 | ||
| Property | 10.042 | 7615 Smetana Lane | 100.0% | 06/01/2018 | ||
| Property | 10.043 | 4550 South 44th Place | 100.0% | 06/01/2018 | ||
| Property | 10.044 | 131 Kelsey Lane | 100.0% | 06/01/2018 | ||
| Property | 10.045 | 5775 Old Shakopee Road West | 68.7% | 06/01/2018 | ||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 72.5% | 06/01/2018 | ||
| Property | 10.047 | 7625 Smetana Lane | 100.0% | 06/01/2018 | ||
| Property | 10.048 | 5 Great Valley Parkway | 95.3% | 06/01/2018 | ||
| Property | 10.049 | 5705 Old Shakopee Road West | 100.0% | 06/01/2018 | ||
| Property | 10.050 | 7 Great Valley Parkway | 91.4% | 06/01/2018 | ||
| Property | 10.051 | 65 Valley Stream Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.052 | 220 Gibraltar Road | 100.0% | 06/01/2018 | ||
| Property | 10.053 | 257-275 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.054 | 240 Gibraltar Road | 78.0% | 06/01/2018 | ||
| Property | 10.055 | 200 Gibraltar Road | 84.0% | 06/01/2018 | ||
| Property | 10.056 | 9023 Columbine Road | 100.0% | 06/01/2018 | ||
| Property | 10.057 | 3 Country View Road | 100.0% | 06/01/2018 | ||
| Property | 10.058 | 333 Phoenixville Pike | 100.0% | 06/01/2018 | ||
| Property | 10.059 | 1 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 100.0% | 06/01/2018 |
A-1-25
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | |||||
| Occupancy | Replacement | Replacement | ||||
| Property Flag | ID | Property Name | Occupancy(21)(26) | As-of Date | Reserves($)(27) | Reserves ($)(28)(29) |
| Property | 10.061 | 7920 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.062 | 20 Valley Stream Parkway | 59.3% | 06/01/2018 | ||
| Property | 10.063 | 5715 Old Shakopee Road West | 100.0% | 06/01/2018 | ||
| Property | 10.064 | 150-182 Kelsey Lane | 100.0% | 06/01/2018 | ||
| Property | 10.065 | 155 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.066 | 701-725 US Highway 301 South | 100.0% | 06/01/2018 | ||
| Property | 10.067 | 901-933 US Highway 301 South | 100.0% | 06/01/2018 | ||
| Property | 10.068 | 7725 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 72.7% | 06/01/2018 | ||
| Property | 10.071 | 101 Gibraltar Road | 94.3% | 06/01/2018 | ||
| Property | 10.072 | 6161 American Boulevard West | 100.0% | 06/01/2018 | ||
| Property | 10.073 | 4502 Woodland Center Boulevard | 83.2% | 06/01/2018 | ||
| Property | 10.074 | 110 Gibraltar Road | 51.6% | 06/01/2018 | ||
| Property | 10.075 | 8855 Columbine Road | 57.6% | 06/01/2018 | ||
| Property | 10.076 | 8939 Columbine Road | 100.0% | 06/01/2018 | ||
| Property | 10.077 | 7905 Fuller Road | 100.0% | 06/01/2018 | ||
| Property | 10.078 | 10801 Nesbitt Avenue South | 100.0% | 06/01/2018 | ||
| Property | 10.079 | 9008 Brittany Way | 100.0% | 06/01/2018 | ||
| Property | 10.080 | 8995 Columbine Road | 99.4% | 06/01/2018 | ||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.082 | 455 Business Center Drive | 89.7% | 06/01/2018 | ||
| Property | 10.083 | 231-253 Gibraltar Road | 85.0% | 06/01/2018 | ||
| Property | 10.084 | 747 Dresher Road | 61.2% | 06/01/2018 | ||
| Property | 10.085 | 55 Valley Stream Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.086 | 8212 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 0.0% | 06/01/2018 | ||
| Property | 10.088 | 501 US Highway 301 South | 100.0% | 06/01/2018 | ||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.090 | 8102 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.091 | 102 Rock Road | 100.0% | 06/01/2018 | ||
| Property | 10.092 | 111-159 Gibraltar Road | 75.6% | 06/01/2018 | ||
| Property | 10.093 | 200-264 Lakeside Drive | 85.2% | 06/01/2018 | ||
| Property | 10.094 | 181-187 Gibraltar Road | 100.0% | 06/01/2018 | ||
| Property | 10.095 | 120 Gibraltar Road | 77.3% | 06/01/2018 | ||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.097 | 161-175 Gibraltar Road | 100.0% | 06/01/2018 | ||
| Property | 10.098 | 8967 Columbine Road | 100.0% | 06/01/2018 | ||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 80.8% | 06/01/2018 | ||
| Property | 10.100 | 111 Kelsey Lane | 100.0% | 06/01/2018 | ||
| Property | 10.101 | 261-283 Gibraltar Road | 60.0% | 06/01/2018 | ||
| Property | 10.102 | 27-43 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.103 | 767 Electronic Drive | 75.5% | 06/01/2018 | ||
| Property | 10.104 | 200-234 Kelsey Lane | 100.0% | 06/01/2018 | ||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.106 | 7800 Equitable Drive | 100.0% | 06/01/2018 | ||
| Property | 10.107 | 8906 Brittany Way | 100.0% | 06/01/2018 | ||
| Property | 10.108 | 201-223 Witmer Road | 80.8% | 06/01/2018 | ||
| Property | 10.109 | 4520 Seedling Circle | 100.0% | 06/01/2018 | ||
| Property | 10.110 | 13630 Northwest 8th Street | 100.0% | 06/01/2018 | ||
| Property | 10.111 | 5735 Old Shakopee Road West | 75.4% | 06/01/2018 | ||
| Property | 10.112 | 50 Valley Stream Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.114 | 508 Lapp Road | 100.0% | 06/01/2018 | ||
| Property | 10.115 | 125-135 Rock Road | 100.0% | 06/01/2018 | ||
| Property | 10.116 | 8911 Columbine Road | 60.5% | 06/01/2018 | ||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 100.0% | 06/01/2018 | ||
| Property | 10.118 | 201 Gibraltar Road | 38.9% | 06/01/2018 | ||
| Property | 10.119 | 101-111 Rock Road | 100.0% | 06/01/2018 | ||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.122 | 40 Valley Stream Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 0.0% | 06/01/2018 | ||
| Property | 10.124 | 7702 Woodland Center Boulevard | 100.0% | 06/01/2018 | ||
| Property | 10.125 | 103-109 Gibraltar Road | 100.0% | 06/01/2018 | ||
| Property | 10.126 | 8001 Woodland Center Boulevard | 59.2% | 06/01/2018 | ||
| Property | 10.127 | 113-123 Rock Road | 100.0% | 06/01/2018 | ||
| Property | 10.128 | 555 Business Center Drive | 100.0% | 06/01/2018 | ||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 0.0% | 06/01/2018 | ||
| Property | 10.130 | 300 Welsh Road Building 4 | 58.9% | 06/01/2018 | ||
| Property | 10.131 | 9001-9015 Brittany Way | 100.0% | 06/01/2018 | ||
| Property | 10.132 | 277-293 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.133 | 13650 Northwest 8th Street | 28.4% | 06/01/2018 | ||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 100.0% | 06/01/2018 | ||
| Property | 10.135 | 300-309 Lakeside Drive | 0.0% | 06/01/2018 | ||
| Property | 10.136 | 101-107 Lakeside Drive | 100.0% | 06/01/2018 |
A-1-26
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | |||||
| Occupancy | Replacement | Replacement | ||||
| Property Flag | ID | Property Name | Occupancy(21)(26) | As-of Date | Reserves($)(27) | Reserves ($)(28)(29) |
| Property | 10.137 | 7695-7699 Anagram Drive | 0.0% | 06/01/2018 | ||
| Property | 10.138 | 425 Technology Drive | 100.0% | 06/01/2018 | ||
| Property | 10.139 | 300 Technology Drive | 100.0% | 06/01/2018 | ||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 86.0% | 06/01/2018 | ||
| Property | 10.141 | 510 Lapp Road | 100.0% | 06/01/2018 | ||
| Property | 10.142 | 300 Welsh Road Building 3 | 59.9% | 06/01/2018 | ||
| Property | 10.143 | 7624 Bald Cypress Place | 100.0% | 06/01/2018 | ||
| Property | 10.144 | 75 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.145 | 506 Prudential Road | 0.0% | 06/01/2018 | ||
| Property | 10.146 | 30 Great Valley Parkway | 100.0% | 06/01/2018 | ||
| Property | 10.147 | 100 Gibraltar Road | 100.0% | 06/01/2018 | ||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | 100.0% | 11/01/2018 | 7,990 | 7,990 |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | 78.0% | 08/31/2018 | Springing | |
| Loan | 13 | 710 Bridgeport | 100.0% | 09/01/2018 | 5,655 | 5,655 |
| Loan | 14 | Outlet Shoppes at El Paso(2) | 92.6% | 06/30/2018 | 7,217 | |
| Loan | 15 | Castleton Commons & Square(34) | 95.0% | 08/01/2018 | 18,875 | 3,493 |
| Loan | 16 | Courtyard Edgewater(34) | 84.3% | 08/31/2018 | 1/12th of 2.0% of the greater of (i) the gross revenues for the prior calendar year or (ii) the projected annual gross revenues for the calendar year in which the payment date falls | |
| Loan | 17 | Aston Street(22) | 100.0% | 10/03/2018 | 1,901 | |
| Loan | 18 | Overland Park Xchange(2) | 90.1% | 07/01/2018 | 12,223 | 12,223 |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | 63.1% | 07/31/2018 | 1/12th of 5.0% of the greater of the gross revenues for the prior calendar year | |
| Loan | 20 | Carmel Mission Inn(35) | 67.8% | 07/31/2018 | Springing | |
| Loan | 21 | Maize & Blue Portfolio | 100.0% | 10/01/2018 | Springing | |
| Property | 21.001 | The Lion | 100.0% | 10/01/2018 | ||
| Property | 21.002 | The Forum | 100.0% | 10/01/2018 | ||
| Property | 21.003 | 520 Packard | 100.0% | 10/01/2018 | ||
| Property | 21.004 | The Abbey | 100.0% | 10/01/2018 | ||
| Property | 21.005 | The Dean | 100.0% | 10/01/2018 | ||
| Property | 21.006 | 326 E Madison | 100.0% | 10/01/2018 | ||
| Property | 21.007 | 1000 Oakland | 100.0% | 10/01/2018 | ||
| Property | 21.008 | 344 S Division | 100.0% | 10/01/2018 | ||
| Property | 21.009 | The Lodge | 100.0% | 10/01/2018 | ||
| Property | 21.010 | The Algonquin | 100.0% | 10/01/2018 | ||
| Property | 21.011 | 515 E Lawrence | 100.0% | 10/01/2018 | ||
| Loan | 22 | Springhill Suites Huntington Beach | 84.4% | 08/31/2018 | 21,320 | Borrower is required to deposit 4.0% of annual gross income from operations for the calendar month occurring two months prior. |
| Loan | 23 | CityLine XIV Portfolio | 87.8% | Various | 4,256 | |
| Property | 23.001 | CityLine Sebastian | 87.6% | 08/10/2018 | ||
| Property | 23.002 | CityLine Tuscaloosa | 92.8% | 07/31/2018 | ||
| Property | 23.003 | CityLine Route 22 | 75.4% | 07/17/2018 | ||
| Property | 23.004 | Extra Space Storage - Madison | 95.0% | 07/22/2018 | ||
| Loan | 24 | Chicopee Marketplace | 100.0% | 09/21/2018 | 6,921 | |
| Loan | 25 | Concord Plaza(2) | 87.2% | 08/06/2018 | 10,148 | |
| Loan | 26 | Woodside Office Center(36) | 89.3% | 10/16/2018 | 1,938 | |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 94.6% | 07/31/2018 | 11,755 | |
| Property | 27.001 | 1515 Broad Street | 100.0% | 07/31/2018 | ||
| Property | 27.002 | 140 Centennial Avenue | 100.0% | 07/31/2018 | ||
| Property | 27.003 | 675 Central Avenue | 93.5% | 07/31/2018 | ||
| Property | 27.004 | 275 Centennial Avenue | 100.0% | 07/31/2018 | ||
| Property | 27.005 | 691 Central Avenue | 100.0% | 07/31/2018 | ||
| Property | 27.006 | 80 Kingsbridge Road | 100.0% | 07/31/2018 | ||
| Property | 27.007 | 20 Kingsbridge Road | 46.9% | 07/31/2018 | ||
| Loan | 28 | 1555 North Sheffield | 100.0% | 11/06/2018 | Springing | |
| Loan | 29 | Globe Chicago Industrial Portfolio | 100.0% | 11/06/2018 | 109,265 | 2,206 |
| Property | 29.001 | Hoffman Industrial | 100.0% | 11/06/2018 | ||
| Property | 29.002 | Aurora Industrial | 100.0% | 11/06/2018 | ||
| Property | 29.003 | Schaumburg Tower Industrial | 100.0% | 11/06/2018 | ||
| Property | 29.004 | Bloomingdale Industrial | 100.0% | 11/06/2018 | ||
| Property | 29.005 | Schaumburg Basswood Industrial | 100.0% | 11/06/2018 | ||
| Loan | 30 | Pavilions North Shopping Center | 97.4% | 07/09/2018 | 768,000 | 2,075 |
| Loan | 31 | Hilton Garden Inn Frederick | 84.0% | 07/31/2018 | Borrower is required to deposit the greater of (i) 4.0% of the projected rents for the prior month, (ii) the amount due under the management agreement and (iii) the amount due under the franchise agreement for FF&E Work | |
| Loan | 32 | The Center at Carbon Beach | 100.0% | 06/30/2018 | Springing | |
| Loan | 33 | BJ’s Summerville | 100.0% | 11/06/2018 | Springing | |
| Loan | 34 | Columbus Industrial Portfolio | 100.0% | Various | 3,963 | |
| Property | 34.001 | Huntley | 100.0% | 09/21/2018 | ||
| Property | 34.002 | Frusta | 100.0% | 11/06/2018 | ||
| Loan | 35 | Fresno E Street Office | 78.7% | 06/01/2018 | 1,250 | |
| Loan | 36 | 300 East 64th Street | 100.0% | 07/11/2018 | Springing | |
| Loan | 37 | Old Orchard | 97.8% | 09/04/2018 | 6,650 | |
| Loan | 38 | Market Square | 100.0% | 06/01/2018 | 1,752 | |
| Loan | 39 | May & Ellis Building | 92.0% | 09/05/2018 | 604 | |
| Loan | 40 | Ocala West | 94.4% | 09/26/2018 | 1,915 | |
| Loan | 41 | Torrey Corner | 100.0% | 08/31/2018 | 545 | |
| Loan | 42 | NC Self Storage Portfolio | 84.2% | 08/31/2018 | 995 | |
| Property | 42.001 | The Attic Self-Storage | 87.1% | 08/31/2018 | ||
| Property | 42.002 | Speedway Self-Storage | 91.0% | 08/31/2018 | ||
| Property | 42.003 | Armadillo Self-Storage | 75.0% | 08/31/2018 | ||
| Loan | 43 | Kohl’s - Florence KY(31) | 100.0% | 11/06/2018 | Springing |
A-1-27
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | |||||
| Occupancy | Replacement | Replacement | ||||
| Property Flag | ID | Property Name | Occupancy(21)(26) | As-of Date | Reserves($)(27) | Reserves ($)(28)(29) |
| Loan | 44 | 237-239 Hawthorne Street | 100.0% | 08/21/2018 | 375 | |
| Loan | 45 | Greystone Business Park | 89.3% | 06/21/2018 | 230,998 | 1,013 |
| Loan | 46 | DS Smith - Lester Prairie | 100.0% | 11/06/2018 | Springing | |
| Loan | 47 | Sugar Grove | 100.0% | 11/06/2018 | Springing | |
| Loan | 48 | Campus Pointe | 90.4% | 08/31/2018 | 144 | |
| Loan | 49 | Nemours at Sonata West | 100.0% | 11/06/2018 | 102 | |
| Loan | 50 | Cottages at Gateway Park | 92.3% | 08/14/2018 | 1,433 | |
| Loan | 51 | WAG Richmond | 100.0% | 11/06/2018 | Springing |
A-1-28
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | |||
| TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||
| Property Flag | ID | Property Name | Reserves ($)(27)(28) | Reserves ($)(28) | Reserves ($) | Reserves ($)(28) | Reserves($) | Reserves ($)(28) | Reserve($) | Reserves ($)(28) | Reserves ($)(28)(30) |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 83,333 | 829,359 | 207,340 | Springing | 35,650 | 17,015,442 | |||
| Property | 1.001 | 55 Prospect Street | |||||||||
| Property | 1.002 | 117 Adams Street | |||||||||
| Property | 1.003 | 77 Sands Street | |||||||||
| Property | 1.004 | 81 Prospect Street | |||||||||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 23,914,655 | 1,772,695 | 253,242 | Springing | 15,021,721 | Springing | |||
| Loan | 3 | Aventura Mall(2)(33)(36) | Springing | Springing | Springing | 26,168,910 | |||||
| Loan | 4 | Shops at Solaris(2) | 597,966 | 74,746 | 48,724 | 8,121 | |||||
| Loan | 5 | Liberty Portfolio(2)(5) | Springing | 89,189 | 44,594 | 18,366 | 9,183 | 3,125 | 1,348,629 | 77,257 | |
| Property | 5.001 | Liberty Center at Rio Salado | |||||||||
| Property | 5.002 | 8501 East Raintree Drive | |||||||||
| Loan | 6 | Christiana Center | Springing | Springing | Springing | Springing | |||||
| Loan | 7 | 192 Lexington Avenue(2) | 450,000 | 11,004 | 525,492 | 105,098 | 11,134 | 5,567 | 24,475 | 35,780 | |
| Loan | 8 | Hotel Erwin | 17,903 | 8,952 | 54,257 | 9,043 | Springing | ||||
| Loan | 9 | Aon Center(2)(34)(36) | Springing | 6,612,672 | 1,502,880 | 1,084,347 | 120,483 | 69,978 | 82,732,431 | ||
| Loan | 10 | Workspace(2)(36) | 3,154,000 | 1,441,528 | 11,849,855 | 2,040,615 | 350,000 | 1st 4 pmts - 552,198; Subsequently - 219,630 | 539,172 | 16,790,911 | |
| Property | 10.001 | 6625 78th Street West | |||||||||
| Property | 10.002 | 1500 Liberty Ridge Drive | |||||||||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | |||||||||
| Property | 10.004 | 1301 International Parkway | |||||||||
| Property | 10.005 | 777 West Yamato Road | |||||||||
| Property | 10.006 | 4425 East Cotton Center Boulevard | |||||||||
| Property | 10.007 | 4500 East Cotton Center Boulevard | |||||||||
| Property | 10.008 | 3100 Southwest 145th Avenue | |||||||||
| Property | 10.009 | 3400 Lakeside Drive | |||||||||
| Property | 10.010 | 3450 Lakeside Drive | |||||||||
| Property | 10.011 | 40 Liberty Boulevard | |||||||||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | |||||||||
| Property | 10.013 | 750 Park of Commerce Road | |||||||||
| Property | 10.014 | 13621 Northwest 12th Street | |||||||||
| Property | 10.015 | 2 West Liberty Boulevard | |||||||||
| Property | 10.016 | 10400 Viking Drive | |||||||||
| Property | 10.017 | 100 Witmer Road | |||||||||
| Property | 10.018 | 7 Walnut Grove Drive | |||||||||
| Property | 10.019 | 4313 East Cotton Center Boulevard | |||||||||
| Property | 10.020 | 1400 Liberty Ridge Drive | |||||||||
| Property | 10.021 | 1200 Liberty Ridge Drive | |||||||||
| Property | 10.022 | 4750 South 44th Place | |||||||||
| Property | 10.023 | 680 Blair Mill Road | |||||||||
| Property | 10.024 | 3020 US Highway 301 South | |||||||||
| Property | 10.025 | 4 Walnut Grove Drive | |||||||||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | |||||||||
| Property | 10.027 | 5 Walnut Grove Drive | |||||||||
| Property | 10.028 | 700 Dresher Road | |||||||||
| Property | 10.029 | 45-67 Great Valley Parkway | |||||||||
| Property | 10.030 | 4610 South 44th Place | |||||||||
| Property | 10.031 | 4217 East Cotton Center Boulevard | |||||||||
| Property | 10.032 | 1 Country View Road | |||||||||
| Property | 10.033 | 4410 East Cotton Center Boulevard | |||||||||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | |||||||||
| Property | 10.035 | 77-123 Great Valley Parkway | |||||||||
| Property | 10.036 | 420-500 Lapp Road | |||||||||
| Property | 10.037 | 507 Prudential Road | |||||||||
| Property | 10.038 | 2 Walnut Grove Drive | |||||||||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | |||||||||
| Property | 10.040 | 9801 South 51st Street | |||||||||
| Property | 10.041 | 180 Sheree Boulevard | |||||||||
| Property | 10.042 | 7615 Smetana Lane | |||||||||
| Property | 10.043 | 4550 South 44th Place | |||||||||
| Property | 10.044 | 131 Kelsey Lane | |||||||||
| Property | 10.045 | 5775 Old Shakopee Road West | |||||||||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | |||||||||
| Property | 10.047 | 7625 Smetana Lane | |||||||||
| Property | 10.048 | 5 Great Valley Parkway | |||||||||
| Property | 10.049 | 5705 Old Shakopee Road West | |||||||||
| Property | 10.050 | 7 Great Valley Parkway | |||||||||
| Property | 10.051 | 65 Valley Stream Parkway | |||||||||
| Property | 10.052 | 220 Gibraltar Road | |||||||||
| Property | 10.053 | 257-275 Great Valley Parkway | |||||||||
| Property | 10.054 | 240 Gibraltar Road | |||||||||
| Property | 10.055 | 200 Gibraltar Road | |||||||||
| Property | 10.056 | 9023 Columbine Road | |||||||||
| Property | 10.057 | 3 Country View Road | |||||||||
| Property | 10.058 | 333 Phoenixville Pike | |||||||||
| Property | 10.059 | 1 Great Valley Parkway | |||||||||
| Property | 10.060 | 4405 East Cotton Center Boulevard |
A-1-29
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | |||
| TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||
| Property Flag | ID | Property Name | Reserves ($)(27)(28) | Reserves ($)(28) | Reserves ($) | Reserves ($)(28) | Reserves($) | Reserves ($)(28) | Reserve($) | Reserves ($)(28) | Reserves ($)(28)(30) |
| Property | 10.061 | 7920 Woodland Center Boulevard | |||||||||
| Property | 10.062 | 20 Valley Stream Parkway | |||||||||
| Property | 10.063 | 5715 Old Shakopee Road West | |||||||||
| Property | 10.064 | 150-182 Kelsey Lane | |||||||||
| Property | 10.065 | 155 Great Valley Parkway | |||||||||
| Property | 10.066 | 701-725 US Highway 301 South | |||||||||
| Property | 10.067 | 901-933 US Highway 301 South | |||||||||
| Property | 10.068 | 7725 Woodland Center Boulevard | |||||||||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | |||||||||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | |||||||||
| Property | 10.071 | 101 Gibraltar Road | |||||||||
| Property | 10.072 | 6161 American Boulevard West | |||||||||
| Property | 10.073 | 4502 Woodland Center Boulevard | |||||||||
| Property | 10.074 | 110 Gibraltar Road | |||||||||
| Property | 10.075 | 8855 Columbine Road | |||||||||
| Property | 10.076 | 8939 Columbine Road | |||||||||
| Property | 10.077 | 7905 Fuller Road | |||||||||
| Property | 10.078 | 10801 Nesbitt Avenue South | |||||||||
| Property | 10.079 | 9008 Brittany Way | |||||||||
| Property | 10.080 | 8995 Columbine Road | |||||||||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | |||||||||
| Property | 10.082 | 455 Business Center Drive | |||||||||
| Property | 10.083 | 231-253 Gibraltar Road | |||||||||
| Property | 10.084 | 747 Dresher Road | |||||||||
| Property | 10.085 | 55 Valley Stream Parkway | |||||||||
| Property | 10.086 | 8212 Woodland Center Boulevard | |||||||||
| Property | 10.087 | 4303 East Cotton Center Boulevard | |||||||||
| Property | 10.088 | 501 US Highway 301 South | |||||||||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | |||||||||
| Property | 10.090 | 8102 Woodland Center Boulevard | |||||||||
| Property | 10.091 | 102 Rock Road | |||||||||
| Property | 10.092 | 111-159 Gibraltar Road | |||||||||
| Property | 10.093 | 200-264 Lakeside Drive | |||||||||
| Property | 10.094 | 181-187 Gibraltar Road | |||||||||
| Property | 10.095 | 120 Gibraltar Road | |||||||||
| Property | 10.096 | 4207 East Cotton Center Boulevard | |||||||||
| Property | 10.097 | 161-175 Gibraltar Road | |||||||||
| Property | 10.098 | 8967 Columbine Road | |||||||||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | |||||||||
| Property | 10.100 | 111 Kelsey Lane | |||||||||
| Property | 10.101 | 261-283 Gibraltar Road | |||||||||
| Property | 10.102 | 27-43 Great Valley Parkway | |||||||||
| Property | 10.103 | 767 Electronic Drive | |||||||||
| Property | 10.104 | 200-234 Kelsey Lane | |||||||||
| Property | 10.105 | 4435 East Cotton Center Boulevard | |||||||||
| Property | 10.106 | 7800 Equitable Drive | |||||||||
| Property | 10.107 | 8906 Brittany Way | |||||||||
| Property | 10.108 | 201-223 Witmer Road | |||||||||
| Property | 10.109 | 4520 Seedling Circle | |||||||||
| Property | 10.110 | 13630 Northwest 8th Street | |||||||||
| Property | 10.111 | 5735 Old Shakopee Road West | |||||||||
| Property | 10.112 | 50 Valley Stream Parkway | |||||||||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | |||||||||
| Property | 10.114 | 508 Lapp Road | |||||||||
| Property | 10.115 | 125-135 Rock Road | |||||||||
| Property | 10.116 | 8911 Columbine Road | |||||||||
| Property | 10.117 | 9306-9324 East Broadway Avenue | |||||||||
| Property | 10.118 | 201 Gibraltar Road | |||||||||
| Property | 10.119 | 101-111 Rock Road | |||||||||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | |||||||||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | |||||||||
| Property | 10.122 | 40 Valley Stream Parkway | |||||||||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | |||||||||
| Property | 10.124 | 7702 Woodland Center Boulevard | |||||||||
| Property | 10.125 | 103-109 Gibraltar Road | |||||||||
| Property | 10.126 | 8001 Woodland Center Boulevard | |||||||||
| Property | 10.127 | 113-123 Rock Road | |||||||||
| Property | 10.128 | 555 Business Center Drive | |||||||||
| Property | 10.129 | 4415 East Cotton Center Boulevard | |||||||||
| Property | 10.130 | 300 Welsh Road Building 4 | |||||||||
| Property | 10.131 | 9001-9015 Brittany Way | |||||||||
| Property | 10.132 | 277-293 Great Valley Parkway | |||||||||
| Property | 10.133 | 13650 Northwest 8th Street | |||||||||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | |||||||||
| Property | 10.135 | 300-309 Lakeside Drive | |||||||||
| Property | 10.136 | 101-107 Lakeside Drive |
A-1-30
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | |||
| TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||
| Property Flag | ID | Property Name | Reserves ($)(27)(28) | Reserves ($)(28) | Reserves ($) | Reserves ($)(28) | Reserves($) | Reserves ($)(28) | Reserve($) | Reserves ($)(28) | Reserves ($)(28)(30) |
| Property | 10.137 | 7695-7699 Anagram Drive | |||||||||
| Property | 10.138 | 425 Technology Drive | |||||||||
| Property | 10.139 | 300 Technology Drive | |||||||||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | |||||||||
| Property | 10.141 | 510 Lapp Road | |||||||||
| Property | 10.142 | 300 Welsh Road Building 3 | |||||||||
| Property | 10.143 | 7624 Bald Cypress Place | |||||||||
| Property | 10.144 | 75 Great Valley Parkway | |||||||||
| Property | 10.145 | 506 Prudential Road | |||||||||
| Property | 10.146 | 30 Great Valley Parkway | |||||||||
| Property | 10.147 | 100 Gibraltar Road | |||||||||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | Springing | Springing | 76,801 | 25,600 | 1,198,696 | 137,671 | Springing | ||
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | Springing | Springing | |||||||
| Loan | 13 | 710 Bridgeport | 5,655 | 5,655 | 164,140 | 32,828 | 8,335 | 8,334 | 1,791,402 | ||
| Loan | 14 | Outlet Shoppes at El Paso(2) | 155,637 | 45,109 | 1,753,312 | 194,812 | Springing | ||||
| Loan | 15 | Castleton Commons & Square(34) | 100,000 | 29,110 | 29,979 | 29,979 | Springing | 109,256 | 5,433,580 | Springing | |
| Loan | 16 | Courtyard Edgewater(34) | 47,061 | 47,061 | 23,175 | 11,587 | 110,000 | ||||
| Loan | 17 | Aston Street(22) | 800,000 | Springing | 30,396 | 30,396 | Springing | 685,547 | Springing | ||
| Loan | 18 | Overland Park Xchange(2) | 1,964,000 | 30,558 | 552,511 | 184,170 | Springing | 2,863,221 | 88,854 | ||
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | Springing | 38,500 | 460,921 | 13,038 | |||||
| Loan | 20 | Carmel Mission Inn(35) | 181,262 | 25,895 | 81,225 | 10,814 | 2,550,000 | Springing | |||
| Loan | 21 | Maize & Blue Portfolio | 104,350 | 26,088 | Springing | 24,769 | |||||
| Property | 21.001 | The Lion | |||||||||
| Property | 21.002 | The Forum | |||||||||
| Property | 21.003 | 520 Packard | |||||||||
| Property | 21.004 | The Abbey | |||||||||
| Property | 21.005 | The Dean | |||||||||
| Property | 21.006 | 326 E Madison | |||||||||
| Property | 21.007 | 1000 Oakland | |||||||||
| Property | 21.008 | 344 S Division | |||||||||
| Property | 21.009 | The Lodge | |||||||||
| Property | 21.010 | The Algonquin | |||||||||
| Property | 21.011 | 515 E Lawrence | |||||||||
| Loan | 22 | Springhill Suites Huntington Beach | 38,520 | 17,715 | Springing | Springing | |||||
| Loan | 23 | CityLine XIV Portfolio | 105,655 | 21,131 | 14,791 | 3,698 | 500,000 | ||||
| Property | 23.001 | CityLine Sebastian | |||||||||
| Property | 23.002 | CityLine Tuscaloosa | |||||||||
| Property | 23.003 | CityLine Route 22 | |||||||||
| Property | 23.004 | Extra Space Storage - Madison | |||||||||
| Loan | 24 | Chicopee Marketplace | 13,729 | 12,584 | 326,000 | 54,195 | Springing | 32,500 | |||
| Loan | 25 | Concord Plaza(2) | 300,000 | 29,848 | 51,114 | 51,114 | Springing | 2,943,127 | |||
| Loan | 26 | Woodside Office Center(36) | 950,000 | 9,318 | 81,943 | 20,486 | 1,794 | 897 | 44,000 | ||
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 31,752 | 573,000 | 191,000 | 71,290 | 14,383 | 16,194 | 464,248 | Springing | |
| Property | 27.001 | 1515 Broad Street | |||||||||
| Property | 27.002 | 140 Centennial Avenue | |||||||||
| Property | 27.003 | 675 Central Avenue | |||||||||
| Property | 27.004 | 275 Centennial Avenue | |||||||||
| Property | 27.005 | 691 Central Avenue | |||||||||
| Property | 27.006 | 80 Kingsbridge Road | |||||||||
| Property | 27.007 | 20 Kingsbridge Road | |||||||||
| Loan | 28 | 1555 North Sheffield | Springing | Springing | 16,479 | 1,498 | 14,000 | ||||
| Loan | 29 | Globe Chicago Industrial Portfolio | 158,795 | Springing | 166,195 | 55,398 | Springing | 391,777 | Springing | ||
| Property | 29.001 | Hoffman Industrial | |||||||||
| Property | 29.002 | Aurora Industrial | |||||||||
| Property | 29.003 | Schaumburg Tower Industrial | |||||||||
| Property | 29.004 | Bloomingdale Industrial | |||||||||
| Property | 29.005 | Schaumburg Basswood Industrial | |||||||||
| Loan | 30 | Pavilions North Shopping Center | 13,833 | 13,833 | 423,527 | 47,059 | Springing | 109,000 | 1,063,113 | Springing | |
| Loan | 31 | Hilton Garden Inn Frederick | 83,087 | 20,772 | Springing | Springing | |||||
| Loan | 32 | The Center at Carbon Beach | Springing | Springing | Springing | 122,099 | Springing | ||||
| Loan | 33 | BJ’s Summerville | Springing | Springing | 975 | 488 | |||||
| Loan | 34 | Columbus Industrial Portfolio | 6,604 | 117,599 | 29,400 | Springing | 156,875 | Springing | |||
| Property | 34.001 | Huntley | |||||||||
| Property | 34.002 | Frusta | |||||||||
| Loan | 35 | Fresno E Street Office | 36,267 | 2,975 | 24,977 | 6,244 | 6,063 | 2,021 | 58,300 | Springing | |
| Loan | 36 | 300 East 64th Street | Springing | 97,042 | 24,261 | Springing | 2,488 | 2,563 | |||
| Loan | 37 | Old Orchard | 34,422 | 17,211 | Springing | ||||||
| Loan | 38 | Market Square | 150,000 | 2,028 | 128,522 | 10,710 | 33,741 | 5,623 | 262,000 | ||
| Loan | 39 | May & Ellis Building | 85,600 | 59,105 | 5,911 | Springing | |||||
| Loan | 40 | Ocala West | 2,917 | 113,082 | 9,423 | Springing | Springing | ||||
| Loan | 41 | Torrey Corner | 75,000 | 1,679 | 34,263 | 6,853 | 4,089 | 315 | 6,875 | 506,790 | |
| Loan | 42 | NC Self Storage Portfolio | 12,610 | 4,203 | 3,475 | 695 | |||||
| Property | 42.001 | The Attic Self-Storage | |||||||||
| Property | 42.002 | Speedway Self-Storage | |||||||||
| Property | 42.003 | Armadillo Self-Storage | |||||||||
| Loan | 43 | Kohl’s - Florence KY(31) | Springing | Springing | Springing |
A-1-31
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Upfront | Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | |||
| TI/LC | TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||
| Property Flag | ID | Property Name | Reserves ($)(27)(28) | Reserves ($)(28) | Reserves ($) | Reserves ($)(28) | Reserves($) | Reserves ($)(28) | Reserve($) | Reserves ($)(28) | Reserves ($)(28)(30) |
| Loan | 44 | 237-239 Hawthorne Street | 19,421 | 3,884 | 5,094 | 566 | 143,280 | ||||
| Loan | 45 | Greystone Business Park | 6,332 | 44,605 | 7,434 | 9,866 | 1,233 | 13,500 | |||
| Loan | 46 | DS Smith - Lester Prairie | Springing | Springing | 450,000 | ||||||
| Loan | 47 | Sugar Grove | Springing | Springing | Springing | Springing | |||||
| Loan | 48 | Campus Pointe | 1,635 | 49,113 | 4,911 | 3,977 | 306 | 142,089 | |||
| Loan | 49 | Nemours at Sonata West | Springing | 476 | Springing | ||||||
| Loan | 50 | Cottages at Gateway Park | 30,437 | 3,382 | 15,465 | 3,093 | |||||
| Loan | 51 | WAG Richmond | Springing | Springing | Springing |
A-1-32
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Other | Environmental | Franchise | ||||||
| Reserves | Report | Engineering | Expiration | Loan | ||||
| Property Flag | ID | Property Name | Description(27)(28)(30) | Date(32) | Report Date | PML/SEL % | Date | Purpose |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | Unfunded Obligations Reserve (Upfront: 10,760,171); Free Rent Reserve (Upfront: 5,904,411); Shadowbox Rent Reserve (Upfront: 350,860) | 03/26/2018 | 03/23/2018 | NAP | Refinance | |
| Property | 1.001 | 55 Prospect Street | 03/26/2018 | 03/23/2018 | NAP | NAP | ||
| Property | 1.002 | 117 Adams Street | 03/26/2018 | 03/23/2018 | NAP | NAP | ||
| Property | 1.003 | 77 Sands Street | 03/26/2018 | 03/23/2018 | NAP | NAP | ||
| Property | 1.004 | 81 Prospect Street | 03/26/2018 | 03/23/2018 | NAP | NAP | ||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | Rent Concession Reserve (Upfront: 15,021,721); Lease Sweep Funds (Monthly: Springing); Debt Service Reserve (Monthly: Springing) | 08/08/2018 | 08/06/2018 | 13.0% | NAP | Refinance |
| Loan | 3 | Aventura Mall(2)(33)(36) | Outstanding Tenant Obligations Reserve (Upfront: 19,392,145); Bridge Rent and Reimbursement Reserve (Upfront: 6,776,765) | 04/27/2018 | 04/27/2018 | NAP | NAP | Refinance |
| Loan | 4 | Shops at Solaris(2) | 09/04/2018 | 08/29/2018 | NAP | NAP | Refinance | |
| Loan | 5 | Liberty Portfolio(2)(5) | Unfunded Obligations Reserve (Upfront: 1,161,769); Free Rent Reserve (Upfront: 109,603.33); GLPET Ground Rent Reserve (Upfront: 77,257.14; Monthly: 77,257.14); Specified Tenant Sweep Reserve (Monthly: Springing) | 07/23/2018 | 07/12/2018 | NAP | Acquisition | |
| Property | 5.001 | Liberty Center at Rio Salado | 07/23/2018 | 07/12/2018 | NAP | NAP | ||
| Property | 5.002 | 8501 East Raintree Drive | 07/23/2018 | 07/12/2018 | NAP | NAP | ||
| Loan | 6 | Christiana Center | Outstanding TI Reserve (Springing); Free Rent Reserve (Springing) | 09/11/2018 | 09/11/2018 | NAP | NAP | Refinance |
| Loan | 7 | 192 Lexington Avenue(2) | Rent Concession Reserve | 08/14/2018 | 08/13/2018 | NAP | NAP | Acquisition |
| Loan | 8 | Hotel Erwin | PIP Reserve | 09/10/2018 | 09/07/2018 | 17.0% | NAP | Refinance |
| Loan | 9 | Aon Center(2)(34)(36) | New Lease Reserve (Upfront: 38,000,000); Performance Reserve (Upfront: 18,300,000); Outstanding TI Reserve (Upfront: 13,236,245); Amenity Floor Capital Expenditure Reserve (Upfront: 7,960,197); Outstanding Free Rent Reserve (Upfront: 5,235,989) | 02/26/2018 | 02/26/2018 | NAP | NAP | Refinance |
| Loan | 10 | Workspace(2)(36) | Outstanding TI/LC Reserve (Upfront: 13,294,575); Free Rent Reserve (Upfront: 3,458,836); Environmental Reserve (Upfront: 37,500) | Various | Various | NAP | Refinance | |
| Property | 10.001 | 6625 78th Street West | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.002 | 1500 Liberty Ridge Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.004 | 1301 International Parkway | 05/08/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.005 | 777 West Yamato Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.008 | 3100 Southwest 145th Avenue | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.009 | 3400 Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.010 | 3450 Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.011 | 40 Liberty Boulevard | 05/25/2018 | 05/25/2018 | NAP | NAP | ||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.013 | 750 Park of Commerce Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.014 | 13621 Northwest 12th Street | 05/08/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.015 | 2 West Liberty Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.016 | 10400 Viking Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.017 | 100 Witmer Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.018 | 7 Walnut Grove Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.020 | 1400 Liberty Ridge Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.021 | 1200 Liberty Ridge Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.022 | 4750 South 44th Place | 04/30/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.023 | 680 Blair Mill Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.024 | 3020 US Highway 301 South | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.025 | 4 Walnut Grove Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.027 | 5 Walnut Grove Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.028 | 700 Dresher Road | 05/17/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.029 | 45-67 Great Valley Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.030 | 4610 South 44th Place | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.032 | 1 Country View Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.035 | 77-123 Great Valley Parkway | 05/16/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.036 | 420-500 Lapp Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.037 | 507 Prudential Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.038 | 2 Walnut Grove Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.040 | 9801 South 51st Street | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.041 | 180 Sheree Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.042 | 7615 Smetana Lane | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.043 | 4550 South 44th Place | 05/03/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.044 | 131 Kelsey Lane | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.045 | 5775 Old Shakopee Road West | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 05/15/2018 | 05/24/2018 | NAP | NAP | ||
| Property | 10.047 | 7625 Smetana Lane | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.048 | 5 Great Valley Parkway | 05/08/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.049 | 5705 Old Shakopee Road West | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.050 | 7 Great Valley Parkway | 05/08/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.051 | 65 Valley Stream Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.052 | 220 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.053 | 257-275 Great Valley Parkway | 05/10/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.054 | 240 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.055 | 200 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.056 | 9023 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.057 | 3 Country View Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.058 | 333 Phoenixville Pike | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.059 | 1 Great Valley Parkway | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP |
A-1-33
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Other | Environmental | Franchise | ||||||
| Reserves | Report | Engineering | Expiration | Loan | ||||
| Property Flag | ID | Property Name | Description(27)(28)(30) | Date(32) | Report Date | PML/SEL % | Date | Purpose |
| Property | 10.061 | 7920 Woodland Center Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.062 | 20 Valley Stream Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.063 | 5715 Old Shakopee Road West | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.064 | 150-182 Kelsey Lane | 05/16/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.065 | 155 Great Valley Parkway | 05/10/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.066 | 701-725 US Highway 301 South | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.067 | 901-933 US Highway 301 South | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.068 | 7725 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.071 | 101 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.072 | 6161 American Boulevard West | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.073 | 4502 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.074 | 110 Gibraltar Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.075 | 8855 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.076 | 8939 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.077 | 7905 Fuller Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.078 | 10801 Nesbitt Avenue South | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.079 | 9008 Brittany Way | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.080 | 8995 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.082 | 455 Business Center Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.083 | 231-253 Gibraltar Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.084 | 747 Dresher Road | 05/16/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.085 | 55 Valley Stream Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.086 | 8212 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.088 | 501 US Highway 301 South | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.090 | 8102 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.091 | 102 Rock Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.092 | 111-159 Gibraltar Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.093 | 200-264 Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.094 | 181-187 Gibraltar Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.095 | 120 Gibraltar Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 05/02/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.097 | 161-175 Gibraltar Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.098 | 8967 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.100 | 111 Kelsey Lane | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.101 | 261-283 Gibraltar Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.102 | 27-43 Great Valley Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.103 | 767 Electronic Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.104 | 200-234 Kelsey Lane | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 04/30/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.106 | 7800 Equitable Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.107 | 8906 Brittany Way | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.108 | 201-223 Witmer Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.109 | 4520 Seedling Circle | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.110 | 13630 Northwest 8th Street | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.111 | 5735 Old Shakopee Road West | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.112 | 50 Valley Stream Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.114 | 508 Lapp Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.115 | 125-135 Rock Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.116 | 8911 Columbine Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.118 | 201 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.119 | 101-111 Rock Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.122 | 40 Valley Stream Parkway | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.124 | 7702 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.125 | 103-109 Gibraltar Road | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.126 | 8001 Woodland Center Boulevard | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.127 | 113-123 Rock Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.128 | 555 Business Center Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 05/15/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.130 | 300 Welsh Road Building 4 | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.131 | 9001-9015 Brittany Way | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.132 | 277-293 Great Valley Parkway | 05/13/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.133 | 13650 Northwest 8th Street | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.135 | 300-309 Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.136 | 101-107 Lakeside Drive | 05/15/2018 | 05/11/2018 | NAP | NAP |
A-1-34
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Other | Environmental | Franchise | ||||||
| Reserves | Report | Engineering | Expiration | Loan | ||||
| Property Flag | ID | Property Name | Description(27)(28)(30) | Date(32) | Report Date | PML/SEL % | Date | Purpose |
| Property | 10.137 | 7695-7699 Anagram Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.138 | 425 Technology Drive | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.139 | 300 Technology Drive | 05/14/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.141 | 510 Lapp Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.142 | 300 Welsh Road Building 3 | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.143 | 7624 Bald Cypress Place | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Property | 10.144 | 75 Great Valley Parkway | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.145 | 506 Prudential Road | 05/15/2018 | 05/15/2018 | NAP | NAP | ||
| Property | 10.146 | 30 Great Valley Parkway | 05/13/2018 | 05/01/2018 | NAP | NAP | ||
| Property | 10.147 | 100 Gibraltar Road | 05/15/2018 | 05/11/2018 | NAP | NAP | ||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | Outstanding TI/LC Reserve (Upfront: 137,671); Dark Trigger Reserve (Springing Monthly: Excess Cash Flow) | 04/11/2018 | 04/10/2018 | NAP | NAP | Refinance |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | 10/05/2018 | 10/22/2018 | NAP | 12/31/2034 | Refinance | |
| Loan | 13 | 710 Bridgeport | Outstanding Tenant Obligations Reserve (Upfront: 1,697,652); Environmental Reserve (Upfront: 93,750) | 10/22/2018 | 09/28/2018 | NAP | NAP | Refinance |
| Loan | 14 | Outlet Shoppes at El Paso(2) | 07/26/2018 | 08/06/2018 | NAP | NAP | Refinance | |
| Loan | 15 | Castleton Commons & Square(34) | Outstanding Leasing Expenses (Upfront: 5,156,080); Free Rent Reserve (Upfront: 27,500); Dave & Buster’s Leasing Reserve (Upfront: 250,000); Lease Sweep Funds (Monthly Springing: Excess Cash Flow) | 07/25/2018 | 07/23/2018 | NAP | NAP | Refinance |
| Loan | 16 | Courtyard Edgewater(34) | PIP Reserve | 08/27/2018 | 08/28/2018 | NAP | 05/12/2036 | Acquisition |
| Loan | 17 | Aston Street(22) | Rollover Reserve (Upfront: 579,675.66); Free Rent Reserve (Upfront: 37,376.63); ADP Dispute Reserve (Upfront: 68,495); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 07/06/2018 | 07/05/2018 | 12.0% | NAP | Refinance |
| Loan | 18 | Overland Park Xchange(2) | Outstanding TI Reserve (Upfront: 2,499,221); SelectQuote Existing Rent Buyout Reserve (Upfront: 364,000); Amortization Reserve (Monthly: 88,854.16) | 06/21/2018 | 06/13/2018 | NAP | NAP | Refinance |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | PIP Reserve (Monthly: Springing); Comfort Letter Reserve (Upfront: 2,500); Seasonality Reserve (Upfront: 301,961; Monthly: Springing); GPLET Reserve (Upfront: 156,460; Monthly: 13,038.33) | 08/31/2018 | 08/30/2018 | NAP | 10/12/2036 | Refinance |
| Loan | 20 | Carmel Mission Inn(35) | PIP Reserve (Upfront: 2,150,000); Seasonality Reserve (Upfront: 350,000; Monthly: Springing); Ground Rent Reserve (Upfront: 50,000; Monthly: Springing) | 06/18/2018 | 09/04/2018 | 12.0% | NAP | Refinance |
| Loan | 21 | Maize & Blue Portfolio | Various | 09/11/2018 | NAP | Refinance | ||
| Property | 21.001 | The Lion | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.002 | The Forum | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.003 | 520 Packard | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.004 | The Abbey | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.005 | The Dean | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.006 | 326 E Madison | 09/12/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.007 | 1000 Oakland | 10/22/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.008 | 344 S Division | 09/12/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.009 | The Lodge | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.010 | The Algonquin | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Property | 21.011 | 515 E Lawrence | 09/11/2018 | 09/11/2018 | NAP | NAP | ||
| Loan | 22 | Springhill Suites Huntington Beach | PIP Reserve | 08/07/2018 | 08/06/2018 | 8.0% | 08/14/2037 | Refinance |
| Loan | 23 | CityLine XIV Portfolio | Economic Reserve | Various | Various | NAP | Acquisition | |
| Property | 23.001 | CityLine Sebastian | 06/19/2018 | 06/19/2018 | NAP | NAP | ||
| Property | 23.002 | CityLine Tuscaloosa | 07/31/2018 | 07/31/2018 | NAP | NAP | ||
| Property | 23.003 | CityLine Route 22 | 06/04/2018 | 06/05/2018 | NAP | NAP | ||
| Property | 23.004 | Extra Space Storage - Madison | 07/31/2018 | 07/31/2018 | NAP | NAP | ||
| Loan | 24 | Chicopee Marketplace | 07/19/2018 | 08/17/2018 | NAP | NAP | Acquisition | |
| Loan | 25 | Concord Plaza(2) | Outstanding Lease Credits (Upfront: 2,497,980); Free Rent (Upfront: 329,050); Gap Rent (Upfront: 116,097) | 06/14/2018 | 06/12/2018 | NAP | NAP | Refinance |
| Loan | 26 | Woodside Office Center(36) | Free Rent Reserve | 04/16/2018 | 04/27/2018 | 7.0% | NAP | Acquisition |
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | Free Rent Reserve (Upfront: 464,248); Primary Tenant Reserve (Monthly Springing: Excess Cash Flow) | Various | Various | NAP | Refinance | |
| Property | 27.001 | 1515 Broad Street | 08/13/2018 | 08/17/2018 | NAP | NAP | ||
| Property | 27.002 | 140 Centennial Avenue | 08/09/2018 | 08/06/2018 | NAP | NAP | ||
| Property | 27.003 | 675 Central Avenue | 08/13/2018 | 08/06/2018 | NAP | NAP | ||
| Property | 27.004 | 275 Centennial Avenue | 08/06/2018 | 08/06/2018 | NAP | NAP | ||
| Property | 27.005 | 691 Central Avenue | 08/13/2018 | 08/06/2018 | NAP | NAP | ||
| Property | 27.006 | 80 Kingsbridge Road | 08/06/2018 | 08/06/2018 | NAP | NAP | ||
| Property | 27.007 | 20 Kingsbridge Road | 08/06/2018 | 08/06/2018 | NAP | NAP | ||
| Loan | 28 | 1555 North Sheffield | 08/27/2018 | 08/28/2018 | NAP | NAP | Refinance | |
| Loan | 29 | Globe Chicago Industrial Portfolio | Unfunded Obligations Reserve (Upfront: 387,652.25); Prairie Stone Parkway Association Reserve (Upfront: 4,124.99; Monthly: Springing) | Various | 08/22/2018 | NAP | Acquisition | |
| Property | 29.001 | Hoffman Industrial | 08/22/2018 | 08/22/2018 | NAP | NAP | ||
| Property | 29.002 | Aurora Industrial | 08/21/2018 | 08/22/2018 | NAP | NAP | ||
| Property | 29.003 | Schaumburg Tower Industrial | 08/22/2018 | 08/22/2018 | NAP | NAP | ||
| Property | 29.004 | Bloomingdale Industrial | 08/22/2018 | 08/22/2018 | NAP | NAP | ||
| Property | 29.005 | Schaumburg Basswood Industrial | 08/21/2018 | 08/22/2018 | NAP | NAP | ||
| Loan | 30 | Pavilions North Shopping Center | Outstanding TI/LC Reserve (Upfront: 696,267); Free Rent Reserve (Upfront: 329,129); Conn’s Bridge Rent Reserve (Upfront: 37,717); Specified Tenant Leasing Reserve (Springing Monthly: Excess Cash Flow) | 08/09/2018 | 08/08/2018 | NAP | NAP | Acquisition |
| Loan | 31 | Hilton Garden Inn Frederick | PIP Reserve | 08/30/2018 | 08/30/2018 | NAP | 09/30/2026 | Recapitalization |
| Loan | 32 | The Center at Carbon Beach | Townsend Prepaid Rent Reserve (Upfront: 122,099); Specified Tenant Renewal Reserve (Springing Monthly: Excess Cash Flow) | 07/30/2018 | 07/30/2018 | 11.0% | NAP | Acquisition |
| Loan | 33 | BJ’s Summerville | 08/16/2018 | 08/16/2018 | NAP | NAP | Acquisition | |
| Loan | 34 | Columbus Industrial Portfolio | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | Various | Various | NAP | Acquisition | |
| Property | 34.001 | Huntley | 07/09/2018 | 07/09/2018 | NAP | NAP | ||
| Property | 34.002 | Frusta | 07/10/2018 | 07/10/2018 | NAP | NAP | ||
| Loan | 35 | Fresno E Street Office | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 04/26/2018 | 04/26/2018 | 10.0% | NAP | Refinance |
| Loan | 36 | 300 East 64th Street | Condominium Assessment Reserve (Upfront: 2,488.33; Monthly: 2,563) | 07/12/2018 | 07/11/2018 | NAP | NAP | Refinance |
| Loan | 37 | Old Orchard | 08/10/2018 | 08/10/2018 | NAP | NAP | Refinance | |
| Loan | 38 | Market Square | Petco Renewal Reserve | 07/10/2018 | 07/09/2018 | NAP | NAP | Refinance |
| Loan | 39 | May & Ellis Building | 10/10/2018 | 09/13/2018 | NAP | NAP | Acquisition | |
| Loan | 40 | Ocala West | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 08/20/2018 | 08/20/2018 | NAP | NAP | Refinance |
| Loan | 41 | Torrey Corner | Red Effect Unfunded Obligations Reserve (Upfront: 158,978); Red Effect Reserve (Upfront: 290,602); Free Rent Reserve (Upfront: 57,210) | 08/01/2018 | 08/01/2018 | 4.0% | NAP | Refinance |
| Loan | 42 | NC Self Storage Portfolio | 07/10/2018 | 07/09/2018 | NAP | Refinance | ||
| Property | 42.001 | The Attic Self-Storage | 07/10/2018 | 07/09/2018 | NAP | NAP | ||
| Property | 42.002 | Speedway Self-Storage | 07/10/2018 | 07/09/2018 | NAP | NAP | ||
| Property | 42.003 | Armadillo Self-Storage | 07/10/2018 | 07/09/2018 | NAP | NAP | ||
| Loan | 43 | Kohl’s - Florence KY(31) | 09/27/2018 | 08/14/2018 | NAP | NAP | Refinance |
A-1-35
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Other | Environmental | Franchise | ||||||
| Reserves | Report | Engineering | Expiration | Loan | ||||
| Property Flag | ID | Property Name | Description(27)(28)(30) | Date(32) | Report Date | PML/SEL % | Date | Purpose |
| Loan | 44 | 237-239 Hawthorne Street | 421A Units Rent Reserve (Upfront: 143,280) | 08/22/2018 | 08/22/2018 | NAP | NAP | Refinance |
| Loan | 45 | Greystone Business Park | 07/19/2018 | 07/19/2018 | NAP | NAP | Acquisition | |
| Loan | 46 | DS Smith - Lester Prairie | Economic Reserve | 09/12/2018 | 09/12/2018 | NAP | NAP | Acquisition |
| Loan | 47 | Sugar Grove | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 08/31/2018 | 08/31/2018 | NAP | NAP | Acquisition |
| Loan | 48 | Campus Pointe | 7-Eleven Unfunded Obligations Reserve (Upfront: 95,651); 7 Eleven Gap Rent Reserve (Upfront: 46,438) | 07/31/2018 | 07/31/2018 | 5.0% | NAP | Refinance |
| Loan | 49 | Nemours at Sonata West | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 08/13/2018 | 08/13/2018 | NAP | NAP | Refinance |
| Loan | 50 | Cottages at Gateway Park | 06/18/2018 | 06/18/2018 | NAP | NAP | Refinance | |
| Loan | 51 | WAG Richmond | 08/31/2018 | 08/31/2018 | NAP | NAP | Acquisition |
A-1-36
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Non-Trust Pari | Non-Trust Pari | ||||||
| Property Flag | ID | Property Name | Sponsor(26) | Guarantor(33) | Previous Securitization | Passu Original Balance | Passu Cut-off Date Balance |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | Seryl Kushner; Aby Rosen; Michael Fuchs | Seryl Kushner; Aby Rosen; Michael Fuchs | 100,000,000 | 100,000,000 | |
| Property | 1.001 | 55 Prospect Street | 33,333,333 | 33,333,333 | |||
| Property | 1.002 | 117 Adams Street | 28,125,000 | 28,125,000 | |||
| Property | 1.003 | 77 Sands Street | 26,041,667 | 26,041,667 | |||
| Property | 1.004 | 81 Prospect Street | 12,500,000 | 12,500,000 | |||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | Joseph K. Paul | Paul Guarantor LLC | COMM 2013-CCRE7; COMM 2013-CCRE8 | 233,600,000 | 233,600,000 |
| Loan | 3 | Aventura Mall(2)(33)(36) | Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer | Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer | AVMT 2013-AVM | 1,356,700,000 | 1,356,700,000 |
| Loan | 4 | Shops at Solaris(2) | Peter B. Knobel; Patrice Knobel | Peter B. Knobel; Patrice Knobel | CFCRE 2011-C2 | 20,000,000 | 20,000,000 |
| Loan | 5 | Liberty Portfolio(2)(5) | Bruce Karsh | H25A, LLC | 115,700,000 | 115,700,000 | |
| Property | 5.001 | Liberty Center at Rio Salado | 98,270,032 | 98,270,032 | |||
| Property | 5.002 | 8501 East Raintree Drive | 17,429,968 | 17,429,968 | |||
| Loan | 6 | Christiana Center | E. Stanley Kroenke | E. Stanley Kroenke | WFRBS 2012-C9 | ||
| Loan | 7 | 192 Lexington Avenue(2) | Justin Gorjian; Cobby Gorjian | Justin Gorjian; Cobby Gorjian; Guidaon Gorjian Irrevocable Trust FBO Justin Gorjian; Guidaon Gorjian Irrevocable Trust FBO Cobby Gorjian | 14,000,000 | 14,000,000 | |
| Loan | 8 | Hotel Erwin | Erwin H. Sokol | Erwin H. Sokol | WFRBS 2012-C7 | ||
| Loan | 9 | Aon Center(2)(34)(36) | Mark Karasick; Michael Silberberg | Mark Karasick; Michael Silberberg | 307,000,000 | 307,000,000 | |
| Loan | 10 | Workspace(2)(36) | Workspace Property Trust, L.P. | Workspace Property Trust, L.P. | JPMCC 2016-WPT | 539,000,000 | 539,000,000 |
| Property | 10.001 | 6625 78th Street West | 18,763,938 | 18,763,938 | |||
| Property | 10.002 | 1500 Liberty Ridge Drive | 16,890,070 | 16,890,070 | |||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 14,451,938 | 14,451,938 | |||
| Property | 10.004 | 1301 International Parkway | 12,674,922 | 12,674,922 | |||
| Property | 10.005 | 777 West Yamato Road | 12,510,695 | 12,510,695 | |||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 11,689,563 | 11,689,563 | |||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 10,535,766 | 10,535,766 | |||
| Property | 10.008 | 3100 Southwest 145th Avenue | 10,072,563 | 10,072,563 | |||
| Property | 10.009 | 3400 Lakeside Drive | 9,579,883 | 9,579,883 | |||
| Property | 10.010 | 3450 Lakeside Drive | 9,516,719 | 9,516,719 | |||
| Property | 10.011 | 40 Liberty Boulevard | 9,251,430 | 9,251,430 | |||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 8,594,523 | 8,594,523 | |||
| Property | 10.013 | 750 Park of Commerce Road | 8,527,148 | 8,527,148 | |||
| Property | 10.014 | 13621 Northwest 12th Street | 8,295,547 | 8,295,547 | |||
| Property | 10.015 | 2 West Liberty Boulevard | 8,017,625 | 8,017,625 | |||
| Property | 10.016 | 10400 Viking Drive | 7,706,016 | 7,706,016 | |||
| Property | 10.017 | 100 Witmer Road | 7,423,883 | 7,423,883 | |||
| Property | 10.018 | 7 Walnut Grove Drive | 7,310,188 | 7,310,188 | |||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 7,276,500 | 7,276,500 | |||
| Property | 10.020 | 1400 Liberty Ridge Drive | 6,518,531 | 6,518,531 | |||
| Property | 10.021 | 1200 Liberty Ridge Drive | 6,518,531 | 6,518,531 | |||
| Property | 10.022 | 4750 South 44th Place | 6,484,844 | 6,484,844 | |||
| Property | 10.023 | 680 Blair Mill Road | 6,438,523 | 6,438,523 | |||
| Property | 10.024 | 3020 US Highway 301 South | 6,223,766 | 6,223,766 | |||
| Property | 10.025 | 4 Walnut Grove Drive | 6,122,703 | 6,122,703 | |||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 6,042,695 | 6,042,695 | |||
| Property | 10.027 | 5 Walnut Grove Drive | 5,726,875 | 5,726,875 | |||
| Property | 10.028 | 700 Dresher Road | 5,545,805 | 5,545,805 | |||
| Property | 10.029 | 45-67 Great Valley Parkway | 5,528,961 | 5,528,961 | |||
| Property | 10.030 | 4610 South 44th Place | 5,432,109 | 5,432,109 | |||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 4,939,430 | 4,939,430 | |||
| Property | 10.032 | 1 Country View Road | 4,905,742 | 4,905,742 | |||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 4,872,055 | 4,872,055 | |||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 4,775,203 | 4,775,203 | |||
| Property | 10.035 | 77-123 Great Valley Parkway | 4,741,516 | 4,741,516 | |||
| Property | 10.036 | 420-500 Lapp Road | 4,674,141 | 4,674,141 | |||
| Property | 10.037 | 507 Prudential Road | 4,130,930 | 4,130,930 | |||
| Property | 10.038 | 2 Walnut Grove Drive | 4,130,930 | 4,130,930 | |||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 4,080,398 | 4,080,398 | |||
| Property | 10.040 | 9801 South 51st Street | 4,017,234 | 4,017,234 | |||
| Property | 10.041 | 180 Sheree Boulevard | 3,949,859 | 3,949,859 | |||
| Property | 10.042 | 7615 Smetana Lane | 3,916,172 | 3,916,172 | |||
| Property | 10.043 | 4550 South 44th Place | 3,886,695 | 3,886,695 | |||
| Property | 10.044 | 131 Kelsey Lane | 3,819,320 | 3,819,320 | |||
| Property | 10.045 | 5775 Old Shakopee Road West | 3,705,625 | 3,705,625 | |||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 3,621,406 | 3,621,406 | |||
| Property | 10.047 | 7625 Smetana Lane | 3,537,188 | 3,537,188 | |||
| Property | 10.048 | 5 Great Valley Parkway | 3,524,555 | 3,524,555 | |||
| Property | 10.049 | 5705 Old Shakopee Road West | 3,499,289 | 3,499,289 | |||
| Property | 10.050 | 7 Great Valley Parkway | 3,372,961 | 3,372,961 | |||
| Property | 10.051 | 65 Valley Stream Parkway | 3,356,117 | 3,356,117 | |||
| Property | 10.052 | 220 Gibraltar Road | 3,326,641 | 3,326,641 | |||
| Property | 10.053 | 257-275 Great Valley Parkway | 3,292,953 | 3,292,953 | |||
| Property | 10.054 | 240 Gibraltar Road | 3,259,266 | 3,259,266 | |||
| Property | 10.055 | 200 Gibraltar Road | 3,208,734 | 3,208,734 | |||
| Property | 10.056 | 9023 Columbine Road | 3,175,047 | 3,175,047 | |||
| Property | 10.057 | 3 Country View Road | 3,162,414 | 3,162,414 | |||
| Property | 10.058 | 333 Phoenixville Pike | 3,095,039 | 3,095,039 | |||
| Property | 10.059 | 1 Great Valley Parkway | 3,095,039 | 3,095,039 | |||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 3,061,352 | 3,061,352 |
A-1-37
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Non-Trust Pari | Non-Trust Pari | ||||||
| Property Flag | ID | Property Name | Sponsor(26) | Guarantor(33) | Previous Securitization | Passu Original Balance | Passu Cut-off Date Balance |
| Property | 10.061 | 7920 Woodland Center Boulevard | 2,993,977 | 2,993,977 | |||
| Property | 10.062 | 20 Valley Stream Parkway | 2,964,500 | 2,964,500 | |||
| Property | 10.063 | 5715 Old Shakopee Road West | 2,880,281 | 2,880,281 | |||
| Property | 10.064 | 150-182 Kelsey Lane | 2,800,273 | 2,800,273 | |||
| Property | 10.065 | 155 Great Valley Parkway | 2,749,742 | 2,749,742 | |||
| Property | 10.066 | 701-725 US Highway 301 South | 2,699,211 | 2,699,211 | |||
| Property | 10.067 | 901-933 US Highway 301 South | 2,699,211 | 2,699,211 | |||
| Property | 10.068 | 7725 Woodland Center Boulevard | 2,648,680 | 2,648,680 | |||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 2,631,836 | 2,631,836 | |||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 2,568,672 | 2,568,672 | |||
| Property | 10.071 | 101 Gibraltar Road | 2,551,828 | 2,551,828 | |||
| Property | 10.072 | 6161 American Boulevard West | 2,534,984 | 2,534,984 | |||
| Property | 10.073 | 4502 Woodland Center Boulevard | 2,484,453 | 2,484,453 | |||
| Property | 10.074 | 110 Gibraltar Road | 2,467,609 | 2,467,609 | |||
| Property | 10.075 | 8855 Columbine Road | 2,467,609 | 2,467,609 | |||
| Property | 10.076 | 8939 Columbine Road | 2,450,766 | 2,450,766 | |||
| Property | 10.077 | 7905 Fuller Road | 2,442,344 | 2,442,344 | |||
| Property | 10.078 | 10801 Nesbitt Avenue South | 2,396,023 | 2,396,023 | |||
| Property | 10.079 | 9008 Brittany Way | 2,353,914 | 2,353,914 | |||
| Property | 10.080 | 8995 Columbine Road | 2,345,492 | 2,345,492 | |||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 2,337,070 | 2,337,070 | |||
| Property | 10.082 | 455 Business Center Drive | 2,320,227 | 2,320,227 | |||
| Property | 10.083 | 231-253 Gibraltar Road | 2,286,539 | 2,286,539 | |||
| Property | 10.084 | 747 Dresher Road | 2,286,539 | 2,286,539 | |||
| Property | 10.085 | 55 Valley Stream Parkway | 2,269,695 | 2,269,695 | |||
| Property | 10.086 | 8212 Woodland Center Boulevard | 2,269,695 | 2,269,695 | |||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 2,240,219 | 2,240,219 | |||
| Property | 10.088 | 501 US Highway 301 South | 2,240,219 | 2,240,219 | |||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 2,240,219 | 2,240,219 | |||
| Property | 10.090 | 8102 Woodland Center Boulevard | 2,206,531 | 2,206,531 | |||
| Property | 10.091 | 102 Rock Road | 2,172,844 | 2,172,844 | |||
| Property | 10.092 | 111-159 Gibraltar Road | 2,156,000 | 2,156,000 | |||
| Property | 10.093 | 200-264 Lakeside Drive | 2,105,469 | 2,105,469 | |||
| Property | 10.094 | 181-187 Gibraltar Road | 2,105,469 | 2,105,469 | |||
| Property | 10.095 | 120 Gibraltar Road | 2,088,625 | 2,088,625 | |||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 2,075,992 | 2,075,992 | |||
| Property | 10.097 | 161-175 Gibraltar Road | 2,050,727 | 2,050,727 | |||
| Property | 10.098 | 8967 Columbine Road | 2,046,516 | 2,046,516 | |||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 2,042,305 | 2,042,305 | |||
| Property | 10.100 | 111 Kelsey Lane | 2,000,195 | 2,000,195 | |||
| Property | 10.101 | 261-283 Gibraltar Road | 1,974,930 | 1,974,930 | |||
| Property | 10.102 | 27-43 Great Valley Parkway | 1,941,242 | 1,941,242 | |||
| Property | 10.103 | 767 Electronic Drive | 1,894,922 | 1,894,922 | |||
| Property | 10.104 | 200-234 Kelsey Lane | 1,878,078 | 1,878,078 | |||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 1,861,234 | 1,861,234 | |||
| Property | 10.106 | 7800 Equitable Drive | 1,777,016 | 1,777,016 | |||
| Property | 10.107 | 8906 Brittany Way | 1,760,172 | 1,760,172 | |||
| Property | 10.108 | 201-223 Witmer Road | 1,743,328 | 1,743,328 | |||
| Property | 10.109 | 4520 Seedling Circle | 1,743,328 | 1,743,328 | |||
| Property | 10.110 | 13630 Northwest 8th Street | 1,713,852 | 1,713,852 | |||
| Property | 10.111 | 5735 Old Shakopee Road West | 1,705,430 | 1,705,430 | |||
| Property | 10.112 | 50 Valley Stream Parkway | 1,697,008 | 1,697,008 | |||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 1,663,320 | 1,663,320 | |||
| Property | 10.114 | 508 Lapp Road | 1,663,320 | 1,663,320 | |||
| Property | 10.115 | 125-135 Rock Road | 1,604,367 | 1,604,367 | |||
| Property | 10.116 | 8911 Columbine Road | 1,591,734 | 1,591,734 | |||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 1,579,102 | 1,579,102 | |||
| Property | 10.118 | 201 Gibraltar Road | 1,545,414 | 1,545,414 | |||
| Property | 10.119 | 101-111 Rock Road | 1,545,414 | 1,545,414 | |||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 1,515,938 | 1,515,938 | |||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 1,515,938 | 1,515,938 | |||
| Property | 10.122 | 40 Valley Stream Parkway | 1,465,406 | 1,465,406 | |||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 1,465,406 | 1,465,406 | |||
| Property | 10.124 | 7702 Woodland Center Boulevard | 1,431,719 | 1,431,719 | |||
| Property | 10.125 | 103-109 Gibraltar Road | 1,431,719 | 1,431,719 | |||
| Property | 10.126 | 8001 Woodland Center Boulevard | 1,414,875 | 1,414,875 | |||
| Property | 10.127 | 113-123 Rock Road | 1,414,875 | 1,414,875 | |||
| Property | 10.128 | 555 Business Center Drive | 1,414,875 | 1,414,875 | |||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 1,414,875 | 1,414,875 | |||
| Property | 10.130 | 300 Welsh Road Building 4 | 1,398,031 | 1,398,031 | |||
| Property | 10.131 | 9001-9015 Brittany Way | 1,351,711 | 1,351,711 | |||
| Property | 10.132 | 277-293 Great Valley Parkway | 1,250,648 | 1,250,648 | |||
| Property | 10.133 | 13650 Northwest 8th Street | 1,250,648 | 1,250,648 | |||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 1,216,961 | 1,216,961 | |||
| Property | 10.135 | 300-309 Lakeside Drive | 1,086,422 | 1,086,422 | |||
| Property | 10.136 | 101-107 Lakeside Drive | 1,052,734 | 1,052,734 |
A-1-38
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Non-Trust Pari | Non-Trust Pari | ||||||
| Property Flag | ID | Property Name | Sponsor(26) | Guarantor(33) | Previous Securitization | Passu Original Balance | Passu Cut-off Date Balance |
| Property | 10.137 | 7695-7699 Anagram Drive | 1,019,047 | 1,019,047 | |||
| Property | 10.138 | 425 Technology Drive | 972,727 | 972,727 | |||
| Property | 10.139 | 300 Technology Drive | 922,195 | 922,195 | |||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 854,820 | 854,820 | |||
| Property | 10.141 | 510 Lapp Road | 854,820 | 854,820 | |||
| Property | 10.142 | 300 Welsh Road Building 3 | 741,125 | 741,125 | |||
| Property | 10.143 | 7624 Bald Cypress Place | 610,586 | 610,586 | |||
| Property | 10.144 | 75 Great Valley Parkway | 551,633 | 551,633 | |||
| Property | 10.145 | 506 Prudential Road | 492,680 | 492,680 | |||
| Property | 10.146 | 30 Great Valley Parkway | 378,984 | 378,984 | |||
| Property | 10.147 | 100 Gibraltar Road | 147,383 | 147,383 | |||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | Behrouz Ben Hakimian; Joe Hakimian | Behrouz Ben Hakimian; Joe Hakimian | 200,000,000 | 200,000,000 | |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | Ensemble Investments, LLC | Ensemble Investments, LLC | |||
| Loan | 13 | 710 Bridgeport | Avy Azeroual; Zev Schick; AA USA Holdings LLC | Avy Azeroual; Zev Schick; AA USA Holdings LLC | LCCM 2017-FL1 | ||
| Loan | 14 | Outlet Shoppes at El Paso(2) | CBL & Associates Limited Partnership; Horizon Group Properties, Inc. | CBL & Associates Limited Partnership; Horizon Group Properties, Inc. | 39,000,000 | 38,954,025 | |
| Loan | 15 | Castleton Commons & Square(34) | Jonathan M. Larmore | Jonathan M. Larmore | |||
| Loan | 16 | Courtyard Edgewater(34) | Amarjit Shokeen; Ramesh K. Shokeen | Amarjit Shokeen; Ramesh K. Shokeen | |||
| Loan | 17 | Aston Street(22) | Yaojun Liu; Johnny Chien Sheng Lu | Yaojun Liu; Johnny Chien Sheng Lu | |||
| Loan | 18 | Overland Park Xchange(2) | Gary L. Oborny | Gary L. Oborny | JPMCC 2007-LDPX | 53,000,000 | 53,000,000 |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | William J. Yung III | Columbia Sussex Corporation; CSC Holdings, LLC | JPMCC 2011-CCHP | 40,500,000 | 40,458,068 |
| Loan | 20 | Carmel Mission Inn(35) | Craig Stevenson; Jimmy Kwong; Paul P. Lee | Craig Stevenson; Jimmy Kwong; Paul P. Lee | COMM 2013-CR13 | ||
| Loan | 21 | Maize & Blue Portfolio | Philip Sotiroff; David Byker | Philip Sotiroff; David Byker | |||
| Property | 21.001 | The Lion | |||||
| Property | 21.002 | The Forum | |||||
| Property | 21.003 | 520 Packard | |||||
| Property | 21.004 | The Abbey | |||||
| Property | 21.005 | The Dean | |||||
| Property | 21.006 | 326 E Madison | |||||
| Property | 21.007 | 1000 Oakland | |||||
| Property | 21.008 | 344 S Division | |||||
| Property | 21.009 | The Lodge | |||||
| Property | 21.010 | The Algonquin | |||||
| Property | 21.011 | 515 E Lawrence | |||||
| Loan | 22 | Springhill Suites Huntington Beach | Sita Patel | Sita Patel | |||
| Loan | 23 | CityLine XIV Portfolio | George Thacker; Lawrence Charles Kaplan; Richard Schontz | George Thacker; Lawrence Charles Kaplan; Richard Schontz | |||
| Property | 23.001 | CityLine Sebastian | |||||
| Property | 23.002 | CityLine Tuscaloosa | |||||
| Property | 23.003 | CityLine Route 22 | |||||
| Property | 23.004 | Extra Space Storage - Madison | |||||
| Loan | 24 | Chicopee Marketplace | Sami Shalem; Irving Pergament | Sami Shalem; Irving Pergament | CSMC 2006-C4 | ||
| Loan | 25 | Concord Plaza(2) | Robert E. Buccini; Christopher F. Buccini; David B. Pollin | Robert E. Buccini; Christopher F. Buccini; David B. Pollin | 20,000,000 | 20,000,000 | |
| Loan | 26 | Woodside Office Center(36) | Mark A. Hutchinson; Douglas B. Twillman | Mark A. Hutchinson; Douglas B. Twillman | |||
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | Barry Friedman; Benjamin Schlossberg | Barry Friedman; Benjamin Schlossberg | 75,000,000 | 75,000,000 | |
| Property | 27.001 | 1515 Broad Street | COMM 2012-CR4 | 33,951,613 | 33,951,613 | ||
| Property | 27.002 | 140 Centennial Avenue | COMM 2012-CR3 | 13,790,323 | 13,790,323 | ||
| Property | 27.003 | 675 Central Avenue | COMM 2012-CR3 | 9,758,065 | 9,758,065 | ||
| Property | 27.004 | 275 Centennial Avenue | COMM 2012-CR3 | 7,741,935 | 7,741,935 | ||
| Property | 27.005 | 691 Central Avenue | COMM 2012-CR3 | 7,177,419 | 7,177,419 | ||
| Property | 27.006 | 80 Kingsbridge Road | COMM 2012-CR3 | 1,854,839 | 1,854,839 | ||
| Property | 27.007 | 20 Kingsbridge Road | COMM 2012-CR3 | 725,806 | 725,806 | ||
| Loan | 28 | 1555 North Sheffield | McLinden Holdings, L.L.C. | McLinden Holdings, L.L.C. | |||
| Loan | 29 | Globe Chicago Industrial Portfolio | Matthew Gilbert | Matthew Gilbert | |||
| Property | 29.001 | Hoffman Industrial | |||||
| Property | 29.002 | Aurora Industrial | |||||
| Property | 29.003 | Schaumburg Tower Industrial | |||||
| Property | 29.004 | Bloomingdale Industrial | |||||
| Property | 29.005 | Schaumburg Basswood Industrial | |||||
| Loan | 30 | Pavilions North Shopping Center | Alan C. Fox | Alan C. Fox | |||
| Loan | 31 | Hilton Garden Inn Frederick | Pios Grande Holdings LLC | Pios Grande Holdings LLC | |||
| Loan | 32 | The Center at Carbon Beach | Kambiz Hakim | Kambiz Hakim | |||
| Loan | 33 | BJ’s Summerville | Paul Sub | Paul Sub | |||
| Loan | 34 | Columbus Industrial Portfolio | Kenneth Levy | Kenneth Levy | |||
| Property | 34.001 | Huntley | |||||
| Property | 34.002 | Frusta | |||||
| Loan | 35 | Fresno E Street Office | Todd A. Mikles | Todd A. Mikles | |||
| Loan | 36 | 300 East 64th Street | Michael Fuchs; Aby Rosen | Michael Fuchs; Aby Rosen | |||
| Loan | 37 | Old Orchard | Dr. Noor S. Bunney; Matthew J. Gebhardt | Dr. Noor S. Bunney; Matthew J. Gebhardt | |||
| Loan | 38 | Market Square | Jeffrey Corwin; Martin S. Wasserman; Brian S. Harkness | Jeffrey Corwin; Martin S. Wasserman; Brian S. Harkness | |||
| Loan | 39 | May & Ellis Building | Jeffrey J. Feil | Jeffrey J. Feil | |||
| Loan | 40 | Ocala West | RCG Ventures Fund III, LP | RCG Ventures Fund III, LP | |||
| Loan | 41 | Torrey Corner | Shahriar Pourteymour; The Pourteymour Family Trust Dated March 1, 2007 | Shahriar Pourteymour; The Pourteymour Family Trust Dated March 1, 2007 | WFRBS 2011-C5 | ||
| Loan | 42 | NC Self Storage Portfolio | Brian Maginnis; Peter Maginnis; Robert Kapp | Brian Maginnis; Peter Maginnis; Robert Kapp | |||
| Property | 42.001 | The Attic Self-Storage | |||||
| Property | 42.002 | Speedway Self-Storage | |||||
| Property | 42.003 | Armadillo Self-Storage | |||||
| Loan | 43 | Kohl’s - Florence KY(31) | Michael Mammon; Anthony Mammon; Laurence Mammon | Michael Mammon; Anthony Mammon; Laurence Mammon |
A-1-39
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Non-Trust Pari | Non-Trust Pari | ||||||
| Property Flag | ID | Property Name | Sponsor(26) | Guarantor(33) | Previous Securitization | Passu Original Balance | Passu Cut-off Date Balance |
| Loan | 44 | 237-239 Hawthorne Street | Jacob Schwimmer | Jacob Schwimmer | |||
| Loan | 45 | Greystone Business Park | Maia Boulder LLC | Maia Boulder LLC | |||
| Loan | 46 | DS Smith - Lester Prairie | Michael Zacharias | Michael Zacharias | |||
| Loan | 47 | Sugar Grove | William Mohr | William Mohr | |||
| Loan | 48 | Campus Pointe | Shahriar Pourteymour; The Pourteymour Family Trust Dated March 1, 2007 | Shahriar Pourteymour; The Pourteymour Family Trust Dated March 1, 2007 | |||
| Loan | 49 | Nemours at Sonata West | Stuart J. Beebe | Stuart J. Beebe | |||
| Loan | 50 | Cottages at Gateway Park | Doyle Walsh | Doyle Walsh | |||
| Loan | 51 | WAG Richmond | Michael Zacharias | Michael Zacharias |
A-1-40
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Existing | Future Debt | |||||
| Non-Trust Pari | Additional Sub Debt | Permitted | ||||
| Property Flag | ID | Property Name | Passu Balloon Balance | Amount | Existing Additional Sub Debt Description | Type |
| Loan | 1 | DUMBO Heights Portfolio(2)(34)(36) | 100,000,000 | 300,000,000 | B Notes ($145,000,000); Mezzanine A Loan ($80,000,000); Mezzanine B Loan ($75,000,000) | NAP |
| Property | 1.001 | 55 Prospect Street | 33,333,333 | |||
| Property | 1.002 | 117 Adams Street | 28,125,000 | |||
| Property | 1.003 | 77 Sands Street | 26,041,667 | |||
| Property | 1.004 | 81 Prospect Street | 12,500,000 | |||
| Loan | 2 | Moffett Towers - Buildings E,F,G(2)(34) | 233,600,000 | 216,000,000 | Mezzanine A Loan: $150,000,000; Mezzanine B Loan: $66,000,000 | NAP |
| Loan | 3 | Aventura Mall(2)(33)(36) | 1,356,700,000 | 343,300,000 | B Notes | NAP |
| Loan | 4 | Shops at Solaris(2) | 20,000,000 | None | NAP | |
| Loan | 5 | Liberty Portfolio(2)(5) | 115,700,000 | None | NAP | |
| Property | 5.001 | Liberty Center at Rio Salado | 98,270,032 | |||
| Property | 5.002 | 8501 East Raintree Drive | 17,429,968 | |||
| Loan | 6 | Christiana Center | None | NAP | ||
| Loan | 7 | 192 Lexington Avenue(2) | 14,000,000 | None | NAP | |
| Loan | 8 | Hotel Erwin | None | NAP | ||
| Loan | 9 | Aon Center(2)(34)(36) | 307,000,000 | 327,500,000 | B Note: $186,000,000; Mezzanine A Loan: $73,750,000; Mezzanine B Loan: $67,750,000 | NAP |
| Loan | 10 | Workspace(2)(36) | 539,000,000 | 696,000,000 | B Notes | NAP |
| Property | 10.001 | 6625 78th Street West | 18,763,938 | |||
| Property | 10.002 | 1500 Liberty Ridge Drive | 16,890,070 | |||
| Property | 10.003 | 3350 Southwest 148th Avenue & Lakeside Drive | 14,451,938 | |||
| Property | 10.004 | 1301 International Parkway | 12,674,922 | |||
| Property | 10.005 | 777 West Yamato Road | 12,510,695 | |||
| Property | 10.006 | 4425 East Cotton Center Boulevard | 11,689,563 | |||
| Property | 10.007 | 4500 East Cotton Center Boulevard | 10,535,766 | |||
| Property | 10.008 | 3100 Southwest 145th Avenue | 10,072,563 | |||
| Property | 10.009 | 3400 Lakeside Drive | 9,579,883 | |||
| Property | 10.010 | 3450 Lakeside Drive | 9,516,719 | |||
| Property | 10.011 | 40 Liberty Boulevard | 9,251,430 | |||
| Property | 10.012 | 4630 Woodland Corporate Boulevard | 8,594,523 | |||
| Property | 10.013 | 750 Park of Commerce Road | 8,527,148 | |||
| Property | 10.014 | 13621 Northwest 12th Street | 8,295,547 | |||
| Property | 10.015 | 2 West Liberty Boulevard | 8,017,625 | |||
| Property | 10.016 | 10400 Viking Drive | 7,706,016 | |||
| Property | 10.017 | 100 Witmer Road | 7,423,883 | |||
| Property | 10.018 | 7 Walnut Grove Drive | 7,310,188 | |||
| Property | 10.019 | 4313 East Cotton Center Boulevard | 7,276,500 | |||
| Property | 10.020 | 1400 Liberty Ridge Drive | 6,518,531 | |||
| Property | 10.021 | 1200 Liberty Ridge Drive | 6,518,531 | |||
| Property | 10.022 | 4750 South 44th Place | 6,484,844 | |||
| Property | 10.023 | 680 Blair Mill Road | 6,438,523 | |||
| Property | 10.024 | 3020 US Highway 301 South | 6,223,766 | |||
| Property | 10.025 | 4 Walnut Grove Drive | 6,122,703 | |||
| Property | 10.026 | 4631 Woodland Corporate Boulevard | 6,042,695 | |||
| Property | 10.027 | 5 Walnut Grove Drive | 5,726,875 | |||
| Property | 10.028 | 700 Dresher Road | 5,545,805 | |||
| Property | 10.029 | 45-67 Great Valley Parkway | 5,528,961 | |||
| Property | 10.030 | 4610 South 44th Place | 5,432,109 | |||
| Property | 10.031 | 4217 East Cotton Center Boulevard | 4,939,430 | |||
| Property | 10.032 | 1 Country View Road | 4,905,742 | |||
| Property | 10.033 | 4410 East Cotton Center Boulevard | 4,872,055 | |||
| Property | 10.034 | 951 Northwest Broken Sound Parkway | 4,775,203 | |||
| Property | 10.035 | 77-123 Great Valley Parkway | 4,741,516 | |||
| Property | 10.036 | 420-500 Lapp Road | 4,674,141 | |||
| Property | 10.037 | 507 Prudential Road | 4,130,930 | |||
| Property | 10.038 | 2 Walnut Grove Drive | 4,130,930 | |||
| Property | 10.039 | 7930, 8010, 8020 Woodland Center Boulevard | 4,080,398 | |||
| Property | 10.040 | 9801 South 51st Street | 4,017,234 | |||
| Property | 10.041 | 180 Sheree Boulevard | 3,949,859 | |||
| Property | 10.042 | 7615 Smetana Lane | 3,916,172 | |||
| Property | 10.043 | 4550 South 44th Place | 3,886,695 | |||
| Property | 10.044 | 131 Kelsey Lane | 3,819,320 | |||
| Property | 10.045 | 5775 Old Shakopee Road West | 3,705,625 | |||
| Property | 10.046 | 8401-8406 Benjamin Road (North) | 3,621,406 | |||
| Property | 10.047 | 7625 Smetana Lane | 3,537,188 | |||
| Property | 10.048 | 5 Great Valley Parkway | 3,524,555 | |||
| Property | 10.049 | 5705 Old Shakopee Road West | 3,499,289 | |||
| Property | 10.050 | 7 Great Valley Parkway | 3,372,961 | |||
| Property | 10.051 | 65 Valley Stream Parkway | 3,356,117 | |||
| Property | 10.052 | 220 Gibraltar Road | 3,326,641 | |||
| Property | 10.053 | 257-275 Great Valley Parkway | 3,292,953 | |||
| Property | 10.054 | 240 Gibraltar Road | 3,259,266 | |||
| Property | 10.055 | 200 Gibraltar Road | 3,208,734 | |||
| Property | 10.056 | 9023 Columbine Road | 3,175,047 | |||
| Property | 10.057 | 3 Country View Road | 3,162,414 | |||
| Property | 10.058 | 333 Phoenixville Pike | 3,095,039 | |||
| Property | 10.059 | 1 Great Valley Parkway | 3,095,039 | |||
| Property | 10.060 | 4405 East Cotton Center Boulevard | 3,061,352 |
A-1-41
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Existing | Future Debt | |||||
| Non-Trust Pari | Additional Sub Debt | Permitted | ||||
| Property Flag | ID | Property Name | Passu Balloon Balance | Amount | Existing Additional Sub Debt Description | Type |
| Property | 10.061 | 7920 Woodland Center Boulevard | 2,993,977 | |||
| Property | 10.062 | 20 Valley Stream Parkway | 2,964,500 | |||
| Property | 10.063 | 5715 Old Shakopee Road West | 2,880,281 | |||
| Property | 10.064 | 150-182 Kelsey Lane | 2,800,273 | |||
| Property | 10.065 | 155 Great Valley Parkway | 2,749,742 | |||
| Property | 10.066 | 701-725 US Highway 301 South | 2,699,211 | |||
| Property | 10.067 | 901-933 US Highway 301 South | 2,699,211 | |||
| Property | 10.068 | 7725 Woodland Center Boulevard | 2,648,680 | |||
| Property | 10.069 | 4508 Woodland Corporate Boulevard | 2,631,836 | |||
| Property | 10.070 | 3102, 3104 and 3110 Cherry Palm | 2,568,672 | |||
| Property | 10.071 | 101 Gibraltar Road | 2,551,828 | |||
| Property | 10.072 | 6161 American Boulevard West | 2,534,984 | |||
| Property | 10.073 | 4502 Woodland Center Boulevard | 2,484,453 | |||
| Property | 10.074 | 110 Gibraltar Road | 2,467,609 | |||
| Property | 10.075 | 8855 Columbine Road | 2,467,609 | |||
| Property | 10.076 | 8939 Columbine Road | 2,450,766 | |||
| Property | 10.077 | 7905 Fuller Road | 2,442,344 | |||
| Property | 10.078 | 10801 Nesbitt Avenue South | 2,396,023 | |||
| Property | 10.079 | 9008 Brittany Way | 2,353,914 | |||
| Property | 10.080 | 8995 Columbine Road | 2,345,492 | |||
| Property | 10.081 | 7852-7898 Woodland Center Boulevard | 2,337,070 | |||
| Property | 10.082 | 455 Business Center Drive | 2,320,227 | |||
| Property | 10.083 | 231-253 Gibraltar Road | 2,286,539 | |||
| Property | 10.084 | 747 Dresher Road | 2,286,539 | |||
| Property | 10.085 | 55 Valley Stream Parkway | 2,269,695 | |||
| Property | 10.086 | 8212 Woodland Center Boulevard | 2,269,695 | |||
| Property | 10.087 | 4303 East Cotton Center Boulevard | 2,240,219 | |||
| Property | 10.088 | 501 US Highway 301 South | 2,240,219 | |||
| Property | 10.089 | 7802-7850 Woodland Center Boulevard | 2,240,219 | |||
| Property | 10.090 | 8102 Woodland Center Boulevard | 2,206,531 | |||
| Property | 10.091 | 102 Rock Road | 2,172,844 | |||
| Property | 10.092 | 111-159 Gibraltar Road | 2,156,000 | |||
| Property | 10.093 | 200-264 Lakeside Drive | 2,105,469 | |||
| Property | 10.094 | 181-187 Gibraltar Road | 2,105,469 | |||
| Property | 10.095 | 120 Gibraltar Road | 2,088,625 | |||
| Property | 10.096 | 4207 East Cotton Center Boulevard | 2,075,992 | |||
| Property | 10.097 | 161-175 Gibraltar Road | 2,050,727 | |||
| Property | 10.098 | 8967 Columbine Road | 2,046,516 | |||
| Property | 10.099 | 8125-8198 Woodland Center Boulevard | 2,042,305 | |||
| Property | 10.100 | 111 Kelsey Lane | 2,000,195 | |||
| Property | 10.101 | 261-283 Gibraltar Road | 1,974,930 | |||
| Property | 10.102 | 27-43 Great Valley Parkway | 1,941,242 | |||
| Property | 10.103 | 767 Electronic Drive | 1,894,922 | |||
| Property | 10.104 | 200-234 Kelsey Lane | 1,878,078 | |||
| Property | 10.105 | 4435 East Cotton Center Boulevard | 1,861,234 | |||
| Property | 10.106 | 7800 Equitable Drive | 1,777,016 | |||
| Property | 10.107 | 8906 Brittany Way | 1,760,172 | |||
| Property | 10.108 | 201-223 Witmer Road | 1,743,328 | |||
| Property | 10.109 | 4520 Seedling Circle | 1,743,328 | |||
| Property | 10.110 | 13630 Northwest 8th Street | 1,713,852 | |||
| Property | 10.111 | 5735 Old Shakopee Road West | 1,705,430 | |||
| Property | 10.112 | 50 Valley Stream Parkway | 1,697,008 | |||
| Property | 10.113 | 4503 Woodland Corporate Boulevard | 1,663,320 | |||
| Property | 10.114 | 508 Lapp Road | 1,663,320 | |||
| Property | 10.115 | 125-135 Rock Road | 1,604,367 | |||
| Property | 10.116 | 8911 Columbine Road | 1,591,734 | |||
| Property | 10.117 | 9306-9324 East Broadway Avenue | 1,579,102 | |||
| Property | 10.118 | 201 Gibraltar Road | 1,545,414 | |||
| Property | 10.119 | 101-111 Rock Road | 1,545,414 | |||
| Property | 10.120 | 4505 Woodland Corporate Boulevard | 1,515,938 | |||
| Property | 10.121 | 4511 Woodland Corporate Boulevard | 1,515,938 | |||
| Property | 10.122 | 40 Valley Stream Parkway | 1,465,406 | |||
| Property | 10.123 | 400-445 Lakeside Drive, Unit #400 | 1,465,406 | |||
| Property | 10.124 | 7702 Woodland Center Boulevard | 1,431,719 | |||
| Property | 10.125 | 103-109 Gibraltar Road | 1,431,719 | |||
| Property | 10.126 | 8001 Woodland Center Boulevard | 1,414,875 | |||
| Property | 10.127 | 113-123 Rock Road | 1,414,875 | |||
| Property | 10.128 | 555 Business Center Drive | 1,414,875 | |||
| Property | 10.129 | 4415 East Cotton Center Boulevard | 1,414,875 | |||
| Property | 10.130 | 300 Welsh Road Building 4 | 1,398,031 | |||
| Property | 10.131 | 9001-9015 Brittany Way | 1,351,711 | |||
| Property | 10.132 | 277-293 Great Valley Parkway | 1,250,648 | |||
| Property | 10.133 | 13650 Northwest 8th Street | 1,250,648 | |||
| Property | 10.134 | 300 Welsh Road (aka 5 Horsham Business Center) | 1,216,961 | |||
| Property | 10.135 | 300-309 Lakeside Drive | 1,086,422 | |||
| Property | 10.136 | 101-107 Lakeside Drive | 1,052,734 |
A-1-42
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Existing | Future Debt | |||||
| Non-Trust Pari | Additional Sub Debt | Permitted | ||||
| Property Flag | ID | Property Name | Passu Balloon Balance | Amount | Existing Additional Sub Debt Description | Type |
| Property | 10.137 | 7695-7699 Anagram Drive | 1,019,047 | |||
| Property | 10.138 | 425 Technology Drive | 972,727 | |||
| Property | 10.139 | 300 Technology Drive | 922,195 | |||
| Property | 10.140 | 7851-61 Woodland Center Boulevard | 854,820 | |||
| Property | 10.141 | 510 Lapp Road | 854,820 | |||
| Property | 10.142 | 300 Welsh Road Building 3 | 741,125 | |||
| Property | 10.143 | 7624 Bald Cypress Place | 610,586 | |||
| Property | 10.144 | 75 Great Valley Parkway | 551,633 | |||
| Property | 10.145 | 506 Prudential Road | 492,680 | |||
| Property | 10.146 | 30 Great Valley Parkway | 378,984 | |||
| Property | 10.147 | 100 Gibraltar Road | 147,383 | |||
| Loan | 11 | 636 11th Avenue(2)(31)(35) | 200,000,000 | None | Mezzanine | |
| Loan | 12 | Courtyard at The Navy Yard(5)(35) | None | Mezzanine | ||
| Loan | 13 | 710 Bridgeport | None | NAP | ||
| Loan | 14 | Outlet Shoppes at El Paso(2) | 31,821,448 | None | NAP | |
| Loan | 15 | Castleton Commons & Square(34) | 3,100,000 | Mezzanine Debt | NAP | |
| Loan | 16 | Courtyard Edgewater(34) | 4,400,000 | Mezzanine Debt | NAP | |
| Loan | 17 | Aston Street(22) | None | NAP | ||
| Loan | 18 | Overland Park Xchange(2) | 53,000,000 | None | NAP | |
| Loan | 19 | Phoenix Marriott Tempe at the Buttes(2) | 33,419,649 | None | NAP | |
| Loan | 20 | Carmel Mission Inn(35) | None | Mezzanine | ||
| Loan | 21 | Maize & Blue Portfolio | None | NAP | ||
| Property | 21.001 | The Lion | ||||
| Property | 21.002 | The Forum | ||||
| Property | 21.003 | 520 Packard | ||||
| Property | 21.004 | The Abbey | ||||
| Property | 21.005 | The Dean | ||||
| Property | 21.006 | 326 E Madison | ||||
| Property | 21.007 | 1000 Oakland | ||||
| Property | 21.008 | 344 S Division | ||||
| Property | 21.009 | The Lodge | ||||
| Property | 21.010 | The Algonquin | ||||
| Property | 21.011 | 515 E Lawrence | ||||
| Loan | 22 | Springhill Suites Huntington Beach | None | NAP | ||
| Loan | 23 | CityLine XIV Portfolio | None | NAP | ||
| Property | 23.001 | CityLine Sebastian | ||||
| Property | 23.002 | CityLine Tuscaloosa | ||||
| Property | 23.003 | CityLine Route 22 | ||||
| Property | 23.004 | Extra Space Storage - Madison | ||||
| Loan | 24 | Chicopee Marketplace | None | NAP | ||
| Loan | 25 | Concord Plaza(2) | 19,449,832 | None | NAP | |
| Loan | 26 | Woodside Office Center(36) | None | NAP | ||
| Loan | 27 | Shelbourne Global Portfolio I(2)(31) | 75,000,000 | None | NAP | |
| Property | 27.001 | 1515 Broad Street | 33,951,613 | |||
| Property | 27.002 | 140 Centennial Avenue | 13,790,323 | |||
| Property | 27.003 | 675 Central Avenue | 9,758,065 | |||
| Property | 27.004 | 275 Centennial Avenue | 7,741,935 | |||
| Property | 27.005 | 691 Central Avenue | 7,177,419 | |||
| Property | 27.006 | 80 Kingsbridge Road | 1,854,839 | |||
| Property | 27.007 | 20 Kingsbridge Road | 725,806 | |||
| Loan | 28 | 1555 North Sheffield | None | NAP | ||
| Loan | 29 | Globe Chicago Industrial Portfolio | None | NAP | ||
| Property | 29.001 | Hoffman Industrial | ||||
| Property | 29.002 | Aurora Industrial | ||||
| Property | 29.003 | Schaumburg Tower Industrial | ||||
| Property | 29.004 | Bloomingdale Industrial | ||||
| Property | 29.005 | Schaumburg Basswood Industrial | ||||
| Loan | 30 | Pavilions North Shopping Center | None | NAP | ||
| Loan | 31 | Hilton Garden Inn Frederick | None | NAP | ||
| Loan | 32 | The Center at Carbon Beach | None | NAP | ||
| Loan | 33 | BJ’s Summerville | None | NAP | ||
| Loan | 34 | Columbus Industrial Portfolio | None | NAP | ||
| Property | 34.001 | Huntley | ||||
| Property | 34.002 | Frusta | ||||
| Loan | 35 | Fresno E Street Office | None | NAP | ||
| Loan | 36 | 300 East 64th Street | None | NAP | ||
| Loan | 37 | Old Orchard | None | NAP | ||
| Loan | 38 | Market Square | None | NAP | ||
| Loan | 39 | May & Ellis Building | None | NAP | ||
| Loan | 40 | Ocala West | None | NAP | ||
| Loan | 41 | Torrey Corner | None | NAP | ||
| Loan | 42 | NC Self Storage Portfolio | None | NAP | ||
| Property | 42.001 | The Attic Self-Storage | ||||
| Property | 42.002 | Speedway Self-Storage | ||||
| Property | 42.003 | Armadillo Self-Storage | ||||
| Loan | 43 | Kohl’s - Florence KY(31) | None | NAP |
A-1-43
Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Existing | Future Debt | |||||
| Non-Trust Pari | Additional Sub Debt | Permitted | ||||
| Property Flag | ID | Property Name | Passu Balloon Balance | Amount | Existing Additional Sub Debt Description | Type |
| Loan | 44 | 237-239 Hawthorne Street | None | NAP | ||
| Loan | 45 | Greystone Business Park | None | NAP | ||
| Loan | 46 | DS Smith - Lester Prairie | None | NAP | ||
| Loan | 47 | Sugar Grove | None | NAP | ||
| Loan | 48 | Campus Pointe | None | NAP | ||
| Loan | 49 | Nemours at Sonata West | None | NAP | ||
| Loan | 50 | Cottages at Gateway Park | None | NAP | ||
| Loan | 51 | WAG Richmond | None | NAP |
A-1-44
| Benchmark 2018-B7 |
| FOOTNOTES TO ANNEX A-1 |
| (1) | GACC—German American Capital Corporation or one of its affiliates; JPMCB—JPMorgan Chase Bank, National Association or one of its affiliates; CREFI—Citi Real Estate Funding Inc. or one of its affiliates. |
| (2) | * Prior to the applicable servicing shift securitization date, the related whole loans will be serviced under the pooling and servicing agreement for this transaction. From and after the related servicing shift securitization date, the related servicing shift whole loan will be serviced under the related servicing shift pooling and servicing agreement. |
| Loan Number | Mortgage Loan Seller | Property Name | Cut-off Date Balance ($) | Non-Trust Pari Passu Cut-off Date Balance | Controlling Note | Governing PSA | ||||||
| 1 | CREFI | DUMBO Heights Portfolio | $80,000,000 | $100,000,000 | Yes | Benchmark 2018-B7 | ||||||
| 2 | GACC | Moffett Towers - Buildings E,F,G | $50,400,000 | $233,600,000 | No | DBGS 2018-C1 | ||||||
| 3 | JPMCB | Aventura Mall | $50,000,000 | $1,356,700,000 | No | Aventura Mall Trust 2018-AVM | ||||||
| 4 | CREFI | Shops at Solaris | $50,000,000 | $20,000,000 | Yes | Benchmark 2018-B7 | ||||||
| 5 | CREFI | Liberty Portfolio | $50,000,000 | $115,700,000 | Yes | Benchmark 2018-B7 | ||||||
| 7 | CREFI | 192 Lexington Avenue | $46,000,000 | $14,000,000 | Yes | Benchmark 2018-B7 | ||||||
| 9 | JPMCB | Aon Center | $43,000,000 | $307,000,000 | No | JPMCC 2018-AON | ||||||
| 10 | JPMCB | Workspace | $40,000,000 | $539,000,000 | No | JPMCB 2018-WPT | ||||||
| 11 | JPMCB | 636 11th Avenue | $40,000,000 | $200,000,000 | No | Benchmark 2018-B4 | ||||||
| 14 | GACC | Outlet Shoppes at El Paso | $35,957,562 | $38,954,025 | No | DBGS 2018-C1 | ||||||
| 18 | JPMCB | Overland Park Xchange | $25,000,000 | $53,000,000 | No | Benchmark 2018-B6 | ||||||
| 19 | CREFI | Phoenix Marriott Tempe at the Buttes | $24,974,116 | $40,458,068 | No | Benchmark 2018-B7* | ||||||
| 25 | CREFI | Concord Plaza | $19,000,000 | $20,000,000 | No | Benchmark 2018-B6 | ||||||
| 27 | GACC | Shelbourne Global Portfolio I | $18,000,000 | $75,000,000 | No | UBS 2018-C13 |
| (3) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut-off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property. |
| (4) | Office | Retail | Multifamily | Industrial/Flex | ||||||||||||
| Loan No. | Mortgage Loan |
NRA | NRA (sq. ft.) |
Occ. | % of GPR | NRA | Occ. | % of GPR | Units | Occ. | % of GPR | NRA | Occ. | % of GPR | ||
| (sq. ft.) | (sq. ft.) | (sq. ft.) | ||||||||||||||
| 10 | Workspace | 9,884,763 | 6,491,691 | 87.00% | 72.80% | 2,800 | 100.00% | 0.00% | NAP | NAP | NAP | 3,390,272 | 91.60% | 27.20% | ||
| 32 | The Center at Carbon Beach | 20,102 | 8,236 | 100.00% | 38.00% | 11,866 | 100.00% | 62.00% | NAP | NAP | NAP | NAP | NAP | NAP | ||
| 39 | May & Ellis Building | 30,155 | NAP | NAP | NAP | 6,650 | 100.00% | 27.10% | 25 | 92.00% | 72.90% | NAP | NAP | NAP | ||
| 45 | Greystone Business Park | 60,789 | 19,747 | 100.00% | 66.70% | NAP | NAP | NAP | NAP | NAP | NAP | 34,524 | 75.20% | 33.30% | ||
| (5) | Loan No. 5 – Liberty Portfolio –
The Liberty Center at Rio Salado Property is encumbered by a patent from the United States Government which prohibits residential
use of the Liberty Center at Rio Salado Property. Violation of this no-residential-use restriction would result in a reversion of title to the United States Government. |
| Loan No. 12 – Courtyard at The Navy Yard -- the Courtyard at The Navy Yard Property is in a historic area of Philadelphia, Pennsylvania known as the “Corporate Center,” and is subject to a recorded deed in favor of the Philadelphia Authority for Industrial Development (the “Philadelphia Authority”) which requires that (i) the Courtyard at The Navy Yard Property must be operated as a hotel with a minimum of 148 guest rooms and a restaurant serving, at minimum, breakfast and lunch, a bar/lounge with the ability to serve light fare during evening hours, not less than 2,000 square feet of conference space, an exercise room, and a first-class quality convenience market, (ii) the hotel must be operated as a Courtyard by Marriott franchise, and the hotel brand or affiliation may not be changed without the prior approval of the Philadelphia Authority, not to be unreasonably withheld, conditioned or delayed (and which approval is not required for a change in brand affiliation imposed on all or substantially all Courtyard by Marriott franchises in the mid-Atlantic region of the United States), and (iii) the Courtyard at The Navy Yard Property may not be used for residential use without the written and recorded consent of the Philadelphia Authority. | |
| (6) | Loan No. 10 – Workspace – The related whole loan is split between (i) a 25-month floating rate componentized loan with three, one year extension options (the “Workspace Floating Rate Loan”) with an aggregate Cut-off Date principal balance of $255.0 million, and (ii) a 61-month fixed rate componentized loan (the “Workspace Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Workspace Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $463.2 million, and (B) a subordinate fixed rate componentized loan (the “Workspace Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $556.8 million. The Workspace Senior Fixed Rate Loan is senior to the Workspace Subordinate Fixed Rate Loan. The interest rate on the Workspace Floating Rate Loan is LIBOR (subject to a floor of 0.25%) plus a spread of 3.15000%. Each of the Workspace Fixed Rate Loan and Workspace Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Workspace Loan Combination. Following an event of default, a portion of the Workspace Floating Rate Loan (which has a Cut-off Date Balance ($) of $115.8 million) (the “Workspace Floating Rate Pari Passu Component”), generally pays pro rata with the Workspace Senior Fixed Rate Loan, and the remaining portion of the Workspace Floating Rate Loan (which has a Cut-off Date Balance ($) of $139.2 million) (the “Workspace Floating Rate Subordinate Component”) generally pays pro rata with the Workspace Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all |
A-1-45
| voluntary prepayments are required to be applied to repay the Floating Rate Loan, prior to any application to Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Workspace Mortgage Loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Workspace Mortgage Loan, (ii) the other notes included in the Workspace Senior Fixed Rate Loan and (iii) the Workspace Floating Rate Pari Passu Component. For purposes of calculating the Underwritten NCF DSCR for the Workspace Mortgage Loan, LIBOR was assumed to be 2.09%. The Underwritten NCF DSCR for the Workspace whole loan based on a LIBOR cap of 3.00% for the Workspace Floating Rate Loan, is 1.58x. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information. | |
| Loan No. 11 – 636 11th Avenue – The whole loan has an anticipated repayment date of June 1, 2028 (the “Anticipated Repayment Date” or “ARD”) and a final maturity date of June 1, 2029. From and after the Anticipated Repayment Date, the whole loan accrues interest at a rate that is equal to the greater of (i) 7.07300% and (ii) the 10-year swap yield as of the ARD plus 3.00000% per annum, but in no event in excess of 9.07300%. Commencing on April 1, 2028 and on each payment date until the final maturity date, the whole loan requires monthly payments of all excess cash flow for the preceding month after the payment of reserves, interest calculated at the initial Interest Rate and operating expenses to be applied (i) first to the reduction of the principal balance of the whole loan and (ii) second, after the Anticipated Repayment Date, to the payment of accrued interest on the whole loan at the excess of the increased interest rate over the initial interest rate. | |
| (7) | The Administrative Cost Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub-servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See “Summary of Terms – Offered Certificates – Servicing and Administration Fees – Non-Serviced Whole Loans” in this preliminary prospectus. |
| (8) | Loan No. 15 – Castleton Commons & Square -- The UW NOI DSCR and UW NCF DSCR are calculated using the sum of interest and principal payments over the first 12 months of the loan term based on the assumed principal payment schedule. For more information, please reference “Annex G – Assumed Principal Payment Schedule for the Castleton Commons & Square Loan” in the Preliminary Prospectus. |
| (9) | Annual Debt Service ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date is shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service ($), the average of such interest only payments) without regard to leap year adjustments. |
| Loan No. 9 – Aon Center – The Underwritten NOI Debt Yield, Underwritten NCF Debt Yield, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD are calculated based on a loan balance net of the performance reserve funds in the amount of $18,300,000 that the borrower deposited in connection with certain capital expenditures and leasing costs, including build out costs and reasonable attorneys’ fees, in each case reasonably approved by the lender. | |
| Loan No. 23 – CityLine XIV Portfolio – The Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated based on the Cut-off Date Balance ($), net of a $500,000 economic reserve. The economic reserve will be disbursed upon satisfaction of the requirements in the Mortgage Loan Documents, which include but are not limited to, (i) no event of default has occurred and is continuing and, (ii) the lender has received evidence that the debt yield equals or exceeds 8.5%. The Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculated using the full Cut-off Date Balance of $20,800,000 are 8.5% and 8.3%, respectively. | |
| (10) | “Hard” generally means each tenant is required to transfer its rent directly to the lender controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over the-counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
| Loan No. 3 – Aventura Mall – The borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P. The master lease covers the spaces for 12 proposed tenants with leases out for signature which were not executed prior to origination. The Mortgage Loan is characterized as having a Soft Springing Hard Lockbox for rents from the master lease and a Hard lockbox for the remaining tenants at the Mortgaged Property. Following the occurrence and during the continuance of either (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date that the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two |
A-1-46
| consecutive quarters until cured in accordance with the loan documents, the borrower will be required to cause all master lease rents to be deposited directly into the lockbox account. | |
| (11) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents). |
| (12) | With respect to the loans referenced below structured with A/B Notes, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) calculations exclude the subordinate secured debt. |
| (13) | Loan No. 1 – DUMBO Heights Portfolio – The increase from Most Recent NOI($) to Underwritten NOI($) is primarily attributable to new leasing and the burn off of rent concessions associated with leasing up the DUMBO Heights Portfolio Properties post-renovation. All outstanding free rent, gap rent, and unfunded landlord obligations were reserved by the lender at origination.
Loan No. 2 – Moffett Towers – Buildings E,F,G – The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase from Most Recent NOI($) to Underwritten NOI($) is primarily from agreements with the Sole Tenant, Amazon, to occupy certain space currently occupied by HP. The new leases make up 63.8% of annual rent and 58.2% of NRA.
Loan No. 3 – Aventura Mall – The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase in Underwritten NOI($) over historical period is primarily driven by the inclusion of the executed leases on the new expansion parcel which opened in November 2017 and is based on the February 2018 annualized rent roll. Underwritten base rent also includes $1.3 million of ground rent paid by Bloomingdales, Macy’s, Macy’s Men’s & Home, and Nordstrom and approximately $3.4 million of master lease rent for current leases that are out for signature. Contractual rent steps were underwritten through June 2019 totaling approximately $6.5 million, including the $1.5 million contractual rent step for the executed renewal of Victoria’s Secret that is scheduled to occur in August 2019.
Loan No.13 -- 710 Bridgeport -- The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase from Most Recent NOI($) to Underwritten NOI($) is primarily driven by (i) A to Z Supply, a new tenant accounting for approximately $559,589 of underwritten base rent, not being in occupancy at the property for the entire T-12 period as it entered its lease in December 2017 and (i) underwritten base rent including $16,298 in rent steps through December 2019.
Loan No. 15 -- Castleton Commons & Square -- The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase from Most Recent NOI($) to Underwritten NOI($) is primarily due to the rent commencement of Floor & Décor, the largest tenant at the Castleton Commons & Square property representing 25.8% of the underwritten base rent.
Loan No. 18 – Overland Park Xchange – The UW NOI($) is over 10% higher than Most Recent NOI($) primarily because of an approximately $40,000,000 renovation that occurred in two phases across the mortgaged property. Renovations included reskinning the exterior with glass and metal panels, the addition of a parking garage, a completely revamped HVAC system, a fitness area (with locker room and showers) and vendor kiosks including dry cleaning, a bistro and a lounge with Wi-Fi access.
Loan No. 30 – Pavilions North Shopping Center – The Underwritten NOI($) is over 10% higher than Most Recent NOI($) primarily driven by the recent 15,052 sq. ft. expansion by the Largest Tenant Conn’s which expansion obligates Conn’s to pay $241,999 of additional rent. The rent commencement date for Conn’s expansion space is anticipated to be December 12, 2018. |
Loan No.35 – Fresno E Street Office – The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase from Most Recent NOI($) to Underwritten NOI($) is primarily due to increased repairs and maintenance costs in 2017 and the tenant’s election to pay the security cost out of pocket.
Loan No. 36 – 300 East 64th Street –The Underwritten NOI($) is over 10% higher than Most Recent NOI ($) primarily due to the lease for the 2nd Largest Tenant, Drybar, commencing in May 2017 with six months of free rent and the Verizon lease commencing in February 2018 with three months of free rent.
Loan
No.40 – Ocala West – The Underwritten NOI($) is over 10% higher than Most Recent NOI($). The increase from
Most Recent NOI($) to Underwritten NOI($) is primarily due to two tenants, Skyzone and U.S. Hearing Solutions, taking
occupancy during 2017 and their annualized rent was not fully reflected in the Most Recent NOI($).
Loan No. 41 – Torrey Corner – The increase from Most Recent NOI($) to Underwritten NOI($) is primarily attributable to the recent leasing at the Mortgaged Property, increased tenant reimbursements and rent steps. The Largest Tenant, RED Effect Infared Fitness has executed a lease for $228,829 a year that commences in November 2018.
Loan No. 43 – Kohl’s - Florence KY – The increase from Most Recent NOI($) to Underwritten NOI($) is primarily attributable to increased tenant reimbursements and rent steps. Kohl’s is reimbursing the borrower for 100.0% of expenses at the Mortgaged Property, however reimbursements were not reported in historical periods. In addition, the present value of rent steps through August 1, 2025 for Kohl’s were equal to $21,401. | |
| Loan No. 46 – DS Smith – Lester Prairie – The increase from Most Recent NOI($) to Underwritten NOI($) is attributable to a rental increase for the sole tenant, DS Smith plc. DS Smith plc expanded their space in 2017 and received $3.0 million from the landlord to complete planned capital improvements at the Mortgaged Property. Rents therefore increased as of May 1, 2018 due to the tenant |
A-1-47
| electing for planned capital
improvements at the landlord’s cost. Rent will continue to increase 1.5% annually throughout the term of the loan Loan No. 48 – Campus Pointe – The increase from Most Recent NOI($) to Underwritten NOI($) is primarily attributable to the recent leasing at the Mortgaged Property, increased tenant reimbursements and rent steps. The second largest tenant, 7-Eleven, has executed a lease for $85,320 a year that commenced on November 1, 2018. | |
| (14) | The grace periods noted under “Grace Period”
reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily
longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence
of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex
A-1 to this preliminary prospectus. Loan No. 6 – Christiana Center – The Mortgage Loan documents provide the borrower with a grace period of five days for any payments due on a payment date (other than the maturity date). Such grace period applies to late charge payment as well as an event of default triggered under the Mortgage Loan documents by such failure to make payments on a payment date (other than the maturity date). Loan No. 36 – 300 East 64th Street – The Mortgage Loan documents provide the borrower with a five day grace period for any monthly debt service payments (other than the payment due on the maturity date) to cure such event of default prior to the lender exercising its rights and remedies under the Mortgage Loan documents. |
| (15) | In certain cases, in addition to an “as-is” value, the appraisal states an “as is (assuming addition of as is - NPV of tax abatement)”, “as-stabilized” or “hypothetical as is” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value set forth on Annex A-1 is the “as-is” value unless otherwise specified in the preliminary prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the respective Cut-off Date LTV Ratio was calculated using the related “as-stabilized” or “hypothetical as is” Appraised Values, as opposed to the “as-is” Appraised Values, each as set forth in the following table: |
| Loan No. | Mortgage Loan Name |
% of Initial Pool Balance |
Cut-off Date LTV Ratio (Other Than As-Is) |
Maturity or ARD Date LTV Ratio (Other Than As-Is) |
Appraised Value (Other Than As-Is) |
Cut-off Date LTV Ratio (“As-Is”) |
Maturity or ARD Date LTV Ratio (As-Is) |
Appraised Value (“As- Is”) |
||
| 2 | Moffett Towers - Buildings E,F,G(1) | 4.30% | 40.20% | 40.20% | $705,800,000 | 43.90% | 43.90% | $646,700,000 | ||
| 9 | Aon Center(2) | 3.70% | 40.30% | 40.30% | $824,000,000 | 42.50% | 42.50% | $780,000,000 | ||
| 13 | 710 Bridgeport(3) | 3.30% | 74.50% | 66.00% | $51,700,00 | 77.00% | 77.00% | $50,000,000 | ||
| 14 | Outlet Shoppes at El Paso(4) | 3.10% | 58.80% | 48.00% | $127,375,000 | 57.10% | 46.70% | $131,175,000 | ||
| 16 | Courtyard Edgewater(5) | 2.50% | 65.90% | 55.30% | $45,000,000 | 67.40% | 56.60% | $44,000,000 | ||
| 18 | Overland Park Xchange(6) | 2.10% | 65.20% | 65.20% | $119,700,000 | 65.20% | 65.20% | $117,700,000 | ||
| 40 | Ocala West(7) | 0.70% | 72.70% | 67.30% | $11,000,000 | 68.30% | 63.20% | $11,700,000 |
| (1) The Appraised Value (Other
Than As-Is) reflects an “as stabilized” value as of November 15, 2019, which assumes that rent concessions and
outstanding tenant improvement and leasing commission obligations have been deposited into a reserve account. At loan origination,
the borrower deposited upfront reserves totaling approximately $38,936,376 for contractual tenant improvement and leasing
commission obligations and free rent. (2) The Appraised Value (Other Than As-Is) represents a “hypothetical value” for the mortgaged property, which assumes (i) there are no leasing costs associated with recently signed leases, (ii) completion of the amenity floor build-out and (iii) demolition of the space previously occupied by DDB Needham. At origination, the borrowers reserved approximately $13,200,000 for all outstanding tenant improvement and leasing commissions, as well as approximately $8,000,000 budgeted for the completion of the amenity floor build-out. (3) The Appraised Value (Other Than As-Is) represents the “hypothetical value” provided by the appraisal. The “hypothetical value” includes an assumption that $1,697,652 in tenant improvements due to Perkin Elmer was paid as of the date of the report. At origination, the Borrowers reserved the full amount of the remaining tenant improvement costs owed to the tenant. (4) The Appraised Value (Other Than As-Is) is adjusted to exclude the $3.8 million value for the surplus/excess land that may be released without payment of any consideration for the release, which was not accounted for in the underwriting. (5) The Appraised Value (Other Than As-Is) represents the “as stabilized” value of $45,000,000, effective August 16, 2019, which assumes that the Mortgaged Property will be able to achieve stabilized occupancy of 82.0%. As of August 31, 2018, the Mortgaged Property was 84.3% occupied. In addition at loan origination, the borrower reserved $110,000, which is 125% of the estimated cost of the change of ownership PIP due in connection with the acquisition. (6) The Appraised Value (Other Than As-Is) represents the “as-is” value plus the net present value of the tax abatement related to the payment in lieu of taxes program benefiting the Mortgaged Property equal to $2,000,000. The “as-is” appraised value for the Mortgaged Property of $117,700,000 excluding the net present value of the tax abatement results in a Cut-off Date LTV Ratio of 66.3% and an LTV Ratio at Maturity/ARD of 66.3%. (7) The Appraised Value (Other Than As-Is) is based on the “Hypothetical Value without Release Parcel” Appraised as of August 11, 2018, which excludes the value of the release parcel, which may be released without payment of any consideration for the release and was not accounted for in the underwriting. |
A-1-48
| (16) | Prepayment Provisions are
shown from the respective Mortgage Loan First Payment Date. “L(x)” means lock-out for x payments. “D(x)” means may be defeased for x payments. “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid. “O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date. Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this preliminary prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments - Voluntary Prepayments” in this preliminary prospectus. |
| (17) | Loan No. 1 – DUMBO Heights Portfolio - The lockout period will be at least 26 payment dates beginning with and including the first payment date of October 6, 2018. Defeasance of the full $325.0 million DUMBO Heights Portfolio Whole Loan is permitted after the date that is earlier to occur of (i) August 30, 2021 and (ii) two years after the date of the securitization of the last portion of the DUMBO Heights Portfolio Whole Loan. The assumed lockout period of 26 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 2 – Moffett Towers – Buildings E,F,G – The lockout period will be at least 24 payment dates beginning with and including the November 2018 payment date. Defeasance of the full $284.0 million Moffett Towers – Buildings E,F,G Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that holds the last portion of the Moffett Towers - Buildings E,F,G Whole Loan to be securitized and (ii) September 7, 2021 (the “REMIC Prohibition Period”). The borrower is also permitted to prepay the Moffett Towers Buildings – E,F,G Whole Loan on or after the payment date in November 2020 with a payment of a yield maintenance premium. The assumed defeasance lockout period of 24 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 3 – Aventura Mall – The lockout period will be at least 28 payment dates beginning with and including the first payment date of August 1, 2018. Defeasance of the full $1.75 billion Aventura Mall whole loan is permitted after the date that is the earlier to occur of (i) August 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Aventura Mall REMIC Prohibition Period”). The borrower is also permitted to prepay the Aventura Mall whole loan with a yield maintenance premium if the Aventura Mall REMIC Prohibition Period has not occurred by August 1, 2021. The assumed lockout period of 28 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 4 – Shops at Solaris - The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2018. Defeasance of the full $70.0 million Shops at Solaris Whole Loan is permitted after the date that is earlier to occur of (i) October 10, 2022 and (ii) two years after the date of the securitization of the last portion of the Shops at Solaris Whole Loan. The assumed lockout period of 24 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 5 – Liberty Portfolio - The lockout period will be at least 25 payment dates beginning with and including the first payment date of November 6, 2018. Defeasance of the full $165.7 million Liberty Portfolio Whole Loan is permitted after the date that is earlier to occur of (i) September 26, 2021 and (ii) two years after the date of the securitization of the last portion of the Liberty Portfolio Whole Loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer. |
Loan No. 7 – 192 Lexington Avenue – The lockout period will be at least 25 payment dates beginning with and including the first payment date of November 6, 2018. Defeasance of the full $60.0 million 192 Lexington Avenue Whole Loan is permitted after the date that is earlier to occur of (i) September 26, 2022 and (ii) two years after the date of the securitization of the last portion of the 192 Lexington Avenue Whole Loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 11 – 636 11th Avenue – The lockout period will be at least 29 payments beginning with and including the first payment date of July 1, 2018. Defeasance of the full $240.0 million 636 11th Avenue Whole Loan is permitted at any time after the date that is two years from the closing date of the securitization that includes the note to be last securitized (the “REMIC Prohibition Period”). If the REMIC Prohibition Period has not expired by July 1, 2022, the borrower is permitted to prepay the 636 11th Avenue Whole Loan with a yield maintenance premium. The assumed lockout period of 29 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 19 – Phoenix Marriott Tempe at the Buttes - The lockout period will be at least 25 payment dates beginning with and including the first payment date of November 6, 2018. Defeasance of the full $65.5 million Phoenix Marriott Tempe at the Buttes Whole Loan is permitted after the date that is earlier to occur of (i) September 20, 2022 and (ii) two years after the date of the securitization of the last portion of the Phoenix Marriott Tempe at the Buttes Whole Loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer.
Loan No. 27 – Shelbourne Global Portfolio I - The lockout period will be at least 25 payment dates beginning with and including the November 2018 payment date. Defeasance of the full $93.0 million Shelbourne Global Portfolio I Whole Loan is permitted at any time
|
A-1-49
| after the earlier to occur of (i) September 7, 2021 or (ii) two years after the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 25 months is based on the expected Benchmark 2018-B7 securitization closing date in November 2018. The actual lockout period may be longer. | |
| (18) | Partial release in connection with a partial prepayment or partial defeasance or substitution is permitted for the following loans. See “Description of the Mortgage Pool – Certain Terms of the Mortgage Loans – Partial Releases” in this preliminary prospectus for the terms of the releases.
●
Loan No. 1 – DUMBO Heights Portfolio |
| (19) | Loan No. 18 – Overland Park Xchange – The lender has received a security interest in both the fee and the leasehold interests in the Mortgaged Property. The ground lease is in place in connection with the PILOT Program. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information. |
| (20) | Loan No. 5 – Liberty Portfolio – The four buildings at the Liberty Center at Rio Salado Property receive a 50% real estate tax abatement for eight years commencing on the respective certificate of occupancy date for each building through a Government Property Lease Excise Tax (“GPLET”) abatement with the Arizona Department of Revenue and the City of Tempe. In lieu of paying real estate taxes, the borrower pays to the Arizona Department of Revenue and the City of Tempe, in the form of rent, 50% of what the respective buildings’ real estate taxes otherwise would have been (2018 rent due under the GPLET abatement for the four buildings located at the Liberty Center at Rio Salado Property was equal to $882,940). The borrower has a leasehold interest in each of the buildings located at the Liberty Center at Rio Salado Property, which are subject to the GPLET abatement until expiration of the underlying lease, at which point title in the fee interest will automatically vest in the borrower. The GPLET expires at each building as follows: (i) 1850 West Rio Salado Parkway expires on October 29, 2022, (ii) 1870 West Rio Salado Parkway expires on February 14, 2026, (iii) 1910 West Rio Salado Parkway expires on July 7, 2023, and (iv) 1930 West Rio Salado Parkway expires on September 27, 2024.
Loan No. 10 – Workspace – The collateral includes both fee simple and leasehold interests at the following properties: 767 Electronic Drive and 507 Prudential Road where two ground leases exist with (i) Philadelphia Electric Company and (ii) PECO Energy Company.
Loan No. 12 – Courtyard at the Navy Yard– The Courtyard at The Navy Yard Property includes a ground lease, as to which PHLNY Hotel Partners, LLC, a Delaware limited liability company (“Hotel Partners”), which directly owns 100% of the membership interests in the Borrower, and is the fee owner of the Courtyard at the Navy Yard Property, is the ground lessor and the borrower is the ground lessee. At the closing of the Courtyard at the Navy Yard Mortgage Loan, a memorandum of said ground lease was recorded with the Philadelphia County Clerk’s Office. The ground lease is a 25-year lease, expiring September 30, 2043, and has an annual base rent of $1.00. The Courtyard at The Navy Yard Mortgage Loan is secured by both Hotel Partner’s fee interest and Borrower’s overlapping leasehold interest.
Loan No. 19 – Phoenix Marriott Tempe at the Buttes – The Mortgaged Property is subject to a ground lease with the City of Tempe that expires on December 31, 2074; provided, that if either (a) at any time prior to January 27, 2019 the $3.0 million extension fee paid to the ground lessor by borrower’s predecessor in interest is rescinded and not repaid by borrower or (b) borrower fails to expend the remaining $658,234 of capital expenditure funds in accordance with the ground lease, subject to lender’s cure rights, the expiration of the ground lease shall be September 30, 2044. Annual ground rent is the greater of (i) the minimum annual rent (subject to annual CPI increases capped at 6.0%) and (ii) 3.5% of gross rooms revenue and (ii) 1.5% of gross food and beverage revenue. For lease years beginning on or after January 1, 2025, the fee structure for annual ground rent increases to (i) 3.75% of gross rooms revenue and 1.75% of gross food and beverage revenue. Finally, for lease years beginning on and after January 1, 2044, the fee structure for annual ground rent increases to (i) 4.0% of gross rooms revenue and (ii) 2.0% of gross food and beverage revenue. As of the July 2018 TTM, annual ground rent at the subject was $876,565, which equated to 3.2% of TGR. The tenant must also pay a municipal service fee (“MSF”), which is calculated as $200 per room per year with 1984 as the base year. The MSF is adjusted for increases in CPI, which is also capped at 6% per year.
|
| Loan No. 20 – Carmel Mission Inn – The Carmel Mission Inn Property is comprised of a ground leasehold interest under a ground lease between the borrower, as ground lessee, and Carmel Properties Company, a subsidiary of Caltrain, as ground lessor. The ground lease was signed in 1966, amended in 2018, and expires in October 31, 2098. Annual lease payments are equal to the greater of a minimum rent or percentage rent, which is based on gross revenues. The current rent is equal to $298,800 in the base year and increases every fifth year from the signing of the lease. The increase is equal to the greater of (a) 85% of the average yearly rent paid for the preceding five years, or (b) the minimum annual rent in the previous year multiplied by the percentage increase in CPI for the previous month as compared to the month immediately preceding the commencement date of the lease. The percentage rent amount is 6.75% until 2024, 7.0% between 2024 and 2049, and 7.5% between 2049 and 2098. | |
| (21) | Loan No. 3 – Aventura Mall – The borrower has entered into a master lease with the Guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the Mortgaged Property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly |
A-1-50
installments of approximately $285,513 each during (x) a DSCR Reserve Trigger Period and/or (y) a Lockbox Event Period. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the Mortgaged Property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the Mortgaged Property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise.
Loan No. 6 – Christiana Center – The leases for all of the tenants at the Mortgaged Property expire prior to the maturity date of the Mortgage Loan. The related Mortgage Loan documents permit the Guarantor to enter into a master lease with the borrower for any vacant space for purposes of curing a cash sweep period caused by the debt service coverage ratio (as calculated in the Mortgage Loan documents and based on the trailing six month period) falling below 1.35x. The Mortgage Loan documents require the master lease to (i) have a term of 10 years, (ii) have comparable terms to other arms’ length leases in the market and (iii) provide for a rental rate that, when added to other rents and revenues from the Mortgaged Property (including pursuant to any master lease), would cause the debt service coverage ratio threshold to be satisfied. The Guarantor is not required to pay rent under the master lease, and the lender is required to assume that rent has been paid unless a cash sweep period is in effect or the debt service coverage ratio (excluding all rents from the master lease) is equal to or less than 1.05x. The Mortgage Loan documents also provide for springing rollover reserves in the amount of approximately $25,232 (subject to a cap of approximately $908,337) in the event a cash sweep period is in effect. | |
| (22) | Loan No. 17 – Aston Street – FQJK, which is an affiliate of the borrower sponsor and the property manager occupies 8,261 sq. ft. (7.2% of NRA) at the Aston Street Property. |
| (23) | Loan No. 2 – Moffett Towers – Buildings E,F,G – The Largest Tenant, Amazon, leases 452,106 sq. ft. within Building F and G, with an expiration date of June 30, 2030, and 224,492 sq. ft. within Building E with an expiration date of February 28, 2024.
Loan No. 5 – Liberty Portfolio – The Largest Tenant at the Liberty Center at Rio Salado Property, Centene Management Company, LLC, occupies 236,131 sq. ft. through January 31, 2028 in the 1870 West Rio Salado Parkway building, 77,867 sq. ft. through January 22, 2028 in the 1850 West Rio Salado Parkway building and 38,990 sq. ft. through December 31, 2028 in the 1910 West Rio Salado Parkway building.
Loan No. 9 – Aon Center – Integrys Business Support, LLC, the 4th largest tenant, leases 190,997 sq. ft., of which (i) 159,554 sq. ft., accounting for $20.38 PSF in underwritten base rent, expires in April 2029 and (ii) 31,443 sq. ft., accounting for $23.89 PSF in underwritten base rent, expires in February 2025.
Loan No. 10 – Workspace – 1500 Liberty Ridge Drive, the Largest Tenant, ELAP Services, LLC leases 29,546 square feet expiring November 30, 2021 and 7,141 square feet currently MTM. In addition, 750 Park of Commerce Boulevard, the 2nd Largest Tenant, MiX Telematics North America, Inc., leases 7,390 square feet expiring on August 31, 2022 and 2,870 square feet expiring on July 31, 2019.
Loan No. 18 – Overland Park Xchange – The lease for Select Quote, the 3rd Largest Tenant, covers multiple spaces with two different expiration dates: (i) a space of approximately 27,259 square feet at a base rent of $20.50 per square foot, with the term expiring on July 31, 2023; and (ii) three spaces of approximately 103,190 square feet in aggregate at a weighted average base rent of $23.24 per square foot, with the lease term expiring on July 31, 2029. |
| (24) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if the landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with such tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the Mortgaged Property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.
Loan No. 2 – Moffett Towers - Buildings E,F,G – If the borrower fails to deliver Building F to the Largest Tenant, Amazon, in the required delivery condition on or before October 15, 2019 (as such date may be extended on a day-for day basis for tenant delays or up to four months and 15 days in the aggregate for force majeure delays), Amazon may terminate the lease for Building F, upon at least 30 days’ notice, only if the borrower does not deliver Building F to Amazon in the required delivery condition within such 30 days and then within 15 days of Amazon’s second written notice to terminate after the initial 30 days expires. In order to deliver Building F to Amazon in the required delivery condition the borrower’s sole obligations are to ensure that Building F is free of tenants or occupants and any rights or claims of third parties under rights of first refusal, rights of first offer, or similar rights.
Loan No. 7 – 192 Lexington Avenue – The 4th Largest Tenant, Popper, Seger & Popper, LLP, has a one time right to terminate its lease as of November 30, 2021 with five months written notice, and payment of a termination fee of $261,051.14
|
A-1-51
| Loan No. 9 – Aon Center – Each of the Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant and 5th Largest Tenant have early termination and/or contraction options contained in their respective leases. See “Description of the Mortgage Pool – Tenant Issues – Lease Expirations and Terminations” for further details. | |
| Loan No. 14 - Outlet Shoppes at El Paso - The Largest Tenant, H & M, has the right to terminate its lease at any time during the period starting January 1, 2022 with nine months’ notice. In addition, H & M has the right to terminate its lease, with 120 days’ notice, if gross sales in fiscal 2019 do not equal or exceed $400 per square foot. H & M’s sales in the trailing twelve months ended July 31, 2018 were $202 per square foot. | |
| Loan No. 25 – Concord Plaza - The 4th Largest Tenant, Delaware Ophthalmology, has a one-time right to terminate its lease, effective November 30, 2025, with written notice at least 270 days prior to the termination date and payment of a termination fee equal to the unamortized lease costs. | |
Loan No. 26 – Woodside Office Center – The Largest Tenant, RGN - Novato II, which leases approximately 14.8% of NRA, has the one-time option to terminate its lease on August 14, 2023 with at least six months’ notice and payment of a termination fee.
Loan No. 34 – Columbus Industrial Portfolio – The Largest Tenant at the Frusta Mortgaged Property, Aaron’s Inc, has an early termination option to terminate the lease on January 31, 2021. The termination option must be exercised on or before July 31, 2020.
Loan No. 35 – Fresno E Street Office – The Largest Tenant, State of California Department of Justice, has the right to terminate the Lease at any time effective after February 28, 2022 by giving at least 60 days’ prior written notice. The 2nd Largest Tenant, State of California Water Resources Control Board can terminate its lease any time on or after February 28, 2022 by giving at least 30 days’ prior written notice.
Loan No. 45 – Greystone Business Park – The Largest Tenant, IES, has the right to terminate its lease effective on May 31, 2024 with at least nine months, but no more than 12 months prior written notice to the landlord and payment of the cancellation fee equal to the base rent and additional rent that would have accrued under the lease for the five month period immediately following the termination date plus rental taxes on the foregoing amount. | |
| (25) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
Loan No. 5 – Liberty Portfolio – The 5th Largest Tenant at the Liberty Center at Rio Salado Property, DriveTime Automotive Group, Inc., subleases its 65,889 sq. ft. of space to Carvana, LLC. The sublease is co-terminus with, and requires the same rent, as the original DriveTime Automotive Group, Inc. lease. In total, Carvana, LLC occupies 135,663 sq. ft. at the 1930 West Rio Salado Parkway building.
Loan No. 7 – 192 Lexington Avenue – The 2nd Largest Tenant, Transit Wireless, subleases its 8,487 sq. ft. space from ProCure Treatment Centers, Inc.
Loan No. 9 – Aon Center – The Largest Tenant, Aon Corporation, subleases 15,850 square feet to Hewitt Associates LLC, its affiliate.
Loan No. 10 – Workspace – One or more of the Largest Tenant, 2nd Largest Tenant and/or 3rd Largest Tenant is subleasing all or a portion of its space: 4217 East Cotton Center Boulevard, 4630 Woodland Corporate Boulevard, 9306-9324 East Broadway Avenue, 3102, 3104 and 3110 Cherry Palm, 111 Kelsey Lane, 7624 Bald Cypress Place, 4631 Woodland Corporate Boulevard, 3 Country View Road, 1200 Liberty Ridge Drive, 333 Phoenixville Pike, 777 West Yamato Road and 13621 Northwest 12th Street. In addition, the Largest Tenant at the 3 Country View Road Property, Ellucian Company, L.P., subleases 13,217 square feet to Radiate Media LLC. The remaining 56,783 square feet leased by Ellucian Company, LP is dark.
Loan No. 13 – 710 Bridgeport – The 2nd Largest Tenant, A to Z Supply, subleases its space to Inline Plastics Corp. The sublease expires on December 31, 2018, while the prime lease expires on November 30, 2027. According to the loan sponsor, A to Z Supply does not plan to renew the sublease and will fully utilize the entire premises upon the expiration of the sublease.
Loan
No. 17 – Aston Street – The Largest Tenant, Spireon, which represents approximately 57.1% of the NRA and 46.2%
of underwritten base rent at the Mortgaged Property, has subleased approximately 26.1% of its space to National General
Management Corp. The Spireon lease expires in February 2022 and the sublease expires in August 2020. The prime lease rent
is $19.93 PSF, on a triple net basis, and the sublease rent is $24.00 PSF, on a full service gross basis. The Mortgage
Loan was underwritten based on the prime lease rent. |
Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 20 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Other” in this preliminary prospectus.
The tenants shown in Annex A-1 have signed leases but may or may not be open for business as of the Cut-off Date of the securitization.
Loan No. 2 – Moffett Towers - Buildings E,F,G – If the borrower fails to deliver Building F to the Largest Tenant, Amazon, in the required delivery condition on or before October 15, 2019 (as such date may be extended on a day-for day basis for tenant delays or up to four months and 15 days in the aggregate for force majeure delays), Amazon may terminate the lease for Building F, upon at least 30 days’ notice, only if the borrower does not deliver Building F to Amazon in the required delivery condition within such 30 days and then within 15 days of Amazon’s second written notice to terminate after the initial 30 days expires. In order to deliver Building F to Amazon in the required delivery condition the borrower’s sole obligations are to ensure that Building F is free of tenants or occupants and any rights or claims of third parties under rights of first refusal, rights of first offer, or similar rights.
|
A-1-52
Loan No. 3 – Aventura Mall – The borrower has entered into a master lease with the Guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each during (x) a DSCR Reserve Trigger Period, and/or (y) a Lockbox Event Period. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise.
Loan No. 17—Aston Street—The 3rd Largest, Cortica, has free rent through January 2019, which has been reserved for. The 4th Largest Tenant, FQJK., an affiliate of the borrower, which represents approximately 7.2% of NRA and 9.7% of underwritten base rent at the Aston Street Mortgaged Property has taken possession of and is building out its space, but is not yet in occupancy. The tenant is expected to open for business at the end of November.
Loan No. 27—Shelbourne Global Portfolio—The 2nd Largest Tenant at the 1515 Broad Street Mortgaged Property, Universal Technical Institute, which represents 38.8% of the net rentable area at the Mortgaged Property, has taken occupancy of its space but does not commence paying rent until January 2019. At origination, the borrower deposited approximately $464,248 with the lender in connection with such free rent period.
Loan No. 30 – Pavilions North Shopping Center – The Largest Tenant, Conn’s, which represents 28.1% the net rentable area of the Mortgaged Property, has executed a lease for an expansion space but is not yet in occupancy or paying rent for such space.
Loan No. 39 – May & Ellis Building – The Largest Tenant, 221 Chartes LLC Restaurant, which represents 81.2% the net rentable area of the Mortgaged Property, is building out its space for a November 2018 opening and executed a lease that commenced on December 1, 2017. The tenant has been paying rent since the commencement of the lease.
Loan No. 41 – Torrey Corner – The Largest Tenant, RED Effect Infrared Fitness, which represents 37.1% the net rentable area of the Mortgaged Property executed a 7-year lease that commences in November 2018. | |
| (26) | The following loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants-in-common. See “Description of the Mortgage Pool – Mortgage Pool Characteristics-Tenancies-in-Common” in this preliminary prospectus for further information. |
● Loan No. 1 – DUMBO Heights Portfolio ● Loan No. 9 – Aon Center ● Loan No. 13 – 710 Bridgeport ● Loan No. 26 – Woodside Office Center ● Loan No. 30 – Pavilions North Shopping Center ● Loan No. 47 – Sugar Grove | |
| (27) | Loan No. 10 – Workspace – In the event an individual Mortgaged Property is released in accordance with the Mortgage Loan documents (i) the cap for the TI/LC reserve is required to be reduced by an amount equal to 1/12 of the product of $1.75 and the square footage of the Mortgaged Property being released and (ii) the Replacement Reserve Caps ($) is required to be reduced by an amount equal to 1/12 of the product of $0.25 and the square footage of the Mortgaged Property being released.
Loan No. 15—Castleton Commons & Square--Upfront Replacement Reserve includes $10,000 which the 4th Largest Tenant, Recreational Equipment Inc. identified in its estoppel as being due for required repairs and as to which it reserved its remedies in its estoppel certificate, and $8,875 for repairs as to damage which the tenant Buffalo Wild Wings indicated in its estoppel created a potential lease default due to failure to repair. Recreational Equipment Inc. also identified certain traffic/speeding and security concerns in its estoppel. The borrower has informed the lender that it has (i) asked REI for additional information as to what REI desires in regard to the alleged traffic/speeding issues and offered to consider adding speed bumps in the main drive and (ii) hired a patrolling security service in response to past incidents and reached out to REI to address any new security concerns. In addition, approximately $83,683 of the Required Repairs reserve was deposited for roof repairs for the Buffalo Wild Wings space, which were due to complaints of roof leaks in such tenant’s estoppel.
Loan No. 17—Aston Street—Other Reserve includes ADP Dispute Reserve, which includes $68,495 reserved in connection with a dispute with the tenant regarding failure to reimburse the Tenant for certain slab repair work and carpeting performed by the Tenant, totaling $62,268.86.
Loan No. 24 – Chicopee Marketplace – The borrower was required at origination to deposit $13,729.17 into the Upfront TI/LC Reserve ($) solely for one of the tenants, Sprint, for a rollover reserve.
|
(28) |
All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related mortgage loan documents.
Loan No. 3 – Aventura Mall – If the Aventura Mall whole loan’s debt service coverage ratio (calculated in accordance with the mortgage loan documents) falls below 1.50x for two consecutive calendar quarters, monthly escrows for real estate taxes, insurance premiums (waived if a blanket policy is in place and there is no event of default continuing), replacement funds ($0.20 PSF annually, subject to a |
A-1-53
cap of $487,003) and tenant rollover funds ($2.50 PSF annually, subject to a cap of approximately $6,087,540) are required to be collected under the loan documents.
Loan No. 5 – Liberty Portfolio – The Ongoing Monthly TI/LC Reserve for the related Mortgage Loan is springing and only collected upon the occurrence of a Specified Tenant Trigger Period (as defined in the Mortgage Loan documents). The relevant Specified Tenants under the related Mortgage Loan documents are (i) Centene Management Company, LLC, (ii) The Vanguard Group, Inc. and/or, (iii) any tenant (together with its affiliates, including lease guarantors) that accounts for either (A) 25% or more of the total rental income for the Mortgaged Property or (B) demises 25% or more of the Property’s gross leasable area.
Loan No. 10 – Workspace – At any time that the monthly financial reports delivered to the lender pursuant to the mortgage loan documents show that actual operating expenses are more than 15% less than the budgeted expenses for the prior three month period tested on a quarterly basis (subject to reduction for expense savings documented in accordance with the mortgage loan documents), the borrower is required to deposit the difference between the budgeted and actual expenses for the three month period into the Monthly Other Reserve ($) as an operating expense reserve.
Loan No. 11 – 636 11th Avenue – During the continuance of a cash sweep period caused by the sole tenant at the mortgaged property, The Ogilvy Group, Inc., (i) “going dark”, vacating, ceasing operations or abandoning 40% or more of the leased premises or (ii) giving notice or otherwise announcing in a public filing its intent to vacate, cease operations, go dark or otherwise abandon 40% or more of its leased space (a “Dark Trigger Event”), the borrower is required to deposit all excess cash flow into a reserve for tenant improvements and leasing commissions related to the leased premises instead of the excess cash flow reserve, provided that until the occurrence of the payment date in June 2027, no Dark Trigger Event is deemed to have occurred under the loan documents to the extent the tenant, WPP plc or WPP US Holdings, Inc. maintains an investment grade rating from S&P, Moody’s and Fitch and the lease for The Ogilvy Group, Inc. remains in full force and effect.
Loan No. 17 – Aston Street – At origination, $800,000 was reserved in the Upfront TI/LC Reserve consisting of $579,676 for outstanding tenant improvement and leasing commission costs and $220,324 for general tenant improvements and leasing commissions during the term of the Mortgage Loan. If at any time the balance of the TI/LC Reserve (excluding the $579,676 for outstanding tenant improvement and leasing commission costs) drops below $200,000, monthly ongoing collections of $9,505 will commence until the cap is reached.
Loan No. 18 – Overland Park Xchange – The borrower is required to deposit into the Monthly Other Reserve ($) an amount equal to the difference between (i) the monthly debt service payment amount, which is equal to accrued interest due and payable on the unpaid principal balance, and (ii) a monthly debt service payment amount for the loan calculated assuming no interest only period and a constant monthly payment of principal and interest based on a thirty (30) year amortization schedule (the foregoing amount, the “Amortization Reserve Monthly Deposit”). The aggregate amount of the Amortization Reserve Monthly Deposits, excluding all amounts attributable to any letter of credit that the borrower is permitted to deposit with the lender in lieu of the Amortization Reserve Monthly Deposit is capped at $9,167,500 (the “Capped Amount”). In lieu of the Amortization Reserve Monthly Deposits, the borrower may deposit a letter of credit in an amount equal to the Capped Amount initially $88,854 (the “Amortization Reserve Letter of Credit”).
Loan No. 20 – Carmel Mission Inn – Borrower deposited $350,000 at the mortgage loan closing into a seasonality reserve and if the reserve falls below $350,000, the borrower is required to make monthly deposits equal to the lesser of $75,000 or remaining gross revenue after payment of debt service, required reserve funds and operating expenses, subject to a reserve cap of $350,000;
Loan No. 26 – Woodside Office Center – At origination, $950,000 was reserved in the TI/LC Reserve for general rollover use during the term of the Mortgage Loan. If at any time the balance of the TI/LC Reserve drops below $350,000, monthly ongoing collections of $9,318 will commence until the amount on deposit is at least $350,000.
Loan No. 29 – Globe Chicago Industrial Portfolio – The borrower is required to deposit $8,822 monthly into the TI/LC Reserve Account commencing on the monthly payment date in May 2020.
Loan No. 36 – 300 East 64th Street – The borrower is required to commence making monthly deposits of (a) approximately $111 into the Monthly Replacement Reserves ($) and (b) $3,715 into the Monthly TI/LC Reserves ($) if a Cash Sweep Event has occurred and is continuing or a Tenant Trigger Event has occurred. A “Cash Sweep Event” means (i) an event of default under the Mortgage Loan documents, (ii) any bankruptcy action of the borrower or the property manager, (iii) the debt service coverage ratio based on the immediately trailing three-month period is less than 1.15x, and (iv) failure of borrower to receive on or before the date that is 24 months prior to the expiration of its lease, among other things, evidence satisfactory to the lender that the Largest Tenant, Barry’s Bootcamp, has renewed its lease for not less than five years. A “Tenant Trigger Event” means (i) (A) failure of borrower to receive on or before the date that is 12 months prior to the expiration of its lease evidence satisfactory to the lender that the 2nd Largest Tenant, Drybar, has renewed its lease for not less than five years, or (B) Drybar “goes dark,” vacates or abandons its premises, or (ii) (A) failure of borrower to receive on or before the date that is 12 months prior to the expiration of its lease evidence satisfactory to the lender that the 3rd Largest Tenant, Verizon, has renewed its lease for not less than five years, or (B) Verizon “goes dark,” vacates or abandons its premises.
Loan No. 43 – Kohl’s – Florence KY – The borrower is required to deposit $6,051.30 monthly into the TI/LC Reserve Account commencing on the monthly payment date in August 2025. | |
| (29) | Loan No. 16 – Courtyard Edgewater – The borrower is required to deposit into the FF&E Reserve Account the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of (i) for the first 12 months of the term of the Mortgage Loan, two percent (2%), (ii) for the subsequent 12 months, three percent (3%), and for the remainder of the term of the Mortgage Loan, four percent (4%), in each case, of the greater of (x) the annual gross revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the Mortgaged Property for the calendar year in which such due date occurs as set forth in the approved annual budget. |
A-1-54
| (30) | Loan No. 2 – Moffett Towers—Buildings E, F,G-- Other than with respect to a lease sweep period triggered or continuing due to the trigger event described in clause (i)(e) of the defined term “Lease Sweep Period” (i.e., due to a lease sweep tenant party insolvency proceeding), the borrower has the option of preventing the commencement of a lease sweep period (or, if already triggered, terminating such lease sweep period) by delivering to the lender a letter of credit in a face amount equal to the applicable “Lease Sweep And Debt Service Reserve Cap.”
Loan No. 9 – Aon Center – The Underwritten NOI Debt Yield, Underwritten NCF Debt Yield, Cut-off Date LTV Ratio and LTV Ratio at Maturity are calculated based on a loan balance net of the performance reserve funds in the amount of $18,300,000 that the borrower deposited in connection with certain capital expenditures and leasing costs, including build out costs and reasonable attorneys’ fees, in each case reasonably approved by the lender.
|
Loan No. 18 – Overland Park Xchange – In lieu of the Amortization Reserve Monthly Deposits, the borrower may deposit a letter of credit in an amount equal to the Capped Amount.
Loan No. 36 – 300 East 64th Street – The borrower is permitted to deliver cash or a letter of credit in connection with curing a cash sweep period triggered by a low debt service coverage ratio (as calculated in the Mortgage Loan documents). The funds are required to be deposited into a reserve, and the Mortgage Loan documents provide that at such time that the conditions for a cure have been satisfied without taking into account the funds in the reserve, the funds are required to be transferred to the lockbox account and disbursed in accordance with the Mortgage Loan documents.
|
| (31) | Loan No. | Mortgage Loan |
Mortgage Loan Cut- off Date Balance |
% of Initial Outstanding Pool Balance |
Maximum Policy Amount |
Premium Paid in Full |
Expiration Date |
| 11 | 636 11th Avenue | $40,000,000 | 3.40% | $1,000,000 | Yes | 5/11/2031 | |
| 27 | Shelbourne Global Portfolio I | $18,000,000 | 1.50% | $3,000,000 | Yes | 9/7/2031 | |
| 43 | Kohl’s – Florence KY | $7,000,000 | 0.60% | $2,000,000 | Yes | 9/27/2031 |
| (32) | Loan No. 11 – 636 11th Avenue – The environmental site assessment (“ESA”) obtained at origination indicated that, based on the history of the mortgaged property, potential subsurface contamination in certain areas of the property could not be ruled out. The ESA recommended a new investigation to evaluate soil vapor concentrations and provided an estimated cost of $363,000 for investigation and the testing, design, installation and maintenance costs of a sub-slab depressurization system in the event constituent concentrations exceeded EPA guidance levels. At origination, the borrower obtained an environmental insurance policy. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses” and “Description of the Mortgage Pool – Mortgage Pool Characteristics – Environmental Considerations” in this preliminary prospectus.
Loan No. 13 – 710 Bridgeport – According to the ESA, the Mortgaged Property has been the subject of extensive investigation and environmental remediation since 1991 due to a variety of issues arising from the prior use of the Mortgaged Property. In 2017, a cost evaluation conducted by an environmental engineer indicated that the remaining remediation action plan would require a budget that would likely range from $307,000 to $627,500. A summary of expenditures provided to the Phase I consultant indicated that approximately $300,000 had already been spent at the time of origination, and the estimated remaining activities would cost approximately $75,000. At origination, the borrowers were required to reserve $93,750, which represents approximately 125% of the estimated remaining cost. At such time that the lender receives evidence reasonably satisfactory to the lender that the mitigation has been completed, the funds in the reserve are required to be disbursed to the borrowers (or deposited into the cash management account, if a cash sweep period is in effect under the loan documents). Please see “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus for additional information.
Loan No. 24 – Chicopee Marketplace – The related Phase I ESA identified former presence of a gas station between approximately 1960 and 1975, with no additional information available relating to the status, operation and/or removal of any underground storage tanks (the “USTs”) or whether soil and/or other subsurface media samples were collected and analyzed for the presence of petroleum hydrocarbon in the subsurface media. Subsequently, a limited Phase II subsurface investigation was conducted. The soil and groundwater samples analyzed were found to be below applicable regulatory standards, and, as such, the Phase II ESA did not recommend any further action. Please see “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus for additional information.
|
| (33) | Loan No. 3 – Aventura Mall – The full name of the Guarantors are Simon Property Group, L.P., Jacquelyn Soffer and Jeffrey Soffer. The obligations and liabilities of the Guarantors under the nonrecourse carve-out guaranty are capped at $350,000,000 in the aggregate, plus all of the reasonable, out-of-pocket costs and expenses (including, but not limited to, court costs and fees and reasonable attorney’s fees) incurred by the lender in connection with the enforcement of, or preservation of lender’s rights under the guaranty. |
A-1-55
| (34) | Loan No. | Mortgage Loan |
Mortgage Loan Cut off Date Balance |
% of Initial Outstanding Pool Balance |
Mezzanine Debt Cut off Date Balance |
Annual Interest Rate on Mezzanine Loan |
Mezzanine Loan Maturity Date or ARD |
Intercredit or Agreement |
Total Debt Cut-off Date LTV Ratio (1)(2)(6) |
Total Debt U/W NCF DSCR (1)(3) |
Total Debt U/W NOI Debt Yield(1)(4)(6) |
| 1 | DUMBO Heights Portfolio(4) – | $80,000,000 | 6.80% | $155,000,000 | 6.38% | 9/6/2023 | Yes | 75.00% | 1.13x | 6.20% | |
| 2 | Moffett Towers – Buildings E,F,G(5) | $50,400,000 | 4.30% | $216,000,000 | 6.02% | 10/6/2028 | Yes | 70.80% | 1.41x | 7.20% | |
| 9 | Aon Center(6) | $43,000,000 | 3.70% | $141,500,000 | 6.95% | 7/1/2023 | Yes | 80.00% | 1.42x | 7.80% | |
| 15 | Castleton Commons & Square | $34,500,000 | 3.00% | $3,100,000 | 12.00% | 11/6/2028 | Yes | 71.50% | 1.12x | 9.00% | |
| 16 | Courtyard Edgewater | $29,672,664 | 2.50% | $4,400,000 | 11.00% | 10/6/2028 | Yes | 75.70% | 1.25x | 10.30% |
| (1) Total Debt U/W NCF DSCR, Total Debt Cut-off Date LTV Ratio and Total Debt U/W NOI Debt Yield calculations include any related pari passu companion loan(s), related subordinate companion loan(s) and/or related mezzanine loan(s). | |
| (2) With respect to the Moffett Towers - Buildings E,F,G, Aon Center and Courtyard Edgewater mortgage loans, the Total Debt Cut-off Date LTV Ratio has been calculated using a value other than the “As Is” appraised values. For additional information please see footnote 18 above. | |
| (3) With respect to the Castleton Commons & Square mortgage loan the Total Debt U/W NCF DSCR is calculated based on an annual debt service amount equal to the aggregate of the first 12 principal and interest payments on the related mortgage loan based on the assumed principal payment schedule after the cut-off date set forth on Annex G to the Preliminary Prospectus. | |
| (4) The DUMBO Heights Portfolio consists of a $80,000,000 Mezzanine A loan with a 5.70000% coupon and a $75,000,000 Mezzanine B loan with a 7.10000% coupon. | |
| (5) The Moffett Towers – Buildings E,F,G Mezzanine Debt consists of a $150,000,000 Mezzanine A loan and a $66,000,000 Mezzanine B loan. The Mezzanine A loan has a 5.6700% coupon and the Mezzanine B loan has a 6.8000% coupon. The Moffett Towers – Buildings E,F,G Mezzanine Loans are interest-only for the full term of the loans and have a stated maturity date that are coterminous with the Moffett Towers – Buildings E,F,G Whole Loan. | |
| (6) At origination, the Aon Center borrowers were required to reserve $18.3 million in connection with a performance reserve, to be released upon the borrowers having executed the Slalom lease (which condition has been satisfied as of the origination date), in addition to 35,000 sq. ft., among other conditions Total Debt Cut-off Date LTV Ratio and Total Debt U/W NOI Debt Yield are calculated net of the performance reserve. Assuming release of the performance reserve (without consideration for additional leasing), (i) the “Hypothetical” Appraised Value results in a Total Debt Cut-off Date LTV 82.2% and (ii) Total Debt U/W NOI Debt Yield of approximately 7.6%. |
| (35) | Loan No. | Mortgage Loan |
Mortgage Loan Cut-off Date Balance |
% of Initial Outstanding Pool Balance |
Intercreditor Agreement Required |
Combined Minimum DSCR |
Combined Maximum LTV |
Combined Minimum Debt Yield |
| 11 | 636 11th Avenue | $40,000,000 | 3.40% | Yes | 2.28x | 56.07% | NAP | |
| 12 | Courtyard at The Navy Yard | $40,000,000 | 3.40% | Yes | 1.63x | 70.20% | 10.88% | |
| 20 | Carmel Mission Inn | $23,700,000 | 2.00% | Yes | 1.70x | 69.50% | NAP |
| Loan No. 3 – Aventura Mall – The loan documents permit the pledge of direct or indirect equity interests in the borrower to secure a corporate or parent level credit facility from one or more financial institutions involving multiple underlying real estate assets, so long as the value of the property does not, in the aggregate, represent more than 20% of the value of all the collateral to be pledged, encumbered, granted or otherwise assigned or given as collateral for such corporate or parent level credit facility. There is no requirement for an intercreditor agreement. | |
| Loan No. 3 – Aventura Mall – the loan agreement permits the borrower to enter into a PACE loan for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and rating agency confirmation. | |
| Loan No. 26 – Woodside Office – the borrowers are permitted to obtain a PACE loan or similar loan (which loans are repaid through multi-year assessments against the related Mortgaged Property) in an amount not to exceed $2,000,000. |
A-1-56
| (36) | Loan No. | Mortgage Loan |
Total
Senior Note Cut- off Date Balance |
B-Note Cut-off Date Balance | Total
Debt Cut-off Date Balance |
Total Senior Note U/W NCF DSCR |
Total
Debt U/W NCF DSCR(1) |
Total Senior Note off Cut-Date LTV(2) |
Total
Debt Cut-off Date LTV Ratio(1)(2) |
Total
Senior Note U/W NOI Debt Yield(2) |
Total Mortgage Debt U/W NOI Debt Yield (1)(2) |
| 1 | DUMBO Heights Portfolio | $180,000,000 | $145,000,000 | $325,000,000 | 3.89x | 1.13x | 28.10% | 75.00% | 16.60% | 6.00% | |
| 3 | Aventura Mall | $1,406,700,000 | $343,300,000 | $1,450,000,000 | 2.58x | 2.07x | 40.80% | 50.70% | 11.00% | 8.80% | |
| 9 | Aon Center | $350,000,000 | $186,000,000 | $536,000,000 | 3.03x | 1.42x | 40.30% | 80.00% | 15.50% | 7.80% | |
| 10 | Workspace | $579,000,000 | $696,000,000 | $1,275,000,000 | 3.60x | 1.63x | 35.40% | 78.00% | 21.60% | 9.80% |
(1) Total Debt U/W NCF DSCR, Total Debt Cut-off Date LTV and Total Debt U/W NOI Debt Yield calculations include any related pari passu companion loan(s), related subordinate companion loan(s) and/or related mezzanine loan(s).
(2) With respect to the Aon Center the Total Senior Note Cut-off Date LTV, Total Debt Cut-off Date LTV Ratio, Total Senior Note U/W NOI Debt Yield and Total Mortgage Debt U/W NOI Debt Yield are calculated based on the Cut-off Date Balance net of a related performance reserve. |
A-1-57